---

---

SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

FORM 10-Q

|(Mark One)                                  |                                                                                         
|------------------------------------------- | ----------------------------------------------------------------------------------------
|ý                                           | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|For the quarterly period ended July 2, 2002
|OR                                         
|o                                           | TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934     

Commission File Number 0-27148

---

New World Restaurant Group, Inc.(Name of Registrant as Specified in its Charter)

|Delaware(State or other jurisdiction
of Incorporation or Organization)                              |  | 13-3690261(I.R.S. Employer
Identification No.)
|--------------------------------------------------------------------------------------------------- |  | ----------------------------------------------
|1687 Cole Blvd., Golden, Colorado 80401(Address of principal executive offices, including zip code)
|(303) 568-8000(Registrant's telephone number, including area code)                                 

Securities registered pursuant to Section 12(b) of the Act:
None

Securities
registered pursuant to Section 12(g) of the Act:
Common Stock, $.001 par value

---

Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o

Indicate
by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of
1934). Yes o    No ý.

As
of April 30, 2003, 51,016,857 shares of Common Stock of the registrant were outstanding.

---

---

---

Explanatory Note

On July 29, 2002, the Company dismissed Arthur Andersen LLP as its auditors and retained Grant Thornton LLP. In reviewing the Company's first quarter 2002
filing, the Company and Grant Thornton determined that the Company had not appropriately accounted for the debt and equity instruments used for acquisition (the "Einstein Acquisition") of
substantially all of the assets of Einstein/Noah Bagel Corporation and its majority owned subsidiary, Einstein/Noah Bagel Partners, L.P. ("Einstein)See Note 5 to the Company's
consolidated financial statements in this Form 10-Q.

As
a result of the foregoing, the Company engaged Grant Thornton to reaudit its financial statements for the years ended January 1, 2002 and December 31, 2000, which
resulted in, among other things, restatements to the Company's accounting for the debt and equity instruments used for the Einstein acquisition, purchase accounting for certain acquisitions and assets
held for resale. The restatements affected periods prior to 2000. The impact of the restatements on such prior periods was reflected as an adjustment to opening retained earnings at the beginning of
2000. The restatement also required the Company to amend its previously filed Form 10-Q for the quarter ended April 2, 2002.

The
restatement of previously issued financial statements increased the Company's net loss available to common stockholders for the year ended January 1, 2002 by approximately
$22.4 million and decreased the Company's net income available to common stockholders for the year ended December 31, 2000 by $11.8 million. For the year ended January 1,
2002, basic and diluted loss per common share, were decreased by $1.15. For the year ended December 31, 2000, basic earnings per common share decreased by $0.95 and diluted earnings per share
decreased by $0.92. For the three and six months ended July 31, 2001, the company's net loss available to common stockholders increased by $40.8 million and $47.9 million or $0.35
and $0.92 per common share, respectively.

For
a description of the restatements, see Note 3, Restatements2001 and 2000, to the consolidated financial statements of the Company, which are included in the
Company's annual report on Form 10-K for the year ended December 31, 2002.

The
Company did not amend its annual reports on Form 10-K or quarterly reports on Form 10-Q for periods affected by the restatement that ended on or
prior to January 1, 2002, and the financial statements and related financial information contained in such reports should no longer be relied upon.

For
a discussion of events and developments subsequent to July 2, 2002, see the Company's annual report on Form 10-K for the year ended December 31,
2002, which is being filed concurrently with this Form 10-Q.

2

---



NEW WORLD RESTAURANT GROUP, INC.  INDEX TO FINANCIAL STATEMENTS AND FINANCIAL SCHEDULES        July 2, 2002

|         |  |                                                                                                                           |  | Page
|-------- |  | ------------------------------------------------------------------------------------------------------------------------- |  | ----
|PART I.  |  | FINANCIAL INFORMATION                                                                                                     |  |     
|Item 1.  |  | Financial Statements                                                                                                      |  |     
|         |  | Consolidated Balance Sheets as of July 2, 2002 and January 1, 2002                                                        |  | 4   
|         |  | Consolidated Statements of Operations for the second quarter and year to date periods ended July 2, 2002 and July 3, 2001 |  | 5   
|         |  | Consolidated Statements of Cash Flows for the year to date periods ended July 2, 2002 and July 3, 2001                    |  | 6   
|         |  | Notes to Consolidated Financial Statements                                                                                |  | 7   
|Item 2.  |  | Management's Discussion and Analysis of Financial Condition and Results of Operations                                     |  | 26  
|PART II: |  | OTHER INFORMATION                                                                                                         |  | 41  
|         |  | SIGNATURES                                                                                                                |  | 43  
|         |  | CERTIFICATIONS                                                                                                            |  | 44  

3

---



NEW WORLD RESTAURANT GROUP, INC.        CONSOLIDATED BALANCE SHEETS        AS OF JULY 2, 2002 AND JANUARY 1, 2002        (in thousands, except share and per share data)

|                                                                                                                      |                                                       | (Unaudited)
July 2, 2002    |          | As Restated
January 1, 2002 |        
|--------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------------- | --------------------------- | -------- | --------------------------- | -------
|ASSETS                                                                                                                |                                                       |                             |          |                             |        
|Current Assets:                                                                                                       |                                                       |                             |          |                             |        
|                                                                                                                      | Cash and cash equivalents                             |                             | $        | 9,823                       |        
|                                                                                                                      | Franchise and other receivables, net                  |                             |          | 4,702                       |        
|                                                                                                                      | Due from bankruptcy estate                            |                             |          | 142                         |        
|                                                                                                                      | Current maturities of notes receivables               |                             |          | 234                         |        
|                                                                                                                      | Inventories                                           |                             |          | 4,918                       |        
|                                                                                                                      | Prepaid expenses and other current assets             |                             |          | 5,880                       |        
|                                                                                                                      | Investment in debt securities                         |                             |          | 9,987                       |        
|                                                                                                                      | Assets held for resale                                |                             |          | 72                          |        
|                                                                                                                      |                                                       |                             |          |                             |        
|                                                                                                                      |                                                       | Total current assets        |          |                             | 35,758 
|                                                                                                                      |                                                       |                             |          |                             |        
|Property, plant and equipment, net                                                                                    |                                                       |                             | 92,692   |                             |        
|Notes and other receivables, net                                                                                      |                                                       |                             | 169      |                             |        
|Trademarks and other intangibles, net                                                                                 |                                                       |                             | 102,133  |                             |        
|Goodwill, net                                                                                                         |                                                       |                             | 4,875    |                             |        
|Debt issuance costs and other assets                                                                                  |                                                       |                             | 2,245    |                             |        
|                                                                                                                      |                                                       |                             |          |                             |        
|                                                                                                                      |                                                       | Total Assets                |          | $                           | 237,872
|                                                                                                                      |                                                       |                             |          |                             |        
|LIABILITIES AND STOCKHOLDERS' DEFICIT                                                                                 |                                                       |                             |          |                             |        
|Current Liabilities:                                                                                                  |                                                       |                             |          |                             |        
|                                                                                                                      | Accounts payable                                      |                             | $        | 16,044                      |        
|                                                                                                                      | Accrued expenses                                      |                             |          | 28,764                      |        
|                                                                                                                      | Short term debt and current portion of long-term debt |                             |          | 151,938                     |        
|                                                                                                                      | Current portion of obligations under capital leases   |                             |          | 215                         |        
|                                                                                                                      |                                                       |                             |          |                             |        
|                                                                                                                      |                                                       | Total current liabilities   |          |                             | 196,961
|                                                                                                                      |                                                       |                             |          |                             |        
|Senior notes and other long-term debt                                                                                 |                                                       |                             | 14,086   |                             |        
|Obligations under capital leases                                                                                      |                                                       |                             | 402      |                             |        
|Derivative liability                                                                                                  |                                                       |                             | 8,703    |                             |        
|Other liabilities                                                                                                     |                                                       |                             | 10,136   |                             |        
|                                                                                                                      |                                                       |                             |          |                             |        
|                                                                                                                      |                                                       | Total liabilities           |          |                             | 230,288
|Series F Preferred Stock, $.001 par value; 116,000 shares authorized; 81,626 and 75,103 shares issued and outstanding |                                                       |                             | 70,868   |                             |        
|Stockholders' deficit:                                                                                                |                                                       |                             |          |                             |        
|Common stock, $.001 par value; 150,000,000 shares authorized; 17,481,394 and 17,481,394 shares issued and outstanding |                                                       |                             | 17       |                             |        
|Additional Paid-In capital                                                                                            |                                                       |                             | 84,995   |                             |        
|Accumulated deficit                                                                                                   |                                                       |                             | (148,296 | )                           |        
|                                                                                                                      |                                                       |                             |          |                             |        
|                                                                                                                      |                                                       | Total stockholders' deficit |          |                             | (63,284
|                                                                                                                      |                                                       |                             |          |                             |        
|Total Liabilities and Stockholders' Deficit                                                                           |                                                       | $                           | 237,872  |                             | $      
|                                                                                                                      |                                                       |                             |          |                             |        

The
accompanying notes are an integral part of these consolidated financial statements.

4

---

NEW WORLD RESTAURANT GROUP, INC.        CONSOLIDATED STATEMENTS OF OPERATIONS        FOR THE SECOND QUARTER ENDED JULY 2, 2002 AND JULY 3, 2001  AND YEAR TO DATE PERIODS ENDED JULY 2, 2002
AND JULY 3, 2001        (UNAUDITED)        (in thousands, except earnings per share and related share information)

|                                                                         |                             | Second Quarter Ended |            | Year to Date Ended |  
|------------------------------------------------------------------------ | --------------------------- | -------------------- | ---------- | ------------------ | -
|
|
|Revenues:                                                                |                             |                      |            |                    |  
|                                                                         | Retail sales                |                      | $          | 94,384             |  
|                                                                         | Manufacturing revenues.     |                      |            | 5,870              |  
|                                                                         | Franchise related revenues. |                      |            | 1,324              |  
|                                                                         |                             |                      |            |                    |  
|Total revenues                                                           |                             |                      | 101,578    |                    |  
|Cost of sales                                                            |                             |                      | 81,461     |                    |  
|General and administrative expenses                                      |                             |                      | 9,354      |                    |  
|Depreciation and amortization                                            |                             |                      | 8,907      |                    |  
|Provision (income) for integration and reorganization costs              |                             |                      | (656       | )                  |  
|Impairment charge in connection with realization of assets held for sale |                             |                      |           |                    |  
|                                                                         |                             |                      |            |                    |  
|Income (loss) from operations                                            |                             |                      | 2,512      |                    |  
|Interest expense, net                                                    |                             |                      | (12,274    | )                  |  
|Cumulative change in the fair value of derivatives (expense)             |                             |                      | 9,777      |                    |  
|Loss from extinguishment of Greenlight obligation                        |                             |                      |           |                    |  
|Permanent impairment in the value of investment in debt securities       |                             |                      |           |                    |  
|Other income                                                             |                             |                      | 53         |                    |  
|                                                                         |                             |                      |            |                    |  
|Income (loss) before income taxes                                        |                             |                      | 68         |                    |  
|Provision (benefit) for income taxes                                     |                             |                      | 152        |                    |  
|                                                                         |                             |                      |            |                    |  
|Net loss                                                                 |                             |                      | (84        | )                  |  
|Dividends and accretion on preferred stock                               |                             |                      | (6,817     | )                  |  
|                                                                         |                             |                      |            |                    |  
|Net loss available to common stockholders                                |                             | $                    | (6,901     | )                  | $
|                                                                         |                             |                      |            |                    |  
|Net loss per common shareBasic and Diluted                              |                             | $                    | (0.09      | )                  | $
|                                                                         |                             |                      |            |                    |  
|Weighted average number of common shares outstanding: Basic and Diluted  |                             |                      | 79,202,076 |                    |  
|                                                                         |                             |                      |            |                    |  

The
accompanying notes are an integral part of these consolidated financial statements.

5

---



NEW WORLD RESTAURANT GROUP, INC.        CONSOLIDATED STATEMENTS OF CASH FLOWS        FOR THE YEAR TO DATE PERIODS ENDED JULY 2, 2002 AND JULY 3, 2001        UNAUDITED    
   (in thousands)

|                                                                                          |                                                     | July 2, 2002                                        |         | As Restated
July 3, 2001 |       
|----------------------------------------------------------------------------------------- | --------------------------------------------------- | --------------------------------------------------- | ------- | ------------------------ | ------
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                     |                                                     |                                                     |         |                          |       
|Net loss                                                                                  |                                                     | $                                                   | (27,504 | )                        | $     
|Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |                                                     |                                                     |         |                          |       
|Depreciation and amortization                                                             |                                                     |                                                     | 14,995  |                          |       
|Provision for integration and reorganization                                              |                                                     |                                                     | (552    | )                        |       
|Permanent impairment in value of investment in debt securities                            |                                                     |                                                     |        |                          |       
|Cumulative change in fair value of derivatives                                            |                                                     |                                                     | 3,858   |                          |       
|Loss from extinguishment of Greenlight obligation                                         |                                                     |                                                     |        |                          |       
|Amortization of debt issuance costs                                                       |                                                     |                                                     | 1,317   |                          |       
|Amortization of debt discount                                                             |                                                     |                                                     | 7,660   |                          |       
|Notes issued as paid in kind for interest on Bridge Loan                                  |                                                     |                                                     | 2,545   |                          |       
|Stock issued for compensation and consulting                                              |                                                     |                                                     | 235     |                          |       
|Gain on sale of debt securities                                                           |                                                     |                                                     |        |                          |       
|Impairment charge in connection with the realization of assets                            |                                                     |                                                     |        |                          |       
|Changes in operating assets and liabilities:                                              |                                                     |                                                     |         |                          |       
|Accounts receivable and notes receivable                                                  |                                                     |                                                     | 4,754   |                          |       
|Accounts payable and accrued expenses                                                     |                                                     |                                                     | (3,805  | )                        |       
|Other assets and liabilities                                                              |                                                     |                                                     | (7,322  | )                        |       
|                                                                                          |                                                     |                                                     |         |                          |       
|                                                                                          | Net cash provided by (used in) operating activities |                                                     |         | (3,819                   | )     
|                                                                                          |                                                     |                                                     |         |                          |       
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                     |                                                     |                                                     |         |                          |       
|Purchase of property and equipment                                                        |                                                     |                                                     | (2,653  | )                        |       
|Proceeds from the sale of assets held for resale                                          |                                                     |                                                     | 1,325   |                          |       
|Net cash paid for acquisitions                                                            |                                                     |                                                     |        |                          |       
|Investment in debt securities                                                             |                                                     |                                                     |        |                          |       
|Proceeds from the sale of debt securities                                                 |                                                     |                                                     | 24,186  |                          |       
|                                                                                          |                                                     |                                                     |         |                          |       
|                                                                                          |                                                     | Net cash provided by (used in) investing activities |         |                          | 22,858
|                                                                                          |                                                     |                                                     |         |                          |       
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                     |                                                     |                                                     |         |                          |       
|Proceeds from issuance of debt                                                            |                                                     |                                                     |        |                          |       
|Debt issuance costs                                                                       |                                                     |                                                     |        |                          |       
|Proceeds from issuance of Series F Preferred Stock, net of fees                           |                                                     |                                                     |        |                          |       
|Repayment of notes payable                                                                |                                                     |                                                     | (24,694 | )                        |       
|                                                                                          |                                                     |                                                     |         |                          |       
|                                                                                          | Net cash provided by (used in) financing activities |                                                     |         | (24,694                  | )     
|                                                                                          |                                                     |                                                     |         |                          |       
|Net increase (decrease) in cash                                                           |                                                     |                                                     | (5,655  | )                        |       
|Cash and cash equivalents, beginning of period                                            |                                                     |                                                     | 15,478  |                          |       
|                                                                                          |                                                     |                                                     |         |                          |       
|Cash and cash equivalents, end of period                                                  |                                                     | $                                                   | 9,823   |                          | $     
|                                                                                          |                                                     |                                                     |         |                          |       

The
accompanying notes are an integral part of these consolidated financial statements.

6

---



NEW WORLD RESTAURANT GROUP, INC.        Notes to Consolidated Financial Statements        (Unaudited)

1.     Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles and the instructions
to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by accounting principles
generally accepted in the United States for complete financial statements. In the opinion of management, the unaudited interim consolidated financial statements furnished herein include all
adjustments necessary for a fair presentation of the Company's financial position at July 2, 2002 and the results of its operations and its cash flows for the three and six-month
periods ended July 2, 2002 and July 3, 2001. All such adjustments are of a normal recurring nature. Interim financial statements are prepared on a basis consistent with the Company's
annual financial statements. Results of operations for the three and six month periods ended July 2, 2002 are not necessarily indicative of the operating results that may be expected for future
periods. The consolidated balance sheet as of January 1, 2002 has been derived from the audited consolidated financial statements at that date but does not include all of the information and
notes required by generally accepted accounting principles for complete financial statements. For further information, refer to the consolidated financial statements and notes thereto included in the
Company's annual report on Form 10-K for the fiscal year ended December 31, 2002 on file with the Securities and Exchange Commission.

Certain
reclassifications have been made to conform previously reported data to the current presentation.

During
2001, the Company changed its name from New World Coffee-Manhattan Bagel, Inc. to New World Restaurant Group, Inc.

2.     Liquidity

The accompanying consolidated financial statements has been prepared in conformity with accounting principles generally accepted in the United States of America,
which contemplate continuation of the Company as a going concern. However, the Company has sustained substantial losses in recent years, and such losses have continued through unaudited periods in
2003. The Company also has a deficit in stockholders' equity of approximately $63,284,000 as of July 2, 2002, and, as of that date, the Company's current liabilities exceeded its current assets
by approximately $161,203,000. During the year ended January 1, 2002 and December 31, 2002, and continuing into 2003, the Company was in violation of certain covenants on the indenture
for the Company's $140 million aggregate principal amount of notes due June 15, 2003 (the "$140 Million Facility"). This could be considered an event of default under the indenture if
the Company was unable to cure the violation within thirty days of receiving written notice from the trustee or holders specifying the default; however, such notice has not been received as of the
date of this filing. If such notice and failure to cure were to occur, the entire amount of the $140 Million Facility could become immediately due and payable. For this reason, the $140 Million
Facility has been classified in current liabilities as of July 2, 2002 and January 1, 2002. In any event, the $140 Million Facility matures on June 15, 2003. These factors raise
substantial doubt about the Company's ability to continue as a going concern.

In
view of the matters described in the preceding paragraph, recoverability of a major portion of the recorded asset amounts shown in the accompanying balance sheets is dependent upon
continued operations of the Company, which in turn is dependent upon the Company's ability to meet its financing requirements on a continuing basis, to obtain new financing, and to succeed in its
future operations. The consolidated financial statements do not include any adjustments relating to the

7

---

recoverability
and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence.

The
Company has engaged an investment bank to assist it in developing alternatives to rationalize its capital structure. The Company is actively pursuing options to affect the
refinancing or retiring of the $140 Million Facility on or before its maturity on June 15, 2003. Such options currently under consideration by the Company include the sale of all or part of the
Company, which could result in an investment of equity and a refinancing or retirement of the Company's primary debt obligations, and the refinancing of the $140 Million Facility with a new debt
facility, which may entail a new 144A senior note offering.

The
Company has also initiated cost reduction programs that stem primarily from the integration of Einstein into the Company, including supply chain efficiencies and reductions in
overhead as a result of the elimination of duplicative functions and the streamlining of various functional areas. While most of these initiatives commenced in fiscal 2002, the full year effect is not
expected to be realized until 2003
and beyond. In addition, the Company incurred substantial expenses in 2002 related to (1) the payment of unauthorized bonuses to certain members of former management as well as the internal
investigation that ensued and (2) legal and advisory fees related to various efforts to refinance the $140 Million Facility and the Company's revolving line of credit, which are not anticipated
to recur at similar levels in 2003. Although there is no assurance that funding will be available to refinance or retire the $140 Million Facility, the Company believes that its current business plan,
if successfully funded, will improve its operating results and cash flow in the future.

3.     Fiscal Year

Effective for the quarter ended July 3, 2001 and as a result of the Einstein Acquisition, the Company elected to change its fiscal year end to the Tuesday
closest to December 31. The Company's annual accounting period had previously ended on the Sunday closest to December 31. The fiscal year-end dates for 2002 and 2001 are
December 31, 2002 and January 1, 2002 respectively.

4.     Restatements

The
Company has determined that certain of its accounting practices in previous years did not reflect the proper application of accounting principles generally accepted in the United
States ("GAAP"). Accordingly, the Company has restated its financial statements for fiscal 2000, fiscal 2001 (including all quarters), and the opening balances of certain accounts in 2000. For a
complete discussion of the restatement adjustments, please see Note 3 to the Company's audited financial statement included in the 2002 Form 10-K.

8

---

The
primary effects of the restatements for the quarter and year-to-date periods ended July 3, 2001 are summarized in the tables below:

|Quarter Ended July 3, 2001          |  | Revenue |        | Loss
From
Operations |   | Net Loss
Available To Common |   | Stockholders'
Equity/(Deficit) |        
|----------------------------------- |  | ------- | ------ | -------------------- | - | ---------------------------- | - | ------------------------------ | -------
|
|As previously reported              |  | $       | 25,232 |                      | $ | (8,045                       | ) | $                              | (21,124
|Adjustments:                        |  |         |        |                      |   |                              |   |                                |        
|Beginning balance(1)                |  |         |       |                      |   |                             |   |                                |       
|Reorganization accruals(2)          |  |         |       |                      |   | (154                         | ) |                                | (154   
|Manufacturing revenue and COGS(3)   |  |         | (452   | )                    |   |                             |   |                                |       
|Assets held for resale(4)           |  |         |       |                      |   | (278                         | ) |                                | (278   
|Purchase accounting(5)              |  |         |       |                      |   | (1,050                       | ) |                                | (1,050 
|Other(6)                            |  |         |       |                      |   | (395                         | ) |                                | (395   
|Debt, preferred stock and equity(7) |  |         |       |                      |   |                             |   |                                | (38,917
|                                    |  |         |        |                      |   |                              |   |                                |        
|Total adjustments                   |  |         | (452   | )                    |   | (1,877                       | ) |                                | (40,794
|As restated                         |  | $       | 24,780 |                      | $ | (9,922                       | ) | $                              | (61,918
|                                    |  |         |        |                      |   |                              |   |                                |        

|Year-to-Date Period Ended July 3, 2001 |  | Revenue |        | Loss
From
Operations |   | Net Loss
Available To Common |   | Stockholders'
Equity/(Deficit) |        
|-------------------------------------- |  | ------- | ------ | -------------------- | - | ---------------------------- | - | ------------------------------ | -------
|
|As previously reported                 |  | $       | 35,708 |                      | $ | (7,934                       | ) | $                              | (25,421
|Adjustments:                           |  |         |        |                      |   |                              |   |                                |        
|Beginning balance(1)                   |  |         |       |                      |   |                             |   |                                |       
|Reorganization accruals(2)             |  |         |       |                      |   | (318                         | ) |                                | (318   
|Manufacturing revenue and COGS(3)      |  |         | (867   | )                    |   |                             |   |                                |       
|Assets held for resale(4)              |  |         |       |                      |   | (44                          | ) |                                | (44    
|Purchase accounting(5)                 |  |         |       |                      |   | (1,050                       | ) |                                | (1,050 
|Other(6)                               |  |         |       |                      |   | (336                         | ) |                                | (336   
|Debt, preferred stock and equity(7)    |  |         |       |                      |   |                             |   |                                | (46,105
|                                       |  |         |        |                      |   |                              |   |                                |        
|Total adjustments                      |  |         | (867   | )                    |   | (1,748                       | ) |                                | (47,853
|As restated                            |  | $       | 34,841 |                      | $ | (9,682                       | ) | $                              | (73,274
|                                       |  |         |        |                      |   |                              |   |                                |        

---

9

---

Each
issuance of Series F preferred stock in 2001 was evaluated as to the classification of, and accounting for, associated freestanding warrants and additional warrants to
purchase common stock, par value $0.001 of the Company ("Common Stock") as permanent equity or liabilities as previously described. Proceeds from the issuance of Series F preferred stock were
then allocated using the appropriate allocation method, also as previously described. In its effective dividend rate calculations, the Company included the impact of increasing rate dividends,
issuance costs, the estimated fair value of additional warrants (if not classified as derivative liabilities), the amortization of any related discount, and the estimated outstanding term of the
instrument based on management's intent to refinance a portion of the original Series F preferred stock. The obligation to issue additional warrants, if classified as a liability, is marked to
fair value to reflect changes in the underlying Common Stock prices, management's estimates of the probability of issuance and other factors at each balance sheet date. The agreement among several
holders of Series F preferred stock executed in June 2001 that involved the issuance of additional contingent warrants resulted in a substantial modification of the original
Series F preferred stock agreement with those holders. As a result, in accordance with EITF 96-19, the modification was accounted for as an extinguishment of the Series F
preferred stock held by such holders. The deemed dividend was computed as the difference between the fair value of the modified Series F preferred stock and the carrying value of the original
Series F preferred stock. In connection with the modification, the Company determined that the obligation to issue warrants in the future should be classified as a liability. Accordingly, the
deemed dividend was increased by the fair

10

---

value
of the additional warrants. The deemed dividend associated with the extinguishment was $23,883,583 in the quarter ended July 3, 2001.

As
a result of the maximum number of additional warrants that could be issued under the Bond Purchase Agreement (the "Bond Purchase Agreement") dated as of January 17, 2001 by and
among the Company and Greenlight Capital, L.P., Greenlight Capital Qualified, L.P., and Greenlight Capital Offshore, LTD. (collectively, "Greenlight") exceeding the Share Cap (see Note 13), the
Company concluded that the obligation to issue warrants in the future could not be classified within stockholders' equity on the date of issuance. However, as a result of the subsequent extinguishment
of the Series D preferred stock, the obligation to issue warrants in the future under the Bond Purchase Agreement did not exceed the Share Cap and, accordingly, the liability established was
reclassified to stockholders' equity in accordance with EITF 00-19. The Company included the impact of the
increases in the interest rate associated with the instrument and the amortization of any related discount in its effective interest rate calculations. The Letter Agreement between Greenlight and the
Company executed in June 2001 resulted in a substantial modification that requires accounting as an extinguishment pursuant to EITF 96-19, primarily due to the additional warrant
coverage (deficiency warrants) provided in the Letter Agreement in the event the proceeds from the 7.25% convertible debentures due 2004 of Einstein/Noah Bagel Corporation (the "Einstein Bonds") were
not sufficient to retire the Greenlight obligation.The extinguishment resulted in a loss from extinguishment of Greenlight obligation of $16,641,566 in
the quarter ended July 3, 2001 representing the difference between the fair value of the new debt obligation and the carrying amount of the extinguished debt, plus the fair value of the
estimated deficiency warrants that were recorded as a liability. Additionally, the Greenlight obligation is presented in the financial statements as debt with interest expense thereon recorded within
the statement of operations since its inception. Previously issued 2001 financial statements reflected the obligation as minority interest through June 19, 2001, with the interest expense being
classified as minority interest expense on the statement of operations.

For
a detailed description of the debt, preferred stock and equity adjustments, see the Company's annual report on Form 10-K for the year ended December 31, 2002, which is
being filed concurrently with this Form 10-Q.

The
major components of the Company's short-term and long-term debt are included in the accompanying balance sheet as follows:

Unaudited
July 2, 2002

As Restated
January 1, 2002(amounts in thousands)Greenlight Obligation

$
10,754

$
10,437Bridge Loan


15,986


34,350$140 Million Facility


136,107


132,041All other debt


3,177


3,685166,024


180,513Less current portion


(151,938
)

(168,394
)Long-term debt

$
14,086

$
12,119


11

---

The
components of Series F preferred stock, Greenlight obligation, the $35 million assets-backed loan to the Company's non-restricted subsidiary, New World EnbcDeb Corp.
(the "Bridge Loan"), and the $140 Million Facility are included in the accompanying balance sheets as follows:

Series F Preferred Stock

Unaudited
July 2, 2002

As Restated
January 1, 2002(amounts in thousands)Proceeds from issuance of Series F preferred stock, $16,398 of which was the value of the Series D conversion

$
66,398

$
66,398Discount attributable to fees and commissions


(3,254
)

(3,254
)Discount attributable to initial and future warrants


(33,027
)

(33,027
)Accreted PIK preferred stock


15,258


8,735Extinguishment of discount


8,271


8,271Effective dividend amortization of discount


17,222


10,215$
70,868

$
57,338


Greenlight Obligation

Unaudited
July 2, 2002

As Restated
January 1, 2002(amounts in thousands)Proceeds from issuance of Greenlight obligation

$
10,000

$
10,000Discount attributable to initial and future warrants


(4,316
)

(4,316
)Extinguishment of discount


4,195


4,195Effective interest amortization of discount


875


558$
10,754

$
10,437


Bridge Loan

Unaudited
July 2, 2002

As Restated
January 1, 2002(amounts in thousands)Original face value of Bridge Loan

$
35,000

$
35,000Issuance discount from face value


(1,750
)

(1,750
)Discount attributable to future warrants


(5,365
)

(5,365
)Accreted PIK interest


5,172


2,627Effective interest amortization of discount


7,115


3,838Principal payments


(24,186
)

$
15,986

$
34,350


12

---

$140 Million Facility

Unaudited
July 2, 2002

As Restated
January 1, 2002(amounts in thousands)Original face value of $140 Million Facility

$
140,000

$
140,000Issuance discount from face value


(11,550
)

(11,550
)Discount attributable to initial and future warrants


(17,312
)

(17,312
)Effective interest amortization of discount


24,969


20,903$
136,107

$
132,041


Outstanding
warrants for the purchase of the Company's Common Stock that are exercisable for $0.01 per share are included in the computation of the loss per sharebasic and
diluted, in the Company's restated financial statements, in accordance with paragraph 10 of SFAS No. 128-Earnings Per Share. These warrants were previously excluded from the
loss per share computation.

The
following tables present the impact of the restatements as previously discussed on a condensed basis as of January 1, 2002, and for the quarter and
year-to-date periods ended July 3, 2001:

Condensed Balance Sheets
(amounts in thousands, except per share data)

As Previously
Reported
January 1, 2002

As Restated
January 1, 2002Balance Sheet:Current assets

$
71,200

$
67,739Total assets


305,858


283,256Current liabilities


91,442


217,711Total liabilities


232,181


252,961Series F preferred stock


46,743


57,338Common stock


17


17Additional paid-in capital


100,189


80,203Retained (deficit)


(73,272
)

(107,263
)Total stockholders' equity (deficit)


26,934


(27,043
)


13

---

Condensed Income Statement
(amounts in thousands, except per share data)

|                                                                             |  | For the Quarter Ended
July 3, 2001 |         | For the Year-to-Date Period Ended
July 3, 2001 |  
|---------------------------------------------------------------------------- |  | ---------------------------------- | ------- | ---------------------------------------------- | -
|
|Statement of Operations:                                                     |  |                                    |         |                                                |  
|Total revenues                                                               |  | $                                  | 25,232  |                                                | $
|Cost of sales                                                                |  |                                    | 20,526  |                                                |  
|General and administrative expense                                           |  |                                    | 4,022   |                                                |  
|Depreciation and amortization                                                |  |                                    | 1,538   |                                                |  
|Provision for integration and reorganization costs                           |  |                                    | 4,391   |                                                |  
|Impairment charge in connection with the realization of assets held for sale |  |                                    | 2,800   |                                                |  
|Loss from operations                                                         |  |                                    | (8,045  | )                                              |  
|Interest expense, net                                                        |  |                                    | (3,111  | )                                              |  
|Cumulative change in the fair value of derivatives                           |  |                                    |        |                                                |  
|Loss from extinguishment of Greenlight obligation                            |  |                                    |        |                                                |  
|Permanent impairment in the value of investment in debt securities           |  |                                    | (5,806  | )                                              |  
|Loss before income taxes                                                     |  |                                    | (16,962 | )                                              |  
|Minority interest                                                            |  |                                    | (855    | )                                              |  
|Net loss                                                                     |  |                                    | (17,817 | )                                              |  
|Dividends and accretion on preferred stock                                   |  |                                    | (3,307  | )                                              |  
|Net loss available to common stockholders                                    |  |                                    | (21,124 | )                                              |  
|Net loss per share (basic & diluted)                                         |  |                                    | (1.29   | )                                              |  

5.     Acquisitions

On June 19, 2001, the Company purchased substantially all of the assets of Einstein. Einstein was the largest bagel bakery chain in the United States, with
463 stores, nearly all of which were company-operated. The Einstein Acquisition was made pursuant to an Asset Purchase Agreement, which was entered into by the Company as the successful bidder at an
auction conducted by the United States Bankruptcy Court, District of Arizona, on June 1, 2001 in the Einstein bankruptcy case. The purchase price was $160,000,000 in cash and the assumption of
certain liabilities, subject to adjustment to the extent that Assumed Current Liabilities (as defined in the Asset Purchase Agreement) exceed $30,000,000.

In
connection with the Einstein Acquisition, the Company incurred approximately $9,722,000 of acquisition costs. The acquisition has been accounted for under the purchase method of
accounting and accordingly the results of operations of the acquired company have been included in the statement of

14

---

operations
since the acquisition date. The aggregate purchase price of $163,337,000 has been based on the fair value of the tangible and intangible assets acquired and liabilities assumed as follows:

As Restated(amounts in thousands)Assets Acquired:Current assets, including cash of $1,846

$
13,800Plant, property and equipment


98,107Trademarks and intangible assets


97,784Liabilities assumed:Current liabilities


(34,223
)Long-term liabilities


(12,131
)Total purchase price

$
163,337


The
purchase price was allocated to the assets acquired and liabilities assumed based on management's estimate of their fair market value at the date of acquisition, which was determined
by an independent appraisal. Pursuant to the Asset Purchase Agreement, the Company is entitled to a reduction in purchase price to the extent that assumed current liabilities (as defined) exceed
$30,000,000 as of the acquisition date. The accompanying balance sheet as of July 2, 2002 reflects approximately $142,000 as due from the Einstein bankruptcy estate. This amount is based upon
the final determination of assumed current liabilities by the independent arbitrator as of the acquisition date, net of certain payments received from the Einstein bankruptcy estate through the date
of these financial statements.

The
following unaudited pro forma consolidated statements of operations data for the quarter and year-to-date periods ended July 3, 2001, gives effect to
the Einstein Acquisition as if it had occurred as of the beginning of the pro forma period reported. The following unaudited pro forma consolidated results of operations give effect to purchase
accounting adjustments and the financings necessary to complete the acquisition. The pro forma results has been prepared for comparative purposes only and do not purport to be indicative of what
operating results would has been had the acquisition actually taken place as of the beginning of the pro forma period reported, and may not be indicative of future operating results. Financial data
for the 2002 periods presented are actual results.

|                                          |  | For the Quarter Ended
(in thousands, except per share data)
Unaudited |         | For the Year-To-Date Period Ended
(in thousands, except per share data)
Unaudited |  
|----------------------------------------- |  | --------------------------------------------------------------------- | ------- | --------------------------------------------------------------------------------- | -
|
|
|Revenues                                  |  | $                                                                     | 101,578 |                                                                                   | $
|Net loss                                  |  | $                                                                     | (84     | )                                                                                 | $
|Net loss available to common stockholders |  | $                                                                     | (6,901  | )                                                                                 | $
|Loss per shareBasic and Diluted          |  | $                                                                     | (0.09   | )                                                                                 | $
|                                          |  |                                                                       |         |                                                                                   |  

15

---

6.     Earnings Per Share

In accordance with SFAS No. 128, Earnings Per Share, basic earnings per common share amounts (basic EPS) are computed by dividing net earnings by the
weighted average number of common shares outstanding (which include warrants exercisable for a nominal price of $0.01 per share) and exclude any potential dilution. Diluted earnings per common share
amounts assuming dilution (diluted EPS) are computed by reflecting potential dilution of the Company's common stock equivalents. Common stock equivalents are not reflected in diluted EPS if their
effect would be anti-dilutive. The following table summarizes the weighted average shares used in the basic and diluted EPS computations:

|                                                |  | For the Quarter Ended |  | For the Year-to-Date Period Ended
|----------------------------------------------- |  | --------------------- |  | ---------------------------------
|
|
|Weighted average shares outstanding             |  | 17,481,394            |  | 15,988,405                       
|Weighted average warrants exercisable for $0.01 |  | 61,720,682            |  | 21,691,211                       
|                                                |  |                       |  |                                  
|                                                |  | 79,202,076            |  | 37,679,616                       
|                                                |  |                       |  |                                  

All
stock options and warrants outstanding (excluding those exercisable for $0.01) during the quarters ended July 2, 2002 and July 3, 2001 were excluded from the
computation because of their anti-dilutive effect.

7.     Investment in Debt Securities

Investments in debt securities are reported at fair value which is based upon management's estimate of the present value of amounts expected to be recovered from
the Einstein bankruptcy estate for the Company's investment in Einstein debt securities. Unrealized gains and losses from those securities, which are classified as
available-for-sale are reported as unrealized holding gains and losses as a separate component of stockholders' equity unless a loss is deemed to be other than temporary. At
July 2, 2002, the carrying amount of debt securities approximates their fair value and, accordingly, no unrealized gain or loss has been recorded.

8.     Recent Pronouncements

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 141, Business Combinations
("SFAS 141"), and No. 142, Goodwill and Other Intangible Assets ("SFAS 142"). SFAS 141 requires that all business combinations initiated after June 30, 2001 be
accounted for using the purchase method. The adoption of SFAS No. 141 had no impact on the Company's consolidated financial statements.

The
Company has adopted SFAS No. 142, Goodwill and Other Intangible Assets, effective January 1, 2002. SFAS 142 provides that goodwill and other indefinite-lived
intangibles should not be amortized, but be subject to an annual assessment for impairment, or more frequently if circumstances indicate potential impairment, through a comparison of fair value to its
carrying amount. The two-step approach to assess its goodwill impairment requires that the Company first compare the estimated fair value of each reporting unit that houses goodwill to the
carrying amount of the unit's assets and liabilities, including its goodwill and intangible assets. If the fair value of the reporting unit is below its carrying amount, then the second step of the
impairment test is performed, in which the current fair

16

---

value
of the unit's assets and liabilities will determine the current implied fair value of the unit's goodwill.

The
Company completed step one of both the transitional and annual impairment tests for its only reporting unit with goodwill and has completed the transitional and annual impairment
tests on indefinite-lived intangibles. The Company engaged an independent valuation expert to perform these analyses. The transitional and annual impairment analyses of goodwill indicated that the
fair value of the Manhattan Bagel Company reporting unit as of January 1, 2002 and December 31, 2002 exceeded its carrying value. Thus, the associated goodwill as of January 1,
2002 and December 31, 2002 was not impaired, and the second step of the impairment tests were not required. Additionally, the transitional and annual impairment analyses for the Company's
indefinite-lived intangibles (trademarks) indicated that, in each instance, their respective fair values exceeded their carrying values as of January 1, 2002 and December 31, 2002.

Goodwill
represents the excess of cost over fair value of net assets acquired in the acquisition of Manhattan Bagel Company.

In
2002, goodwill and indefinite lived trademarks are not amortized in accordance with SFAS 142 and other intangibles are being amortized on a straight line basis consistent with
the associated estimated future cash flows. The following consolidated statements of operations data for the quarter and year-to-date periods ended July 2, 2002 and
July 3, 2001 reflects the adjustment to net loss, net loss available to common stockholders and basic earnings per share resulting from the implementation of SFAS 142.

|                                                                              |             | For the Quarter Ended
(in thousands, except per share data) |        | For the Year-to-Date Period Ended
(in thousands, except per share data) |  
|----------------------------------------------------------------------------- | ----------- | ----------------------------------------------------------- | ------ | ----------------------------------------------------------------------- | -
|
|
|
|Reported Net loss available to common stockholders                            |             | $                                                           | (6,901 | )                                                                       | $
|Add back: Goodwill amortization                                               |             |                                                             |       |                                                                         |  
|Add back: Trademark amortization                                              |             |                                                             |       |                                                                         |  
|                                                                              |             |                                                             |        |                                                                         |  
|Adjusted Net loss available to common stockholders                            |             | $                                                           | (6,901 | )                                                                       | $
|                                                                              |             |                                                             |        |                                                                         |  
|Basic and diluted net loss available to common stockholders per common share: |             |                                                             |        |                                                                         |  
|                                                                              | As reported |                                                             | $      | (0.09                                                                   | )
|                                                                              | As adjusted |                                                             |        | N/A                                                                     |  

17

---

|                                       |                                                  | Unaudited
July 2, 2002 |         | As Restated
January 1, 2002 |  
|-------------------------------------- | ------------------------------------------------ | ---------------------- | ------- | --------------------------- | -
|
|Non-amortizing intangibles:            |                                                  |                        |         |                             |  
|                                       | Trademarks, net of amortization of $0 and $1,984 |                        | $       | 70,746                      |  
|Amortizing intangibles (5-year lives): |                                                  |                        |         |                             |  
|                                       | Trade Secrets                                    |                        |         | 5,385                       |  
|                                       | Patents-manufacturing process                    |                        |         | 33,741                      |  
|                                       |                                                  |                        |         |                             |  
|                                       |                                                  |                        | 39,126  |                             |  
|Less accumulated amortization          |                                                  |                        | (7,739  | )                           |  
|                                       |                                                  |                        |         |                             |  
|Total amortizing intangibles           |                                                  |                        | 31,387  |                             |  
|                                       |                                                  |                        |         |                             |  
|Total intangibles                      |                                                  | $                      | 102,133 |                             | $
|                                       |                                                  |                        |         |                             |  

In
June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations. SFAS 143 addresses accounting and reporting for obligations associated with
the retirement of tangible long-lived assets and the associated retirement costs. This statement is effective for fiscal years beginning after June 15, 2002. The Company is
currently assessing the impact of the adoption of this new standard, although it does not expect it to affect its consolidated financial statements.

18

---

In April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement 13, and Technical Corrections, which is
effective for fiscal years beginning after May 15, 2002, with early application encouraged. This Statement rescinds SFAS 4, Reporting Gains and Losses from Extinguishments of Debt, and includes
other modifications to existing statements, that are not applicable to the Company. SFAS 4 required the reporting of gains or losses associated with the extinguishments of debt be classified as an
extraordinary item on the income statement. SFAS 145 rescinds that classification unless the extinguishment is deemed both unusual and infrequent in nature as defined in APB 30. The Company has
adopted the provisions of SFAS 145 in these financial statements and determined that the loss from the extinguishment of the Greenlight obligation did not meet the APB 30 criteria to be
considered an extraordinary item.

In
June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities, which is effective for exit or disposal activities initiated
after December 31, 2002, with early application encouraged. This statement requires a liability for a cost associated with an exit or disposal activity to be recognized at fair value in the
period in which the liability is incurred, except for liabilities for one-time termination benefits requiring future employee service, which is to be recognized ratably over the remaining
service period. The Company early-implemented SFAS No. 146 upon its issuance in fiscal 2002.

In
December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based CompensationTransition and Disclosure. This statement requires all entities with
stock-based employee compensation arrangements to provide additional disclosures in their summary of significant accounting policies note. For entities that use the intrinsic value method of APB 25,
to account for employee stock compensation, their accounting policies note should include a tabular presentation of pro forma net income and earnings per share using the fair value method. This
statement also permits entities changing to the fair value method of accounting for employee stock compensation to choose from one of three transition methodsthe prospective method, the
modified prospective method, or the retroactive restatement method. The main provisions of this statement are effective for fiscal years ending after December 15, 2002. The Company currently
has no intention to change to the fair value method to account for employee stock-based compensation; however, the disclosure provisions will be implemented within the Company's fiscal 2002 financial
statements.

The
Company has considered all other recently issued accounting pronouncements and does not believe that the adoption of such pronouncements will has a material impact on its financial
statements.

9.     Accrued Expenses

Accrued expenses consist of the following:

Unaudited
July 2, 2002

As Restated
January 1, 2002(amounts in thousands)Accrued payroll and related bonuses

$
12,551

$
13,472Accrued reorganization


1,701


2,936Acquisition financing expenses





968Accrued vendor contracts


1,145


2,714Accrued taxes


2,685


2,100Accrued interest


3,260


2,332Gift certificate liability


1,288


1,224Accrued utilities


1,190


1,190Other


4,944


2,545$
28,764

$
29,481


19

---

10.   Contingencies

The company is subject to claims and legal actions in the ordinary course of its business, including claims by its franchisees. The Company does not believe that
an adverse outcome in any currently pending or threatened matter, other than described below, would have a material adverse effect on the Company's business, results of operations or financial
condition.

On
April 3, 2002, the Company was notified by the Securities and Exchange Commission that the Commission is conducting an investigation into the resignation of the Company's
former Chairman, R. Ramin Kamfar, and the termination for cause of its former Chief Financial Officer, Jerold Novack, and the delay in filing the Company's Form 10-K for 2001. The
Company is cooperating fully with the investigation. The Company is also cooperating fully with a recent Department of Justice inquiry relating to these issues. Further, several of the Company's
former and present officers and directors have requested that the Company advance reasonable legal expense on their respective behalf to the extent any of them is or has been requested to provide
information to the Commission in connection with its investigation. The Company is fulfilling its obligations as required by applicable law and the Company's By-Laws.

On
July 31, 2002, Tristan Goldstein, a former store manager, and Valerie Bankhordar, a current store manager, filed a purported class action complaint against Einstein in the
Superior Court for the State of California, County of San Francisco. The plaintiffs allege that Noah's failed to pay overtime wages to managers and assistant managers of its California stores, whom it
is alleged were improperly designated as exempt employees in violation of California and Business Profession Code Section 17200. As a result of subsequent communications regarding the
circumstances under which the Company purchased Einstein out of bankruptcy, the plaintiffs filed a first amended complaint disclaiming back wages for the period prior to June 19, 2001. However,
the first amended complaint added as defendants certain former directors and officers of Einstein. The first amended complaint also added a second cause of action seeking to invalidate releases
obtained from Noah's assistant managers pursuant to the settlement of a Department of Labor investigation. The Company filed a demurrer to the first amended complaint, which the plaintiffs opposed.
Subsequent to the filing of that demurrer, the Company procured a dismissal without prejudice of the claims brought against Paul Murphy, the only individual defendant the Company employed subsequent
to its acquisition of Einstein. The plaintiffs subsequently stipulated to the severance of the claims against the Company and those against the remaining individual defendants. The stipulation
provides that the plaintiffs will file separate second amended complaints against the Company and against the remaining individual defendants. As a result, the Company's demurrer will be taken off
calendar. The Company will have thirty days from the date of the filing of the second amended complaint to refile the Company's demurrer.

On
March 31, 2003, Jerold E. Novack, our former Chief Financial Officer, Secretary, and shareholder, filed a complaint in the United States District Court for the District of New
Jersey against the Company, Anthony D. Wedo, our Chairman and Chief Executive Officer, and William J. Nimmo, a member of our Board of Directors. The complaint purports to state claims for breach of
plaintiff's employment contract with the Company, breach of the Company's fiduciary duties to Novack, defamation, and violation of the New Jersey Conscientious Employee Protection Act, and in addition
seeks a declaration that the Company's termination of plaintiff "for cause" was invalid. As a basis for his purported claims, plaintiff alleges that the Company wrongfully contended certain bonuses he
received were unauthorized and that he was wrongfully terminated for cause in order to deny him certain other benefits allegedly owed under his employment agreement. Furthermore, plaintiff asserts
that he was defamed by certain of defendants' public statements regarding his dismissal and also that his termination was in retaliation for certain actions he believes were protected by the New
Jersey Conscientious Employee Protection Act. The Company intends to vigorously oppose plaintiff's purported claims. The Company was served with the complaint on May 2, 2003 and have not yet
answered or otherwise responded to it.

20

---

In
July 2002, the New Jersey Division of Taxation entered judgment in the amount of $5,744,902, plus costs, against Manhattan Bagel Construction Company, a wholly owned subsidiary
of Manhattan Bagel Company. This judgment represents amounts for corporate income taxes for the period from 1996 to 2000, and sales and use taxes for the period from 1995 to 1997. At that same time,
the Division of Taxation provided Manhattan Bagel Construction Company with a Notice and Demand for Payment of Tax in the additional amount of $130,200, for corporate income taxes and sales and use
taxes for the period from October 2001 through June 2002. Manhattan Bagel Construction Company ceased operations in or about early 1997, and has existed since that time only as a
non-operating entity with no assets. Therefore, the Company is currently working with the New Jersey Division of Taxation to have all tax assessments for the period after Manhattan Bagel
Construction Company ceased operations removed, and that portion of the judgment deemed satisfied. With regard to taxes imposed for the period prior to early 1997, the Company believes those amounts
are barred from being asserted against Manhattan Bagel Company, to the extent they otherwise could have been, because they were not asserted in Manhattan Bagel Company's November 1997
bankruptcy proceeding.

On
February 23, 2000, New World Coffee of Forest Hills, Inc., one of the Company's franchisees, filed a demand for arbitration with the American Arbitration Association
(American Arbitration Association, New York, New York, Case No. 13-114-237-00) against the Company alleging
fraudulent inducement and violations of New York General Business Law Article 33. The franchisee seeks damages in the amount of $750,000. The Company has asserted a counterclaim in the
arbitration seeking amounts owed under the franchisee's franchise agreement and monies owed for goods purchased by the franchisee in the amount of $200,000. An arbitrator has been selected and
document exchange is complete. Hearings were scheduled for June 2002 but have been postponed by order of the arbitrator.

On
October 28, 2002, Sansim Patel, Inc., a subfranchisee of Manhattan Bagel Company, filed suit against Manhattan Bagel Company, the master franchisee, and others in Orange
County (Orlando). The plaintiff alleges claims of civil conspiracy and unjust enrichment against Manhattan Bagel Company and seeks rescission of its franchise agreement with Manhattan Bagel Company.
The plaintiff also seeks damages in an unspecified amount. In December 2002, the Company filed a motion to dismiss all of the claims asserted against the Company by the plaintiff, based in part
on a general release the plaintiff had previously executed in favor of Manhattan Bagel Company. That motion remains pending with the Court. However, on March 18, 2003, default judgments were
obtained against the other named defendants.

On
March 17, 2003, Jason and Andrew Gennusa, former employees of the Company and founders of Manhattan Bagel Company, filed suit against the Company in the Superior Court of New
Jersey, Monmouth County. As the founders of Manhattan Bagel Company, the plaintiffs claim to be reproducing the "original formula" Manhattan Bagel dough, and selling it to franchisees at a competitive
price. Their complaint seeks a judgment declaring that their production and sale of this bagel dough to franchisees does not violate various non-competition covenants and confidentiality
agreements they previously entered into with the Company. Furthermore, the plaintiffs seek a declaration that the "original recipe" bagel dough they manufacture is not a trade secret of the Company,
and that their manufacture and sale of the dough is not in violation of intellectual property law. The Company has not yet answered or otherwise responded to plaintiffs' complaint.

On
April 7, 2003, General Electric Capital Corp. filed an action in the Supreme Court for the State of New York, County of New York, against the Company and its franchisee,
captionedGeneral Electric Captial Corp. v. New World Coffee/Manhattan Bagels, Inc. et al.In its complaint, plaintiff asserts that it entered
into certain equipment lease agreements with the Company on April 18, 2001, and with the franchisee on February 26, 2001, upon which the Company and its franchisee subsequently
defaulted. As a result of those alleged defaults, plaintiff purports to state claims against defendants for breach of contract, conversion, unjust enrichment, foreclosure of security interest, and
replevin, and

21

---

demands
damages from defendants, jointly and severally, in the total specified amount of $118,555.49, plus late charges, taxes, interest, costs and attorneys' fees. The Company has not yet answered or
otherwise responded to plaintiff's complaint.

On
December 28, 2001, Robert Higgs, one of the Company's franchisees, filed a complaint against the Company and its officers and agents in New Jersey
(Superior Court of New Jersey, Case No. OCN-L-2153-99) alleging breach of contract, breach of fiduciary duties and
tortuous interference with contract and business opportunities. The complaint was subsequently withdrawn by the franchisee without prejudice. In February 2002, the franchisee filed a new
complaint against the Company and its officers and agents alleging breach of contract, breach of fiduciary duties, tortuous interference with contract and business opportunities, and violations of New
Jersey's franchise law. The franchisee seeks damages in an unspecified amount, punitive damages, costs and attorneys' fees. The Company moved to dismiss all of the claims in the new complaint. The
court
dismissed the breach of fiduciary duty claims and one of the breach of contract claims. Discovery requests have been served by the Company.

Given
the early stage of these matters, the Company cannot predict their outcome, and the Company cannot assure you that it will not be subject to regulatory sanctions, civil penalties
and/or claims for monetary damages and other relief that may have a material adverse effect on the Company's business, prospects and financial condition.

Special
Situations Fund, L.P., Special Situations Cayman Fund, L.P. and Special Situations Private Equity Fund, L.P., holders of the Company's Series F Preferred stock, had
notified the Company that they believe that material misrepresentations were made to them in June 2001 in connection with their purchase of the Company's stock. Special Situations filed a
complaint in the United States District Court for the Southern District of New York regarding this claim. Special Situations alleged various contractual and tort claims against the Company, as well as
Ramin Kamfar, the former Chairman of the Board of Directors, Jerold Novack, the former Chief Financial Officer, and Greenlight Capital, another holder of the Company's Series F Preferred stock.
Special Situations sought, among other relief, damages in the amount of at least $5,166,000 and the equitable remedy of rescission of its purchase of stock. Prior to responding to Special Situations'
complaint, the Company and Special Situations entered into a settlement agreement and release on April 29, 2003, pursuant to which the Company agreed to settle Special Situations' claims
against the Company and its present and former officers, directors, agents and other representatives, and Special Situations agreed to release those entities and individuals, in exchange for the
Company's payment to Special Situations of $176,000. A Notice of Voluntary Withdrawal was filed by Special Situations with the United States District Court for the Southern District of New York on
May 5, 2003.

On
February 28, 2003, the Company's former insurance broker of record filed suit in Superior Court of the State of California, County of Orange, against the Company and its
subsidiaries, alleging wrongful termination of the Company's brokerage contract with plaintiff, Pension & Benefit Insurance Services, Inc. ("PBIS"), which deprived PBIS of brokerage
commissions. PBIS's complaint asserts claims for breach of contract, reasonable value of services, intentional interference with prospective advantage and negligent interference with prospective
advantages. Plaintiff seeks $500,000 in consequential damages and $20 million in punitive damages. Prior to responding to PBIS's complaint, the Company entered into a settlement agreement with
PBIS on April 2, 2003. As consideration for PBIS's agreement to settle and dismiss this matter, we agreed to list PBIS as the Company's insurance broker of record until at least the end of
2003. A Request for Dismissal of the suit was filed by PBIS with the Superior Court of the State of California, County of Orange on April 9, 2003.

11.   Fixed Fee Distribution Agreement

The Company maintained a fixed fee distribution agreement with a national distribution company (distributor) whereby the distributor supplied substantially all
products for resale in the Company's

22

---

company-operated
restaurant locations. In addition, the Company maintained a separate fixed fee distribution agreement with the distributor for delivery of certain proprietary products to its
franchised locations. Effective February 20, 2002, the Company entered into Mutual Termination Agreements ("Agreement") with the distributor which provided for the termination of each of the
fixed fee distribution agreements effective August 2, 2002. Pursuant to the restated agreement, the distributor was required to provide distribution services to all locations through
August 2, 2002, which date was extended until December 2002. As a part of the agreement, the Company was required to pay the distributor $12,000,000, representing a portion of the
unamortized $5,000,000 investment made by the distributor at the inception of the original agreement and a reduced amount of outstanding trade payables and other previously accrued charges. The
Company recorded a reduction to general and administrative expense of $2,750,000 in the quarter ended December 31, 2002 as the carrying amount of the associated liabilities, at the time the
agreement concluded in December 2002, exceeded the payments made under this agreement.

As
of November 2002, the Company had replaced the national distributor with six regional custom distributors to its company-operated and franchised locations.

12.   Revolving Line of Credit

On January 18, 2002, the Company entered into a Loan and Security Agreement ("loan agreement") with a lender which provided for a $7,500,000 revolving loan
facility. The facility was secured by substantially all of the assets of the Company. The underlying loan agreement provided for periodic borrowings based upon availability as calculated pursuant to
the loan agreement. In addition, the loan agreement required the Company to meet certain financial covenants and placed restrictions on the Company's ability to obtain additional borrowings and to
enter into certain capital transactions. The Company did not use or draw funds under the facility. Nevertheless, on March 25, 2002, the lender notified the Company that the Company was in
default under certain terms and conditions of the loan agreement. As the result of these defaults, the Company was unable to obtain advances under the facility. On May 30, 2002, the Company
paid the lender $175,000 in full satisfaction of amounts due under the loan agreement.

On
May 30, 2002, the Company entered into a Loan and Security Agreement with one of the Company's principal stockholders, which provides for a $7,500,000 revolving loan facility.
The facility is secured by substantially all of the Company's assets. At the time that the Company entered into this facility, the Company terminated its prior facility. Borrowings under the facility
bore interest at the rate of 11% per annum until February of 2003. The facility originally expired on March 31, 2003. In February of 2003, the Company extended the maturity of the revolving
loan facility to June 1, 2003. From February 1, 2003 to June 1, 2003 the facility will bear interest at the rate of 13%.

13.   Derivative Instruments

Effective January 1, 2000, the Company adopted SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities. SFAS 133 requires
that all derivatives be recognized in the balance sheet at their fair value. Changes in the fair values of derivatives that do not qualify for hedge accounting under SFAS 133 are recognized
through earnings. In conjunction with certain debt and preferred stock issuances in 2000 and 2001, the Company issued freestanding warrants and rights to receive additional warrants based either on
the passage of time or upon the occurrence (or non-occurrence) of certain contingent future events (contingently-issuable warrants). The Company determined that certain of these
freestanding warrants, for a period of time in 2001, and contingently-issuable warrants could not be classified within stockholders' equity based on the application of the criteria in EITF Issue
00-19, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company's Own Stock, and accordingly has classified those warrants as a liability in the
balance sheet. Further, those warrants classified as a liability are subject to the provisions

23

---

of
SFAS 133, including the requirement to adjust the recorded amount of the warrants to fair value at each balance sheet date, with changes in fair value being recognized in earnings.

Issued
$0.01 warrants classified as liabilities, if any, are recognized in the balance sheet at their fair value, as determined periodically based on quoted market prices of the
underlying common stock. As of July 2, 2002, and January 1, 2002 there were no issued warrants classified as liabilities. Contingently-issuable $0.01 warrants classified as liabilities
are also recorded at fair value based on quoted market prices of the underlying common stock and considering the probability of issuance, the Company's assessments of the probability of refinancing
its debt, and other pertinent factors. Changes in the fair value of derivative liabilities are recorded within the statement of operations. If reclassification from liability to permanent equity is
required under EITF 00-19, prior to reclassification the liability is adjusted to fair value, with the change recorded in cumulative change in derivative fair value within the statement of
operations. In the event of reclassification from permanent equity to liability, the related warrants are adjusted to fair value, with the change recorded in additional
paid-in-capital.

The
Company's 2001 restated financial statements reflect the Company's systematic evaluation of the maximum potential issuance of shares possible at each time an instrument with
associated warrants is issued (taking into consideration the terms of existing contractual agreements) as compared to the number of authorized shares of Common Stock at the dates of issuance of each
instrument. The maximum number of authorized shares of Common Stock was 50,000,000 in 2000 and from January 1, 2001 to September 25, 2001. Pursuant to a vote held at a special meeting of
the Company's shareholders on September 20, 2001, the maximum number of authorized shares of Common Stock was increased, effective September 26, 2001, to 150,000,000 shares. On
June 19, 2001, the issued freestanding warrants exceeded the authorized number of shares and, accordingly, some of the warrants issued on that date were classified as liabilities, in accordance
with the method described below, until the increase in authorized shares was approved in September 2001, at which time such issued, freestanding warrants
were reclassified as permanent equity. In June 2001, certain of the Series F preferred stock holders agreed not to exercise their warrants if, in doing so, the authorized number of
shares remaining after exercise by the holders of the Series F preferred stock was not sufficient to permit warrants associated with the $140 Million Facility to be exercised. To the extent
that the number of freestanding warrants and the maximum number of additional warrants that could potentially be issued in the future exceed the maximum number of authorized shares (the "Share Cap")
at the time the debt or preferred stock instrument is issued, the Company determines the classification of, and accounting for, the freestanding and additional warrants as follows:
(1) freestanding warrants (those that are immediately exercisable) are considered first for equity treatment, to the extent of the maximum number of authorized shares; (2) among various
outstanding instruments, those with the earlier issuance dates are considered first for equity treatment; and (3) contractual priorities are considered where applicable.

14.   Additional Paid-in Capital

Additional paid-in capital increased from $80.2 million as of January 1, 2002 to $85.0 million as of July 2, 2002 due to
the issuance of additional warrants under the terms of the Series F preferred stock and the $140 Million Facility agreements, that had previously been classified as derivative liabilities in
accordance with the policy outlined in Note 13.

15.   Reorganization and Integration

During the quarter ended July 3, 2001, the Company implemented a plan to consolidate the two dough manufacturing facilities on the West Coast, eliminate
duplicative labor lines of assembly, and terminate certain lease obligations inclusive of several company-operated locations. When initiated the restructuring plan was expected to take approximately
one year to complete. The Company recorded a $4.4 million charge associated with this restructuring plan. Approximately $1.0 million of this charge

24

---

represented
a write-off of the equipment and leasehold improvements no longer usable by the Company.

The
following table displays the 2001 and 2002 activity and balances of the restructuring accrual account.

2001 Restructuring Accrual
(amounts in thousands)

|2002 Activity                                           |  | Balance at
Beginning of
Period |       | Initial
Accrual |   | Application
of Cost Against
Accrual |  | Net
Accrual
Adjustment |      | Balance at
End of
Period
|------------------------------------------------------- |  | ------------------------------ | ----- | --------------- | - | ----------------------------------- |  | ---------------------- | ---- | ------------------------
|Quarter ended July 2, 2002                              |  | $                              | 2,820 |                 | $ |                                    |  | $                      | (463 | )                       
|                                                        |  |                                |       |                 |   |                                     |  |                        |      |                         
|Year-to-Date period ended July 2,
    2002              |  | $                              | 2,936 |                 | $ |                                    |  | $                      | (683 | )                       
|                                                        |  |                                |       |                 |   |                                     |  |                        |      |                         
|2001 Activity                                           |  |                                |       |                 |   |                                     |  |                        |      |                         
|Quarter and Year-to-Date periods
    ended July 3, 2001 |  | $                              | 0     |                 | $ | 3,392                               |  | $                      | 0    |                         
|                                                        |  |                                |       |                 |   |                                     |  |                        |      |                         

25

---



SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements in this Form 10-Q under Management's Discussion and Analysis of Financial Condition and Results of Operations constitute
forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1996 with respect to the Company's financial condition and business. The words estimate, plan, intend,
believe, expect and similar expressions are intended to identify forward-looking statements. Such forward-looking statements involve and are subject to known and unknown risks, uncertainties and other
factors, which could cause the Company's actual results, performance and achievements to be materially different from any future results, performance (financial or operating), or achievements
expressed or implied by such forward-looking statements. Such factors include, among others, the following: success of the integration of the Company and acquired businesses; success of
cost-saving strategies; competition; success of operating, franchising and licensing initiatives; development schedules; advertising and promotional efforts; adverse publicity; acceptance
of new product offerings; availability of new locations, and terms of sites for store development; changes in business strategy or development plans; availability and terms of capital; food, labor,
and employee benefit costs; changes in government regulations; regional weather conditions; and other factors referenced in this Form 10-Q or in the Company's
Form 10-K.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

The Company is a leader in the quick casual segment of the restaurant industry and the largest operator of bagel bakeries in the United States. With 747 locations
in 32 states, the Company operates and licenses locations primarily under the Einstein Bros. and Noah's brand names and franchise locations primarily under the Manhattan and Chesapeake brand names.
The Company's locations specialize in high-quality foods for breakfast and lunch, including fresh baked goods, made-to-order sandwiches on a variety of breads and
bagels, soups, salads, desserts, premium coffees and other cafe beverages, and offer a cafe experience with a neighborhood emphasis. As of December 31 2002, the Company's retail system
consisted of 460
company-operated locations, 261 franchised and 26 licensed locations. The Company also operates dough production and coffee roasting facilities.

On
June 19, 2001, the Company purchased (the "Einstein Acquisition") substantially all of the assets of Einstein/Noah Bagel Corp. and its majority-owned subsidiary, Einstein/Noah
Bagel Partners, L.P. (collectively, "Einstein"). Einstein was the largest bagel bakery chain in the United States, with 458 stores, nearly all of which were company-operated. The Einstein Acquisition
was made pursuant to an asset purchase agreement entered into by us as the successful bidder at an auction conducted by the United States Bankruptcy Court, District of Arizona, on June 1, 2001,
in the Einstein bankruptcy case. The purchase price was $160 million in cash plus the assumption of certain liabilities, subject to adjustment in the event that assumed current liabilities (as
defined under the asset purchase agreement) exceed $30 million. The acquisition was accounted for using the purchase method of accounting.

In
January and March 2001, the Company issued Series F preferred stock and warrants to purchase its Common Stock and equity in a newly formed affiliate, Greenlight New
World, L.L.C. ("GNW"). The aggregate net proceeds of those financings of approximately $23.7 million were used to purchase Einstein bonds and pay related costs. In June 2001, the Company
issued additional Series F preferred stock and warrants to purchase its Common Stock for aggregate net proceeds of $22.7 million, which were used to fund a portion of the purchase price
of the Einstein Acquisition. In January 2001 the Company entered into a Bond Purchase Agreement with Greenlight Capital, L.P., Greenlight Qualified Capital, L.P. and Greenlight Capital
Offshore, Ltd. (collectively, "Greenlight"). Pursuant to the agreement, Greenlight formed a limited liability company and contributed $10.0 million

26

---

to
be utilized for the purchase of Einstein bonds. The Company consolidated the limited liability company as debt given the terms of the agreement. In June 2001, the Company issued
$140 million of Senior Increasing Rate Notes due 2003 (the "$140 Million Facility") and warrants to purchase its Common Stock. The net proceeds of approximately $122.4 million were used
to fund a portion of the purchase price of the Einstein Acquisition, to repay then-outstanding bank debt and for general working capital purposes. Also in June 2001, the Company
obtained a $35 million asset-backed loan to a non-restricted subsidiary, New World EnbcDeb Corp., for net proceeds of $32.2 million, which were used to fund a portion of the
purchase price of the Einstein Acquisition.

As
a result of the Einstein Acquisition and the related financing transactions, management believes that period-to-period comparisons of the Company's operating
results are not necessarily indicative of, and should not be relied upon as an indication of, future performance.

Unauthorized
bonus payments in the aggregate amount of $3.5 million were made to certain former executive officers and former employees. A portion of those payments (approximately
$1.0 million) was made in the third quarter of the Company's fiscal year ended January 1, 2002 and the balance (approximately $2.5 million) in the first quarter ended
April 2, 2002. All of these payments were originally recorded in the Company's financial statements in the second and third quarters of fiscal
2001 as part of the acquisition costs associated with the Einstein Acquisition and as a restructuring charge. The Company has revised the results for those quarters so as to reverse that treatment.
The aggregate of such payments (including $1.0 million in the third quarter of fiscal 2001 and $2.5 million in Q1 2002) has been recorded as general and administrative expense. An
aggregate of $2.5 million of such payments was offset against payments to be made in connection with the separation of certain officers and employees from the Company. With respect to that
portion of the unauthorized payments that has not been repaid or offset plus certain other unauthorized payments that has not been recovered of $0.2 million, or an aggregate of
$1.2 million, the Company has recorded a receivable from the former officer. Based on its evaluation of the collectability of this amount, the Company has recorded an allowance for
uncollectibility of this receivable.

Currently,
the Company is implementing certain programs relating to the Einstein Acquisition that are expected to result in cost savings through integration of production, distribution,
purchasing and general and administrative expenses. The Company expects to recognize the benefit of these savings during fiscal 2002, with the full year effect realized in 2003 and beyond. In
addition, the Company intends to increase sales through the expansion of its lunch daypart and new location growth, primarily through franchising and licensing.

Critical Accounting Policies and Estimates

The Consolidated Financial Statements and Notes to the Consolidated Financial Statements contain information that is pertinent to management's discussion and
analysis. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosures of contingent assets and liabilities.

The
Company believes the following critical accounting policies involve additional management judgment due to the sensitivity of the methods, assumptions, and estimates necessary in
determining the related asset and liability amounts.

Revenue Recognition

Manufacturing revenues are recognized upon shipment to customers. Retail sales are recognized when payment is tendered at the point of sale. Pursuant to the
franchise agreements, franchisees are generally required to pay an initial franchise fee and a monthly royalty payment equal to a percentage of the franchisees' gross sales. Initial franchise fees are
recognized as revenue when the Company

27

---

performs
substantially all of its initial services as required by the franchise agreement. Royalty fees from franchisees are accrued each month pursuant to the franchise agreements. Royalty income and
initial franchise fees are included in franchise revenues.

Accounts Receivable

The majority of the Company's accounts receivable are due from the Company's franchisees. Accounts receivable are due within 15 to 30 days and are stated
at amounts due from customers net of an allowance for doubtful accounts. Accounts outstanding longer than the contractual payment terms are considered past due. The Company determine its allowance by
considering a number of factors, including the length of time trade accounts receivable are past due, previous loss history, the customer's current ability to pay its obligation to us, and the
condition of the general economy and the industry as a whole. The Company writes off accounts receivable when they become uncollectible, and payments subsequently received on such receivables are
credited to the allowance for doubtful accounts.

Deferred Tax Assets

The Company has recorded a valuation allowance to reduce its deferred tax assets related to net operating loss carryforwards. The Company limited the amount of
tax benefits recognizable based on an evaluation of the benefits that are expected to be ultimately realized. An adjustment to income could be required if the Company determined it could realize these
deferred tax assets in excess of the net recorded amount.

Investment in Debt Securities

Investment in debt securities includes 7.25% Convertible Debentures due 2004 of Einstein/Noah Bagel Corp., which are classified as available for sale securities
and, are recorded at fair value. Fair value is based on most recent quoted market prices or, beginning in 2001, due to developments in the bankruptcy auction pursuant to Section 363 of the U.S.
Bankruptcy code of Einstein/Noah Bagel Corp.,
the estimated value of such debt securities realizable from the proceeds of the bankruptcy estate of Einstein.

Goodwill, Trademarks and Other Intangibles

The Company adopted SFAS No. 142, Goodwill and Other Intangible Assts, effective January 2, 2002. SFAS 142 provides that goodwill and other
indefinite-lived intangibles should not be amortized, but be subject to an annual assessment for impairment, or more frequently if circumstances indicate potential impairment, through a comparison of
fair value to its carrying amount. The two-step approach to assess the Company's goodwill impairment requires that the Company first compare the estimated fair value of each reporting unit
that houses goodwill to the carrying amount of the unit's assets and liabilities, including its goodwill and intangible assets. If the fair value of the reporting unit is below its carrying amount,
then the second step of the impairment test is performed, in which the current fair value of the unit's assets and liabilities will determine the current implied fair value of the unit's goodwill.

In
conducting its impairment analyses, the Company utilized independent valuation experts to perform the analyses and tests of the Company's indefinite lived assets with respect to its
reporting units. The test methods employed involved assumptions concerning useful lives of intangible assets, interest and discount rates, growth projections and other assumptions of future business
conditions. The assumptions employed were based on management's judgment using internal and external data. The Company also utilized independent valuation experts to assist us in determining useful
lives for its intangibles other than goodwill, including the assessment that its Einstein trademark has an indefinite useful life. The Company's determination that this trademark, as well as its other
trademarks, has

28

---

indefinite
useful lives is based on the fact that there are no legal, regulatory, competitive or other factors that limit their useful lives.

The
transitional and annual impairment analyses of goodwill conducted by us indicated that the fair value of the Manhattan Bagel Company reporting unit (the only reporting unit with
goodwill) as of December 31, 2002 and January 2, 2002 exceeded its carrying value. Thus, the associated goodwill on the Company's consolidated balance sheets as of December 31,
2002 and January 2, 2002 was not impaired, and the second step of the impairment tests was not required. Additionally, the transitional and annual impairment analyses for the Company's
indefinite-lived intangibles (trademarks) indicated that, in each instance, their respective fair values exceeded their carrying values as of December 31, 2002 and January 2, 2002.

Derivative Instruments

See Note 13Derivative Instruments

Interest and Dividends

Interest expense and dividends on the $140 Million Facility and Series F preferred stock, respectively, is determined, in part, by assumptions related to
expected maturity of such instruments. These assumptions are reviewed and adjusted as the Company's circumstances change.

Fiscal Quarter Ended July 2, 2002 Compared to Fiscal Quarter Ended July 3, 2001

Revenues

Total revenues increased to $101.6 million for the fiscal quarter ended July 2, 2002 from $24.8 million for the comparable 2001 period. The
increase in revenues was attributable to additional revenues from the Einstein Bros. and Noah's brands acquired in June 2001. Retail sales increased to $94.4 million or 92.9% of total
revenues for the fiscal quarter ended July 2, 2002 from $18.1 million or 73.0% of total revenues for the comparable 2001 period. The increase was attributable to the addition of
company-operated stores that were acquired as the result of the Einstein Acquisition in June 2001. Manufacturing revenues increased to $5.9 million or 5.8% of total revenues for the
fiscal quarter ended July 2, 2002 from $5.3 million or 21.3% of total revenues for the comparable 2001 period. The increase in manufacturing revenues results from the inclusion of
manufacturing revenues associated with manufacturing facilities acquired as the result of the Einstein Acquisition in June 2001 offset by a decrease resulting from a lower franchise store base
in comparison to prior year. Franchise related revenues decreased slightly to $1.3 million or 1.3% of total revenues for the fiscal quarter ended July 2, 2002 from $1.4 million or
5.7% of total revenues for the comparable 2001 period. The decrease in franchise related revenues reflects a lower average franchise store base in the 2002 period.

Costs and Expenses

Cost of Sales as a percentage of related manufacturing and retail sales decreased to 81.3% for the fiscal quarter ended July 2, 2002 from 85.8% for the
comparable 2001 period. The decline primarily resulted from the Einstein acquisition and the shift to a retail store base.

General
and administrative expenses increased to $9.4 million or 9.2% of total revenues for the fiscal quarter ended July 2, 2002 from $5.7 million or 22.8% of total
revenue for the comparable 2001 period. The increase is attributable to additional general and administrative costs resulting from the Einstein Acquisition in 2001.

Depreciation
and amortization expenses increased to $8.9 million or 8.8% of total revenues for the fiscal quarter ended July 2, 2002 from $1.3 million or 5.4% of
total revenues for the comparable 2001 period. The increase was primarily attributable to depreciation on assets acquired in the Einstein

29

---

Acquisition
partially offset by the implementation of SFAS 142 whereby goodwill and other intangibles with indefinite lives are no longer required to be amortized.

The
provision for integration and reorganization costs was $0.7 million (income) for 2002 compared with an expense of $4.4 million in 2001. The change was due to actual
expenses incurred being less than initial estimates, resulting in income from the reversal of the associated liability in 2002. The initial provision had been recorded in the comparable 2001 quarter.

In
2001 the Company incurred an impairment charge in connection with the realization of assets held for sale of $3.3 million. The charge resulted from management's evaluation of
assets held for sale in accordance with SFAS 121.

Interest
expense, net for the fiscal quarter ended July 2, 2002 increased to $12.3 million from $5.6 million for the comparable 2001 period. The increase was
primarily the result of interest and related costs incurred on debt utilized to finance the Einstein Acquisition.

The
cumulative change in the fair value of derivatives was $9.8 million (income) for the quarter ended July 2, 2002 versus $10.6 million (income) for the comparable
2001 period. The income in both fiscal periods is due to a decline in the Company's stock price as well as the number of contingently-issuable warrants classified as a derivative liability continuing
to decrease as the Company is required to issue such warrants under the terms of the Company's $140 Million Facility and Series F preferred stock agreements.

In
fiscal 2001 the Company recorded a loss of $16.6 million from the extinguishment of the Greenlight obligation as a result of the execution of a certain Letter Agreement dated
June 19, 2001 with Greenlight that resulted in an extinguishment of its Bond Purchase Agreement dated January 17, 2001 pursuant to EITF 96-19.

In
the quarter ended July 3, 2001, the Company recorded a permanent impairment in the value of investments of $5.8 million to adjust the carrying value of such investments
based on its estimate of the proceeds the Company would receive from the bankruptcy estate of Einstein.

Provision
for income taxes was $0.2 million for the fiscal quarter ended July 2, 2002 compared with no provision for income taxes in the comparable 2001 period. The 2002
period reflects the Company's current tax position and management's assessment of the potential future realization of deferred tax assets.

Net
loss for the fiscal quarter ended July 2, 2002 was $84,000 compared to a net loss of $27.3 million for the comparable 2001 period. The reduced net loss is primarily the
result of an improvement in income from operations offset by increased interest expenses, as well as the impact in fiscal 2001 of the loss from extinguishment of Greenlight obligation and the
permanent impairment in the value of investment in debt securities.

Supplemental Unaudited Analysis of the Fiscal Quarter Ended July 2, 2002 to the Pro Forma Fiscal Quarter ended July 3, 2001

The following unaudited pro forma financial data for the fiscal quarter ended July 3, 2001 gives effect to the Einstein Acquisition as if it had occurred
as of the beginning of the period reported. All of the following unaudited pro forma financial data gives effect to purchase accounting adjustments necessary to reflect the Einstein Acquisition. These
pro forma results has been prepared for the purpose of supplementary analysis only in order to assist in the evaluation of changes and trends in the Company's business and do not purport to be
indicative of what operating results would has been had the acquisition actually taken place as of the beginning of the period reported, and may not be

30

---

indicative
of future operating results. Financial data for the fiscal quarter ended July 2, 2002 are actual results.

As RestatedActual
July 2, 2002

Pro forma
July 3, 2001(amounts in thousands)Statements of Operations Data:Retail Sales

$
94,384

$
75,265Manufacturing Revenue


5,870


5,844Franchise Related Revenues


1,324


1,495Total Revenues

$
101,578

$
82,604Cost of Sales


81,461


69,399General and administrative expense


9,354


10,141Days in fiscal periodEinstein


91


70New World


91


91


Revenues

Total revenues increased 23.0% to $101.6 million for the quarter ended July 2, 2002 from pro forma total revenues of $82.6 million in the
fiscal 2001 period. The increase in primarily attributable to the differences in the fiscal calendar between the periods as presented above.

Cost of Sales

Cost of sales expressed as a percentage of the related retail and manufacturing sales decreased to 81.3% for the quarter ended July 2, 2002 from pro forma
cost of sales of 85.6% for the 2001 period. The decrease is the result of management's decision to close under-performing company-operated stores.

General and Administrative Expenses

General and administrative expenses decreased 7.8% to $9.4 million for the quarter ended July 2, 2002 compared to pro forma general and
administrative expenses of $10.1 million for the fiscal 2001 period. The decrease is a result of higher than normal consulting and legal fees related to the Einstein acquisition incurred in
2001.

Year-to-Date Period Ended July 2, 2002 Compared to the Year-to-Date Period Ended July 3, 2001

Revenues

Total revenues increased to $199.2 million for the year-to-date period ended July 2, 2002 from $34.8 million for the
comparable 2001 period. The increase in revenues was attributable to additional revenues from the Einstein Bros. and Noah's brands acquired in June 2001. Retail sales increased to
$184.6 million or 92.6% of total revenues for the 2002 period from $21.8 million or 62.4% of total revenues for the comparable 2001 period. The increase was attributable to the addition
of company-operated stores that were acquired as the result of the Einstein Acquisition in June 2001. Manufacturing revenues increased to $12.0 million or 6.0% of total revenues for the
year-to-date period ended July 2, 2002 from $10.0 million or 28.8% of total revenues for the comparable 2001 period. The increase in manufacturing revenues
results from the inclusion of manufacturing revenues associated with manufacturing facilities acquired as the result of the Einstein Acquisition in June 2001 offset by a decrease resulting from
a lower franchise store base in comparison to prior year. Franchise

31

---

related
revenues decreased 13.7% to $2.6 million or 1.3% of total revenues for fiscal quarter 2002 from $3.1 million or 8.8% of total revenues for the comparable 2001 period. The
decrease in franchise related revenues reflects a lower average franchise store base in the 2002 period.

Costs and Expenses

Cost of sales as a percentage of related manufacturing and retail sales decreased to 81.9% for the fiscal year-to-date period ended
July 2, 2002 from 85.4% for the comparable 2001 period. The decline primarily resulted from the Einstein acquisition and the shift to a retail store base.

General
and administrative expenses increased to $22.6 million or 11.4% of total revenues for the year-to-date period ended July 2, 2002 from
$8.0 million or 23.0% of total revenues, for the comparable 2001 period. The increase is attributable to additional general and administrative costs resulting from the Einstein Acquisition. In
addition, general and administrative expenses for 2002 include approximately $2.5 million (inclusive of related payroll tax expenses) in connection with the unauthorized bonus payments to
former officers and employees of the Company. Such unauthorized bonuses were offset against payments to be made in connection with the separation of certain officers and employees of the Company. The
2002 period also includes legal expenses of approximately $1.7 million incurred in connection with the Company's voluntary internal investigation of the unauthorized bonus payments.

Depreciation
and amortization expenses increased to $15.0 million or 7.5% of total revenues for the 2002 period from $1.9 million or 5.3% of total revenues for the
comparable 2001 period. The increase was primarily attributable to depreciation on assets acquired in the Einstein Acquisition offset by the implementation of SFAS 142 whereby goodwill and
other intangibles with indefinite lives are no longer required to be amortized.

The
provision for integration and reorganization costs was $0.6 million of income in 2002 versus $4.4 million expense in the 2001 year to date period. The change was
due to actual expenses incurred being less than initial estimates, resulting in income from the reversal of the associated liability in 2002.

In
2001 the Company incurred an impairment charge in connection with the realization of assets held for sale of $3.3 million. The charge resulted from management's evaluation of
assets held for sale in connection with SFAS 121.

Interest
expense, net for the year-to-date period ended July 2, 2002 increased to $24.6 million from $6.5 million for the comparable 2001
period. The increase was primarily the result of interest and related costs incurred on debt utilized to finance the Einstein Acquisition.

The
cumulative change in the fair value of derivatives was a charge of $3.9 million for 2002 compared to income of $10.7 million in 2001. These changes are a result of the
following factors: quantity of
warrants to be valued; stock price fluctuation; issuance of additional warrants, and movement of warrants between liability and equity. See further explanation of derivative accounting in
Note 13.

In
the year to date period ended July 3, 2001, the Company recorded a loss of $16.6 million from the extinguishment of the Greenlight obligation as a result of the
execution of a certain Letter Agreement dated June 19, 2001 with Greenlight that resulted in an extinguishment of its Bond Purchase Agreement dated January 17, 2001 pursuant to EITF
96-19.

In
the fiscal 2001 period the Company recorded a permanent impairment in the value of investments of $5.8 million to adjust the carrying value of such investments based on its
estimates of the proceeds the Company would receive from the bankruptcy estate of Einstein.

Provision
for income taxes was essentially unchanged.

32

---

Net
loss for the year-to-date period ended July 2, 2002 was $27.5 million compared to a net loss of $27.9 million for the comparable 2001
period. The slightly lower loss in 2002 resulted from an increase in income from operations and no charges for impairments or debt extinguishments offset by increased interest expense and the impact
of the cumulative change in the fair value of derivatives.

Supplemental Unaudited Analysis of the Year-To-Date Period Ended July 2, 2002 to the Pro Forma Comparable Period Ended July 3, 2001.

The following unaudited pro forma financial data for the year-to-date period ended July 3, 2001 gives effect to the Einstein
Acquisition as if it had occurred as of the beginning of the period reported. All of the following unaudited pro forma financial data gives effect to purchase accounting adjustments necessary to
reflect the Einstein Acquisition. These pro forma results has been prepared for the purpose of supplementary analysis only in order to assist in the evaluation of changes and trends in the Company's
business and do not purport to be indicative of what operating results would has been had the acquisition actually taken place as of the beginning of the period reported, and may not be indicative of
future operating results. Financial data for the year-to-date period ended July 2, 2002 are actual results.

Year-to-Date
Actual
July 2, 2002

As Restated
Year-to-Date
Pro forma
July 3, 2001(amounts in thousands)Statements of Operations Data:Retail Sales

$
184,568

$
189,108Manufacturing Revenue


12,010


12,187Franchise Related Revenues


2,647


3,148Total Revenues

$
199,225

$
204,443Cost of Sales


161,131


170,734General and administrative expense


22,645


22,270


Revenues

Total revenues declined 2.6% to $199.2 million for the year-to-date period ended July 2, 2002 from pro forma total revenues
of $204.4 million in the fiscal 2001 period. The decrease is the result of management's decision to close under-performing company-operated stores.

Cost of Sales

Cost of sales expressed as a percentage of the related retail and manufacturing sales decreased to 81.9% for the year-to-date period ended
July 2, 2002 from pro forma cost
of sales of 84.8% for the 2001 period. The decrease is the result of management's decision to close under-performing company-operated stores.

General and Administrative Expenses

General and administrative expenses increased 1.7% to $22.6 million for the year-to-date period ended July 2, 2002 compared
to pro forma general and administrative expenses of $22.3 million for the fiscal 2001 period. General and administrative expenses for the 2002 period include charges of approximately
$2.5 million (inclusive of related payroll tax expenses) in connection with the unauthorized bonus payments to certain former officers and employees. The 2002 period also includes legal
expenses of approximately $1.7 million incurred in connection with the voluntary internal

33

---

investigation
of the unauthorized bonus payments. The 2001 period contained higher than normal consulting and legal fees related to the Einstein acquisition.

Liquidity and Capital Resources

At July 2, 2002, the Company had a working capital deficit of $161.2 million compared to a working capital deficit at January 1, 2002 of
$150.0 million. The working capital deficit is due primarily to the classification of the $140 Million Facility a current liability. The $140 Million Facility matures on June 15, 2003.
The Indenture to the $140 Million Facility contains certain restrictive covenants, including certain financial covenants that are required to be measured on an annual basis, such as minimum
consolidated cash flow and capital expenditures, each defined in the Indenture. The Company has violated certain of these covenants, which could trigger an event of default if the Company was to
receive a written notice of default from the trustee or holders that was not cured in 30 days. Although no notice of default has been received, the amounts outstanding under the $140 Million
Facility have been classified as current for all periods presented. The Company has not obtained waivers from the trustee or holders.

The
increase in the working capital deficit of $11.2 million is primarily due to a change in payment terms for a major vendor and collateralization of bonds.

The
Company had net cash used in operating activities of $3.8 million for the year-to-date period ended July 2, 2002 compared with net cash provided
by operating activities of $2.9 million for 2001. The decrease in cash provided by operating activities was attributable to changes in operating assets and liabilities, specifically due to the
acceleration of payments related to the termination of the distribution agreement, the expenses related to the
unauthorized bonuses and the internal investigation as well as an increase in prepaid expenses relative to new insurance policies.

The
Company had net cash provided by investing activities of $22.9 million for the 2002 period compared with net cash used in investing activities of $187.6 million for
2001. During 2001, cash used in investing activities was attributable to its investment in debt securities and the Einstein Acquisition. In 2002, the Company received $24.2 million in proceeds
from the bankruptcy estate's distribution of funds to bond holders.

The
Company had $24.7 million net cash used in financing activities for the year-to-date period ended July 2, 2002 compared with net cash provided
by financing activities of $196.1 million for the year-to-date period ended July 3, 2001. During 2001, cash provided by financing activities relates to the
issuance of Series F Preferred Stock and proceeds for issuance of debt related to the Einstein Acquisition. In 2002, the Company used the proceeds received from its investment in debt
securities to pay off a portion of the Bridge Loan, as required by the agreement.

On
May 30, 2002, the Company entered into a Loan and Security Agreement with BET Associates, L.P. ("BET"), one of the Company's principal stockholders, which provides for a
$7.5 million revolving loan facility. The facility is secured by substantially all of the Company's assets. Borrowings under the facility bear interest at the rate of 11% per annum. The
facility was to expire on March 31, 2003. In February 2003, the Company and BET executed an amendment to the facility to extend the maturity of the facility to June 1, 2003. From
February 1, 2003 to June 1, 2003, the facility will bear interest at the rate of 13% per annum. BET will receive an extension fee of $187,500 in connection with the amendment, payable at
maturity, and an additional fee of $112,500 if the facility is not paid in full by June 2, 2003. At the time that the Company entered into this facility, the prior revolving loan facility with
Foothill Capital was terminated.

On
June 19, 2001, the Company consummated a private placement of 140,000 units consisting of $140 million of Senior Increasing Rate Notes due 2003 with detachable warrants
for the purchase of 13.7 million shares of the Company's Common Stock, exercisable at $0.01 per share. The proceeds, net

34

---

of
discount and related offering expenses, were $122.4 million. The proceeds were utilized to fund a portion of the purchase price for the Einstein Acquisition, to repay the Company's
then-existing bank debt and for general working capital purposes. The $140 Million Facility initially bore interest at 13% per annum, increasing by 100 basis points each quarter commencing
September 15, 2001 to a maximum of 18%. In addition, since the Company has not completed a registered exchange offer for the $140 Million Facility, the Company began paying additional interest
on the $140 Million Facility on November 17, 2001 at the rate of 0.25% per annum increasing by 0.25% each 90 days that such default continues up to a maximum rate of additional interest
of 1% per annum.

On
June 19, 2001, the Company obtained a $35 million asset-backed secured loan to the Company's wholly owned non-restricted subsidiary, New World EnbcDeb Corp.
("EndcDeb Corp."). The proceeds, net of discount and related offering expenses, were $32.2 million. The proceeds were utilized to fund a portion of the purchase price for the Einstein
Acquisition. The asset-backed loan, for which EnbcDeb Corp. issued increasing rate notes (the "EnbcDeb Notes"), is secured by Einstein bonds owned by EnbcDeb Corp. The EnbcDeb Notes matured on
June 15, 2002. Because EnbcDeb Corp. is a non-restricted subsidiary, a default on the EnbcDeb Notes does not result in a default under the Notes or the Company's revolving loan
facility. Interest on the EnbcDeb Notes initially accrues at the rate of 14% per annum, increasing by 0.35% on the fifteenth day of each month following issuance, plus 2% per annum penalty on overdue
amounts. As previously mentioned, since the EnbcDeb Notes matured on June 15, 2002, the additional 2% penalty is effective as a result of the default. Interest is payable on the fifteenth day
of every month and may be paid in kind at the Company's option. As of July 2, 2002, the EnbcDeb Notes had a carrying value of $16 million. The Company must apply all proceeds relating to
the Einstein bonds to the repayment of the EnbcDeb Notes. To the extent that the proceeds received are insufficient to repay the EnbcDeb Notes in full, the holders of the EnbcDeb Notes will has the
option to require the Company to issue them preferred stock having a redemption value equal to the deficiency. If the amount of such deficiency is less than $5 million, then the preferred stock
will be entitled to an annual cash dividend equal to 17% per annum, increasing 100 basis points per month until the preferred stock is redeemed, and the Company will be required to issue warrants to
purchase 5% of its fully diluted Common Stock. If the amount of the deficiency is $5.0 million or greater, then the preferred stock will be entitled to an annual cash dividend equal to 18% per
annum, increasing 100 basis points per month until the preferred stock is redeemed, and the Company will be required to issue warrants to purchase 10% of its fully diluted Common Stock. The Company
has classified these contingently issuable warrants as a derivative liability within its consolidated balance sheet.

On
January 17, 2001, the Company entered into a Bond Purchase Agreement with Greenlight. Pursuant to the agreement, Greenlight formed a limited liability company, GNW, and
contributed $10 million to GNW to purchase Einstein bonds. The Company is the exclusive manager of GNW. The agreement provided Greenlight with a secure interest in GNW and a right to receive
the return of its original contribution plus a guaranteed accretion of 15% per year, increasing to 17% on January 17, 2002 and by an additional 2% each six months thereafter (the "Guaranteed
Return"). In connection with the agreement, the Company issued Greenlight warrants to purchase an aggregate of 4,242,056 shares of its Common Stock at $0.01 per share. On June 19, 2001, GNW,
Greenlight, and the Company, entered into a letter agreement, pursuant to which, among other things, Greenlight consented to the pledge of the Einstein bonds owned by GNW to secure the EnbcDeb Notes.
The Company is required to apply all proceeds received with respect to the Einstein bonds to repay the EnbcDeb Notes. To the extent that there are any excess proceeds, the Company is required to pay
them to Greenlight. If Greenlight does not receive a return equal to its Guaranteed Return, the Company is obligated to issue Greenlight Series F preferred stock with a face amount equal to the
deficiency and warrant coverage equal to 1.125% of the Company's fully diluted Common Stock for each $1 million of deficiency. The Company has classified these contingently issuable warrants as
a derivative liability within the Company's consolidated balance sheet.

35

---

The Company plans to satisfy its capital requirements for the balance of fiscal 2002 through cash flow from operations and borrowings under its revolving loan facility. However, the $140
Million Facility and the revolving loan facility mature in June 2003. The Company has engaged an investment bank to assist in developing alternatives to rationalize its capital structure. The
Company is actively pursuing options to effect the refinancing of the $140 Million Facility on or before its maturity.

Seasonality and General Economic Trends

The Company anticipates that its business will be affected by general economic trends that affect retailers in general. While the Company has not operated during
a period of high inflation, management believes based on industry experience that the Company would generally be able to pass on increased costs resulting from inflation to its customers. The
Company's business may be affected by other factors, including increases in the commodity prices of green coffee and/or flour, acquisitions by the Company of existing stores, existing and additional
competition, marketing programs, weather, and variations in the number of store openings. Although few, if any, of the Company's employees are paid at minimum wage level, an increase in the minimum
wage may create pressure to increase the pay scale for its employees, which would increase the Company's labor costs and those of the Company's franchisees and licensees.

Risk Factors



The Company has $140 Million Aggregate Principal Amount of Notes Outstanding that Mature on June 15, 2003, and the Company Must
Raise Additional Capital to Refinance these Notes and for Other General Corporate Purposes.

The company must raise significant additional capital before June 15, 2003 to refinance the $140 Million Facility and for other general corporate
purposes. The Company cannot assure you that it will be able
to raise such capital on satisfactory terms and conditions, if at all. In addition, the existing revolving loan facility expires on June 1, 2003. The Company intends to pursue refinancing the
$140 Million Facility and replacing the revolving loan facility through the issuance of debt or equity or a combination thereof and obtaining additional bank financing, but the Company
currently has no commitments with respect to any refinancing. Even if the Company refinances its current indebtedness, the Company may seek additional financing in the future to expand our business.
If the Company is unable to obtain sufficient financing on satisfactory terms and conditions, the Company may not be able to expand its business. The Company's ability to obtain additional financing
will depend upon a number of factors, many of which are beyond its control. For example, the Company may not be able to obtain additional financing because it already has substantial debt and because
the Company may not have sufficient cash flow to service or repay its existing or additional debt. In addition, any additional equity financing may not be available on satisfactory terms or at all. As
of April 30, 2003, the Company had outstanding warrants to purchase 54,723,480 shares of its Common Stock, which may adversely affect the Company's ability to raise additional equity financing
in the future.



The Company has a high level of debt and is highly leveraged. In addition, the Company may, subject to certain restrictions, incur substantial additional
indebtedness in the future. The Company's high level of debt could:



36

---



The Company may not be able to generate sufficient cash flow to make payments under its indebtedness due to events that are beyond the Company's
control.

Economic,
financial, competitive, legislative and other factors beyond the Company's control may affect its ability to generate cash flow from operations to make payments on its
indebtedness and to fund necessary working capital. A significant reduction in operating cash flow would likely increase the need for alternative sources of liquidity. If the Company is unable to
generate sufficient cash flow to make payments on its debt, the Company will have to pursue one or more alternatives, such as reducing or delaying capital expenditures, refinancing its debt, selling
assets or raising equity. The Company cannot assure you that any of these alternatives could be accomplished on satisfactory terms, if at all, or that they would yield sufficient funds to service the
Company's debt.



The Company faces potential regulatory sanctions and civil and criminal penalties and claims for monetary damages and other
relief.

The
Securities and Exchange Commission has initiated an investigation relating to the reasons for the Company's delay in filing its Form 10-K for fiscal 2001 and the
resignation of the Company's former Chairman, R. Ramin Kamfar, and the termination for cause of its former Chief Financial Officer, Jerold E. Novack. The Company is cooperating fully with the
Commission's investigation. The Company is also cooperating fully with a Department of Justice inquiry relating to the above-referenced issues. Given the early stage of these matters, the Company
cannot predict their outcome, and it cannot assure you that the Company will not be subject to regulatory sanctions, civil penalties and/or claims for monetary damages and other relief that may have a
material adverse effect on its business, prospects and financial condition.



The cost, availability and quality of the ingredients the Company uses to prepare its food is subject to a range of factors, many of which are beyond the
Company's control. Fluctuations in economic and political conditions, weather and demand could adversely affect the cost of the Company's ingredients. The Company has no control over fluctuations in
the price of commodities, and no assurance can be given that the Company will be able to pass through any cost increases to its customers. The Company is dependent on frequent deliveries of fresh
ingredients, thereby subjecting the Company to the risk of shortages or interruptions in supply. All of these factors could adversely affect the Company's business and financial results.



The Company currently purchases our raw materials from various suppliers. Though to date the Company has not experienced any difficulties with its suppliers, the
Company's reliance on its suppliers subjects the Company to a number of risks, including possible delays or interruption in supplies, diminished control over quality and a potential lack of adequate
raw material capacity. Any disruption in the supply of or degradation in the quality of the raw materials provided by the Company's suppliers

37

---

could
have a material adverse effect on the Company's business, operating results and financial condition. In addition, such disruptions in supply or degradations in quality could have a
long-term detrimental impact on the Company's efforts to develop a strong brand identity and a loyal consumer base.

The
Company depends on its distributors to distribute frozen dough and other materials to the Company's locations. The Company recently replaced a single national distributor with six
regional custom distributors. If any one or more of such distributors fails to perform as anticipated, or if there is any disruption in any of the Company's distribution relationships for any reason,
it could have a material adverse effect on the Company's business, financial condition and results of operations.



The Company is dependent upon an available labor pool of unskilled employees, many of whom are hourly employees whose wages may be impacted by an increase in the
federal or state minimum wage. Numerous proposals have been made on state and federal levels to increase minimum wage levels. Although few, if any, of the Company's employees are paid at the minimum
wage level, an increase in the minimum wage may create pressure to increase the pay scale for the Company's employees, which would increase its labor costs and those of the Company's franchisees and
licensees. A shortage in the labor pool or other general inflationary pressures or changes could also increase labor costs. An increase in labor costs could have a material adverse effect on the
Company's income from operations and decrease the Company's profitability and cash available to service its debt obligations if the Company is unable to recover these increases by raising the prices
the Company charges its consumers.

The Company is vulnerable to changes in consumer preferences and economic conditions that could harm its financial results.

Food
service businesses are often affected by changes in consumer tastes, national, regional and local economic conditions and demographic trends. Factors such as traffic patterns, local
demographics and the type, number and location of competing restaurants may adversely affect the performance of individual locations. In addition, inflation and increased food and energy costs may
harm the restaurant industry in general and the Company's locations in particular. Adverse changes in any of these factors could reduce consumer traffic or impose practical limits on pricing, which
could harm the Company's business, prospects, financial condition, operating results or cash flow. The Company's continued success will depend in part on its ability to anticipate, identify and
respond to changing consumer preferences and economic conditions.



The Company's industry is intensely competitive and there are many well established competitors with substantially greater financial and other resources. In
addition to current competitors, one or more new major competitors with substantially greater financial, marketing and operating resources could enter the market at any time and compete directly
against the Company. In addition, in virtually every major metropolitan area in which the Company operates or expect to enter, local or regional competitors already exist.



The Company is from time to time the subject of complaints or litigation from its consumers alleging illness, injury or other food quality, health or operational
concerns. Adverse publicity resulting from these allegations may materially adversely affect the Company, regardless of whether the allegations are valid or whether the Company is liable. In addition,
employee claims against the

38

---

Company
based on, among other things, discrimination, harassment or wrongful termination may divert the Company's financial and management resources that would otherwise be used to benefit the future
performance of the Company's operations. The Company has been subject to claims from time to time, and although these claims have not historically had a material impact on the Company's operations, a
significant increase in the number of these claims or an increase in the number of successful claims could materially adversely affect the Company's business, prospects, financial condition, operating
results or cash flows.



The Company relies in part on its franchisees and the manner in which they operate their locations to develop and promote the Company's business. Although the
Company has developed criteria to evaluate and screen prospective franchisees, there can be no assurance that franchisees will have the business acumen or financial resources necessary to operate
successful franchises in their franchise areas. The failure of franchisees to operate franchises successfully could have a material adverse effect on the Company, its reputation, its brands and the
company's ability to attract prospective franchisees.



Each of the Company's locations is subject to licensing and regulation by the health, sanitation, safety, building and fire agencies of the respective states and
municipalities in which they are located. A failure to comply with one or more regulations could result in the imposition of sanctions, including the closing of facilities for an indeterminate period
of time, or third-party litigation, any of which could have a material adverse effect on the Company and the results of our operations.

In
addition, the Company's franchise operations are subject to regulation by the Federal Trade Commission. The Company's franchisees and the Company must also comply with state
franchising laws and a wide range of other state and local rules and regulations applicable to the Company's business.
The failure to comply with federal, state and local rules and regulations would have an adverse effect on the Company's franchisees and the Company

Under
various federal, state and local laws, an owner or operator of real estate may be liable for the costs of removal or remediation of certain hazardous or toxic substances on or in
such property. Such liability may be imposed without regard to whether the owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. Although the Company
is not aware of any environmental conditions that require remediation by the Company under federal, state or local law at the Company's properties, the Company has not conducted a comprehensive
environmental review of its properties or operations and no assurance can be given that the Company has identified all of the potential environmental liabilities at its properties or that such
liabilities would not have a material adverse effect on the Company's financial condition.



The Company believes that its trademarks and other proprietary rights are important to its success and the Company's competitive position. Accordingly, the
Company devotes substantial resources to the establishment and protection of its trademarks and proprietary rights. However, the actions taken by the Company may be inadequate to prevent imitation of
the Company's products and concepts by others or to prevent others from claiming violations of their trademarks and proprietary rights by the Company. In addition, others may assert rights in the
Company's trademarks and other proprietary rights.

39

---



Halpern Denny III, L.P. ("Halpern Denny"), one of the holders of Series F preferred stock, currently beneficially owns 50.1% of the Company's Common Stock.
The other holders of the Company's Series F preferred stock currently beneficially own an aggregate of an additional 39.5% of the Company's Common Stock. In addition, because the
Series F preferred stock has remained outstanding for more than one year, the holders of Series F preferred stock are entitled to receive additional warrants. In addition, the holders of
Series F preferred stock currently have the right to designate up to four members of the Company's Board of Directors and, in the event that any dividends on the Series F preferred stock
are in arrears, or if the Series F preferred stock is not redeemed in accordance with its terms, the holders of the Series F preferred stock will be entitled to designate at least 50% of
the members of the Company's board of directors. Pursuant to applicable law, we have been unable to pay the Series F preferred stock dividends that were due to them on June 30, 2002,
September 30, 2002, December 31, 2002 and March 31, 2003. Such dividends are being accrued. This concentration of voting power could allow Halpern Denny and/or the other holders
of the Series F preferred stock to direct the Company's affairs, and may also have the effect of delaying or preventing a change of control.

40

---



PART IIOTHER INFORMATION  NEW WORLD RESTAURANT GROUP, INC.  JULY 2, 2002

Item 1. Legal Proceedings.

On April 3, 2002, the Securities and Exchange Commission initiated an investigation relating to the reasons for the delay in filing New World Restaurant
Group Inc.'s Form 10-K for the fiscal year January 1, 2002 and the resignation of its former Chairman, R. Ramin Kamfar, and the termination of its former Chief
Financial Officer, Jerold E. Novack.

There
is also a Department of Justice inquiry relating to the above-referenced issues.

Item 2. Changes in Securities and Use of Proceeds.

Not applicable

Item 3. Defaults upon Senior Securities.

In 2001, the Company entered into a $35 million asset-backed secured loan due June 15, 2002 (the "Bridge Loan") through New World EnbcDeb Corp., a
wholly owned subsidiary of the Company ("EnbcDeb Corp."). Pursuant to the terms of a Note Purchase and Security Agreement dated as of June 19, 2001, EnbcDeb Corp. sold $35 million
aggregate principal amount of secured increasing rate notes to third parties. The aggregate proceeds were $33,250,000. The notes are secured by EnbcDeb
Corp.'s investment in $61.5 million aggregate principal amount of 7.25% subordinated convertible debentures due June 2004 of Einstein/Noah Bagel Corp. (the "Einstein Bonds"). Interest on
the $35 million of notes initially accrues at a rate of 14% per annum, increasing by 0.35% on the fifteenth day of each month following issuance. Interest is payable on the fifteenth day of
every month and may be paid in kind at EnbcDeb Corp.'s option. EnbcDeb Corp. is required to apply all proceeds relating to the Einstein Bonds as a repayment of the $35 million notes. The
Company anticipates that this loan will be repaid in part from the proceeds of the Einstein Bonds distributed in the Einstein bankruptcy case. To the extent that the proceeds received by EnbcDeb Corp.
from the Einstein bankruptcy estate are insufficient to repay these notes, the holders of the notes will has the option to require the Company to issue to such holders preferred stock having a
redemption value equal to the deficiency. If the amount of such deficiency is less than $5.0 million, then the preferred stock will be entitled to an annual cash dividend equal to 17% per
annum, increasing 100 basis points per month until the preferred stock is redeemed and the Company will be required to issue warrants, exercisable at $0.01 per share, to purchase 5% of the
fully-diluted shares of common stock of the Company. If the amount of such deficiency is greater than or equal to $5.0 million, then the preferred stock will be entitled to an annual cash
dividend equal to 18% per annum, increasing 100 basis points per month until the preferred stock is redeemed and the Company will be required to issue warrants, exercisable at $0.01 per share, to
purchase 10% of the fully-diluted shares of common stock of the Company. At July 2, 2002, the carrying amount of the Bridge Loan was $16.0 million. The Company anticipates the Bridge
Loan balance will be retired in 2003, at the conclusion of the Einstein bankruptcy estate, through the issuance of preferred stock.

The
holders of shares of Series F preferred stock are entitled to receive, when, as and if declared by the board of directors of the Company, and to the extent of funds legally
available therefore, cumulative dividends payable quarterly, on each March 31, June 30, September 30 and December 31. Such dividends are required to be paid, for each
quarterly period, at the rate of 16% per annum (the "Dividend Percentage Rate") of the Liquidation Preference ($1,000, as adjusted for any stock dividends, combinations or splits with respect to such
shares), payable each quarter as payment in kind Series F preferred stock at the rate of 4% per quarter; provided, however, that the Dividend Percentage Rate for the Series F preferred
stock shall be increased by an additional 2% per

41

---

semi-annum
on each January 18 and July 18, commencing on (i) January 18, 2002 with respect to any shares of Series F Preferred Stock issued on or prior
to March 31, 2001 and (ii) June 30, 2002 with respect to any shares of Series F Preferred Stock issued after March 31, 2001, on each outstanding share of
Series F Preferred Stock until such shares of Series F Preferred Stock has been redeemed in full by the Company. The Company did not pay the dividend that was due on June 30,
2002, since it did not has the funds legally available to declare such dividend.

Item 4. Submission of Matters to a Vote of Security Holders.

Not applicable

Item 5. Other Information.

Not applicable

Item 6. Exhibits and Reports on Form 8-K.





42

---





Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.

|                   |  | NEW WORLD RESTAURANT GROUP, INC.
|------------------ |  | --------------------------------
|Date: May 14, 2003 |  | By:                             

43

---



Certifications

I, Anthony D. Wedo, certify that:

1.     I
have reviewed this quarterly report on Form 10-Q of New World Restaurant Group, Inc.;

2.     Based
on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.     Based
on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial
condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.     The
registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and the Company has:



5.     The
registrant's other certifying officers and I has disclosed, based on the Company's most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):



6.     The
registrant's other certifying officers and I has indicated in this quarterly report whether or not there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date of the Company's most recent evaluation, including any corrective actions with regard to significant deficiencies and
all material weaknesses.

|Dated: May 14, 2003 |  |  | /s/ANTHONY D. WEDOAnthony D. Wedo Chairman and Chief Executive Officer and
Principal Accounting Officer
|------------------- |  |  | -------------------------------------------------------------------------------------------------------

44

---

QuickLinks