<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                  
                              FORM 10-QSB/A      
                                   
                                Amendment No. 1      
         

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

For the quarterly period ended December 31, 1996

                                       OR

[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934


Commission file number 0-29050



                            TOMORROW'S MORNING, INC.


A California Corporation                              IRS Identification No.:
                                                           95-4379805

                          Principal Executive Offices:
                           160 North Thurston Avenue
                         Los Angeles, California 90049
                                 (310) 440-2778

                           _________________________


Check whether the Registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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  [_]  No [X]

Number of shares of common stock outstanding at March 24, 1997:    2,669,802

Transitional Small Business Disclosure Format (check one):   Yes  [_]  No [X]

<PAGE>
 
                                     PART I
                             FINANCIAL INFORMATION

                            TOMORROW'S MORNING, INC.
                        (A Development Stage Enterprise)
                                 BALANCE SHEET



                                     ASSETS
<TABLE>    
<CAPTION>

                                        DECEMBER 31, 1996
                                     (COMPILED WITHOUT AUDIT)   JUNE 30, 1996
                                     ------------------------   -------------
<S>                                  <C>                        <C>
CURRENT ASSETS
   Cash...........................        $      0              $ 24,526
   Accounts Receivable............           2,940                 2,258
   Deferred Capital Acquisition
      Costs.......................         152,743                75,805
                                          --------              --------

   Total Current Assets...........         155,683               102,589


OFFICE FURNITURE & EQUIPMENT
   (Note A), net of accumulated
   depreciation of $11,829                  12,782                15,242


OTHER ASSETS
   Deposits......................            5,000                 5,000
   Debt Issuance Costs, net of
   accumulated amortization
      of $102,570................          238,187               267,595
                                          --------              --------

   Total Assets..................         $411,652              $390,426
                                          ========              ========

</TABLE>    

                    See notes to the financial statements.

                                     Page 2
<PAGE>
 
                            TOMORROW'S MORNING, INC.
                        (A Development Stage Enterprise)
                                 BALANCE SHEET

<TABLE>   
<CAPTION>

                                LIABILITIES AND
                            SHAREHOLDERS' DEFICIENCY


                                                             DECEMBER 31, 1996
                                                          (COMPILED WITHOUT AUDIT)   JUNE 30, 1996
                                                          -----------------------    -------------
<S>                                                       <C>                        <C>
CURRENT LIABILITIES
   Accounts Payable and Accrued
      Expenses......................................        $   724,889              $   583,731
   Cash Overdraft...................................             30,381                        0
   Interest Payable.................................            109,212                   62,576
   Deferred Revenue (Note A)........................             43,098                   23,809
   Line of Credit...................................             50,000                   50,000
   Loans Payable (Note B)...........................            516,575                  199,299
   Notes Payable....................................          1,354,163                1,354,163
                                                            -----------              -----------

      Total Current Liabilities.....................          2,828,318                2,273,578
                                                            -----------              -----------


SHAREHOLDERS' DEFICIENCY
   Common Stock-no par, 4,540,000
      shares authorized; 1,026,494
      shares issued and outstanding.................          3,393,800                3,268,800
   Loan Receivable-Shareholder......................            (38,897)                 (27,575)
   Accumulated Deficit..............................         (5,771,569)              (5,124,377)
                                                            -----------              -----------

   Total Shareholders' Deficiency...................         (2,416,666)              (1,883,152)
                                                            -----------              -----------

   Total Liabilities and Shareholders' Deficiency...        $   411,652              $   390,426
                                                            ===========              ===========


COMMITMENTS AND CONTINGENCIES
(Note D)
</TABLE>     
                    See notes to the financial statements.

                                     Page 3
<PAGE>
 
                            TOMORROW'S MORNING, INC.
                        (A Development Stage Enterprise)
                            STATEMENT OF OPERATIONS
                            (Compiled Without Audit)

<TABLE>    
<CAPTION>
 
 
                                           THREE MONTHS ENDED             SIX MONTHS ENDED
                                              DECEMBER 31,                  DECEMBER 31,
                                         ----------------------         ---------------------
                                           1996         1995               1996          1995
                                          -----        -----               ----         -----
<S>                                      <C>         <C>                 <C>          <C>
INCOME
   Subscriptions......................   $  9,806    $  29,774           $  15,735    $  56,015
   Interest...........................        717            0               1,322          821
                                         --------    ---------           ---------    ---------
 
      Total Income....................     10,523       29,774              17,057       56,836
                                         --------    ---------           ---------    ---------
 
 
COST OF SALES
   Fulfillment........................        332       21,960                 750       37,813
   Postage............................     25,587       59,576              35,141      112,823
   Printing...........................     60,000      126,998             146,000      324,370
   Outside Writers....................        500        3,527               1,051        3,527
   Wire Services......................      3,344        8,369               9,369       19,282
                                         --------    ---------           ---------    ---------
 
      Total Cost of Sales.............     89,763      220,430             192,311      497,815
                                         --------    ---------           ---------    ---------
 
      Gross Profit....................    (79,240)    (190,656)           (175,254)    (440,979)
                                         --------    ---------           ---------    ---------
 
 
OPERATING EXPENSES
   Accounting & Legal.................     57,565      106,868              65,199      139,077
   Advertising/Promotional Material...     12,455       41,742              31,898      363,734
   Amortization-Debt Issuance Costs...     14,704        3,519              29,408        4,067
   Art Services.......................      1,105        2,200               1,767        5,799
   Auto Expense.......................      2,240            0               2,970            0
   Bank Charges.......................        933          697               1,521          697
   Computer Costs.....................         50          689               4,027        1,037
   Commissions........................          0            0                 250            0
   Delivery & Messenger...............      3,335        2,188               5,516        6,629
   Depreciation.......................      1,230        1,218               2,460        2,435
   Dues & Subscriptions...............          0            0                  42            0
   Entertainment & Promotion..........        200            0                 200            0
   Equipment Rental...................       (225)       1,934                (225)       3,399
   Insurance..........................         81            0                 165          201
   Interest...........................     26,177        8,614              52,029       16,448
   Licenses & Permits.................      6,818            0               6,818            0
   Office Expense.....................      2,827        2,724               5,976        4,961
   Outside Services...................     27,350       72,886              73,448      109,677
   Public Relations...................          0            0               3,000            0
   Postage............................        700        1,700               1,040        3,100
   Rent...............................     11,250       11,250              22,500       21,750
   Salaries...........................     62,500       62,500             125,000      125,000
</TABLE>     

                    See notes to the financial statements.

                                     Page 4
<PAGE>
 
                            TOMORROW'S MORNING, INC.
                        (A Development Stage Enterprise)
                      STATEMENT OF OPERATIONS (CONTINUED)
                            (Compiled Without Audit)

<TABLE>    
<CAPTION>
 
 
                                      THREE MONTHS ENDED          SIX MONTHS ENDED
                                         DECEMBER 31,               DECEMBER 31,
                                    -----------------------   -------------------------
                                       1996         1995         1996          1995
                                    ----------   ----------   ----------   ------------
<S>                                 <C>          <C>          <C>          <C>
 
   Taxes & Licenses..............      13,817            0       13,818              0
   Telephone.....................       2,779        7,363        6,158          9,536
   Travel........................       4,963        7,571        8,939         10,275
   Utilities.....................       4,814        3,648        7,214          5,784
                                    ---------    ---------    ---------    -----------
 
      Total Operating Expenses...     257,668      339,311      471,138        833,606
                                    ---------    ---------    ---------    -----------
 
   Net <Loss> Before Provision
      for Income Tax.............    (336,908)    (529,967)    (646,392)    (1,274,585)
 
Provision For State Income Tax              0            0          800            800
                                    ---------    ---------    ---------    -----------
 
      Net <Loss>.................   $(336,908)   $(529,967)   $(647,192)   $(1,275,385)
                                    =========    =========    =========    ===========
</TABLE>     

                      See notes to the financial statements.

                                     Page 5
<PAGE>
 
                            TOMORROW'S MORNING, INC.
                        (A Development Stage Enterprise)
               STATEMENTS OF CHANGES IN SHAREHOLDERS' DEFICIENCY
                   For the Six Months Ended December 31, 1996
                            (Compiled Without Audit)

<TABLE>    
<CAPTION>
 
 
                                                         
                                 COMMON STOCK            LOAN
                            ----------------------    RECEIVABLE    ACCUMULATED
                             SHARES       AMOUNT     SHAREHOLDER      DEFICIT         TOTAL
                            ---------   ----------   ------------   ------------   ------------
<S>                         <C>         <C>          <C>            <C>            <C>
 
Balance
  June 30, 1996             1,026,494   $3,268,800      $(27,575)   $(5,124,377)   $(1,883,152)
 
Capital Contribution-
  Compensation                             125,000                                     125,000
 
Loan Receivable-
  Shareholder - Note G                                   (11,322)                      (11,322)
 
Net Loss for the
  Six Months Ended
  December 31, 1996                                                    (647,192)      (647,192)
                                                                    -----------    -----------
 
Balance,
  December 31, 1996         1,026,494   $3,393,800      $(38,897)   $(5,771,569)   $(2,416,666)
                            =========   ==========   ===========    ===========    ===========
 
</TABLE>     

                     See notes to the financial statements.

                                     Page 6
<PAGE>
 
                            TOMORROW'S MORNING, INC.
                        (A Development Stage Enterprise)
                            STATEMENT OF CASH FLOWS
                            (Compiled Without Audit)



                          Increase/(Decrease) in Cash
<TABLE> 
<CAPTION>
 
                                                 SIX MONTHS ENDED DECEMBER 31,
                                                 -----------------------------
                                                        1996         1995
                                                     ----------   ----------
<S>                                                  <C>          <C>
Cash flows from operating activities:
   Cash received from customers...................   $  34,342    $  45,748
   Cash paid for cost of sales....................    (145,293)    (348,322)
   Cash paid for operating expenses...............    (168,101)    (489,251)
   Interest received..............................       1,322          821
   Interest paid..................................      (5,393)      (5,908)
   Income taxes paid..............................        (800)        (800)
                                                     ---------    ---------
 
      Net cash used in operating activities.......    (283,923)    (797,712)
                                                     ---------    ---------
 
Cash flows from investing activities:
   Increase in loan receivable - shareholder......     (11,322)      (7,052)
   Decrease in loan payable - shareholder.........           0      (26,773)
   Increase in office furniture & equipment.......           0       (3,117)
                                                     ---------    ---------
 
      Net cash used in investing activities.......     (11,322)     (36,942)
                                                     ---------    ---------
 
Cash flows from financing activities:
   Increase in loans payable......................     317,276       43,069
   Increase in deferred stock acquisition costs...     (76,938)     (43,221)
   Increase in debt issuance cost.................           0      (43,725)
   Increase in stock acquisition cost.............           0      (37,193)
   Increase in common stock.......................           0      216,703
   Increase in notes payable......................           0      683,500
                                                     ---------    ---------
 
      Net cash provided by financing activities...     240,338      819,133
                                                     ---------    ---------
 
 
Net decrease in cash                                   (54,907)     (15,521)
 
Cash at beginning of period                             24,526       26,490
                                                     ---------    ---------
 
Cash overdraft balance at end of period              $ (30,381)   $  10,969
                                                     =========    =========
</TABLE> 

                    See notes to the financial statements.

                                     Page 7
<PAGE>
 
                            TOMORROW'S MORNING, INC.
                        (A Development Stage Enterprise)
                      STATEMENT OF CASH FLOWS (CONTINUED)
                            (Compiled Without Audit)


<TABLE>    
<CAPTION>
 
 
                                              SIX MONTHS ENDED DECEMBER 31,
                                              -----------------------------
                                                   1996          1995
                                                ----------   ------------
<S>                                             <C>          <C>
Reconciliation of net loss to net cash
   used in operating activities:
 
Net Loss.....................................   $(647,192)   $(1,275,385)
                                                ---------    -----------
 
Adjustments to reconcile net loss
   to cash provided by operating
   activities:
      Depreciation and amortization..........      31,868          6,502
      Non-cash compensation..................     125,000        125,000
 
(Increase)/decrease in accounts receivable...        (682)           339
Increase in accounts payable.................      47,018        149,493
Increase in accrued expenses.................      94,140        194,716
Increase in interest payable.................      46,636         10,540
Increase/(decrease) in deferred revenue......      19,289        (10,606)
Decrease in deposits.........................           0          1,689
                                                ---------    -----------
 
         Total adjustments...................     363,269        477,673
                                                ---------    -----------
 
Net cash used in operating activities........   $(283,923)     $(797,712)
                                               ==========     ==========

</TABLE>     
                    See notes to the financial statements.

                                     Page 8
<PAGE>
 
                            TOMORROW'S MORNING, INC.
                        (A Development Stage Enterprise)
                       NOTES TO THE FINANCIAL STATEMENTS
                   For the Six Months Ended December 31, 1996
                            (Compiled Without Audit)



A.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND INTERIM FINANCIAL
    STATEMENTS:

    1. Interim Financial Statements:

       The accompanying financial statements include all adjustments (consisting
       only of normal recurring accruals) which are, in the opinion of
       management, necessary for a fair presentation of the results of
       operations for the periods presented. Interim results are not necessarily
       indicative of the results to be expected for a full year.

    2. Nature of Business:

       Tomorrow's Morning, Inc. (the "Company") was incorporated in June 1992 in
       the State of California and is engaged in the publication of a children's
       weekly newspaper. As of December 31, 1996, the Company is a development
       stage enterprise, as defined in Financial Accounting Standards Board
       Statement No. 7. The Company is devoting substantially all of its present
       efforts toward raising capital, establishing new business and product.

       In June 1996 the Company filed for an initial public offering of its
       common stock on Form SB-2 with the Securities and Exchange Commission.
       That offering was successfully completed in March 1997.

    3. Basis of Presentation:

       The Company's financial statements have been prepared assuming the
       Company will continue as a going concern. The Company has negative
       working capital at December 31, 1996, has suffered recurring losses and
       has negative cash flows from operations for the six months ended December
       31, 1996. The Company's viability as a going concern is dependent upon
       its ability to raise additional financing and, ultimately, achieving
       profitable operations. Management has successfully completed a public
       offering to raise the funds necessary to satisfy its working capital
       needs. The accompanying financial statements do not include any
       adjustments that might result from the outcome of this uncertainty.

    4. Revenue Recognition:

       Subscription sales are recorded as deferred revenue at the time of sale.
       Revenues from subscriptions are recognized ratably over the subscription
       period as news papers are delivered. Deferred revenue represents
       unfulfilled subscription sales at period end.

                                     Page 9
<PAGE>
 
A.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND INTERIM FINANCIAL
    STATEMENTS (Continued):

    5. Advertising:

       The Company expenses the costs of all advertising in the periods
       incurred. Advertising expense was approximately $31,898 and $363,734 for
       the six months ended December 31, 1996 and 1995, respectively.

    6. Income Taxes:

       The Company uses Statement of Financial Accounting Standards No. 109,
       "Account ing for Income Taxes". Under Statement No. 109, the liability
       method is used in accounting for income taxes. Under this tax method,
       deferred tax assets and liabilities are determined based on differences
       between financial reporting and tax bases of assets and liabilities and
       are measured using the enacted tax rates and laws that will be in effect
       when the differences are expected to reverse. The Company does not have
       any material differences between financial reporting and tax bases of
       assets and liabilities.

    7. Office Furniture and Equipment:

       Office furniture and equipment is stated at cost and depreciation is
       computed on a straight-line basis over a period of five years.

    8. Deferred Capital Acquisition Costs:

       The costs related to the initial public offering have been deferred and
       will be deducted from the proceeds of the initial public offering.

    9. Debt Issuance Costs:

       The costs related to the issuance of debt are capitalized and amortized
       to general and administrative expenses over the lives of the related
       debt.

   10. Software Development Costs:

       The Company accounts for its software development costs in accordance
       with Statement of Financial Accounting Standards No. 86, "Accounting for
       the Costs of Computer Software to be Sold, Leased or Otherwise Marketed."
       This statement provides for capitalization of certain software
       development costs once technological feasibility is established. The
       costs so capitalized are then amortized on a straight-line basis over the
       estimated product life (generally eighteen months to three years), or on
       the ratio of current revenue to total projected product revenues,
       whichever is greater. No such internal costs have been capitalized by the
       Company to date.

       During the year ended June 30, 1996, the Company entered into a software
       development agreement for the development of a CD-ROM journalism game
       called "SCOOP". Pursuant to the agreement, the budgeted costs to develop
       the CD-ROM game shall not exceed $1,210,000; as of December 31, 1996
       expenses for "SCOOP" were approximately $110,000.

                                    Page 10
<PAGE>
 
A.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND INTERIM FINANCIAL
    STATEMENTS (Continued):

    11.  Compensation Expense:

         Compensation expense reflects reasonable compensation, as determined by
         the Company, for its Chief Executive Officer. The compensation expense
         has been reflected as noncash compensation and contributed capital in
         the statements of cash flows and shareholders' deficit, respectively.


B.  LOANS PAYABLE:

    These loans payable are short term loans that will be repaid in 1997. These
    loans bear no interest and are unsecured.

 
C.  NOTES PAYABLE:

    Notes Payable are comprised of the following:
<TABLE>
<CAPTION>
 
<S> <C>                                                                                                 <C>
    1.     Note payable is a convertible subordinated note in the amount of $125,000, payable in
           four equal quarterly installments beginning March 31, 1997 and ending December 31,
           1997.  Interest accrues at a rate of 6% per annum and is payable in quarterly install
           ments beginning March 31, 1997.  The holder of this note has the option, at any time, of
           converting the note balance into common stock, as defined in the note agreement.             $125,000
 
    2.     Two (2) terms, payable on March 31, 1998. Interest accrues at a rate of 6% per annum and 
           is payable in quarterly installments beginning March 31, 1997. The holder of these notes 
           has the option, at any time, of converting the note balance into common stock, as $50,000 
           notes payable, each having its own agreement, both having the same defined in the
           note agreement.                                                                               100,000
  
    3.     Note Payable in eight equal quarterly installments beginning June 30, 1997 and
           ending March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   50,000
 
    4.     Note Payable in eight equal quarterly installments beginning June 30, 1997 and
           ending March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   50,000
 
    5.     Note Payable in eight equal quarterly installments beginning June 30, 1997 and
           ending March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   50,000
 
    6.     Note Payable in eight equal quarterly installments beginning June 30, 1997 and
           ending March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   50,000
  
    7.     Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   35,000
 
 </TABLE>

                                    Page 11
<PAGE>
 
C.   NOTES PAYABLE (Continued):
<TABLE>
<CAPTION>
 
<S> <C>                                                                                                 <C>
    8.     Note payable in four equal quarterly installments beginning March 31, 1997 and ending
           December 31, 1997.  This loan bears interest at a rate of 6% per annum and is payable
           quarterly beginning March 31, 1997.  The note holder has the option of converting the
           note balance into common stock, as defined in the note agreement.                               25,000
 
    9.     Note payable in four equal quarterly installments beginning March 31, 1997 and ending
           December 31, 1997.  This loan bears interest at a rate of 6% per annum and is payable
           quarterly beginning March 31, 1997.  The note holder has the option of converting the
           note balance into common stock, as defined in the note agreement.                               12,500
 
    10.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   150,000
 
    11.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    65,000
 
    12.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    50,000
 
    13.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    50,000
 
    14.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    50,000
 
    15.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    50,000
 
    16.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    50,000
 
    17.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    50,000
 
    18.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    37,500
 
    19.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                    30,000
</TABLE>

                                    Page 12
<PAGE>
 
C.   NOTES PAYABLE (Continued):
<TABLE>
<CAPTION>
 
<S> <C>                                                                                                 <C>
    20.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   25,000
 
    21.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   25,000
 
    22.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   25,000
 
    23.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   25,000
 
    24.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   25,000
 
    25.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   25,000
 
    26.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   25,000
 
    27.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   25,000
 
    28.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   19,207
 
    29.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   18,500
 
    30.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                   12,500
</TABLE>

                                    Page 13
<PAGE>
 
C.   NOTES PAYABLE (Continued):
<TABLE>
<CAPTION>
 
<S> <C>                                                                                                 <C>
    31.    Note Payable in eight equal quarterly installments beginning June 30, 1997 and ending
           March 31, 1999.  This loan bears interest at a rate of 7% per annum and is payable
           quarterly beginning June 30, 1997.  The note holder has the option of converting the note
           balance into common stock, as defined in the note agreement.                                      12,500
                                                                                                          ---------
               Total convertible notes                                                                    1,342,707
 
           Note payable in monthly installments of $1,000 beginning August, 1994.  This loan bears
           interest at a rate of 10% per annum, and is currently due in full.                                11,456
                                                                                                          ---------
                                                                                                         $1,354,163
                                                                                                         ==========
</TABLE>

    The Company's convertible notes contain certain covenants and events of
    default which include the borrower's failure to deliver the financial
    statements to the holders on or before December 31, 1995 in a form
    acceptable for filing with the Securities and Exchange Commission meeting
    the minimum requirements for a registration statement on Form SB-2 for an
    initial public offering; or receipt of an audit opinion qualified with
    respect to the Company's ability to continue as a going concern at June 30,
    1996. At June 30, 1996, the Company was not in compliance with these
    provisions and accordingly is in default. As a result, the outstanding
    balance of these notes, $1,342,707, is classified as a current liability. As
    a result of its successful public offering in March 1997, the Company is in
    the process of converting these notes to common stock.


D.  COMMITMENTS AND CONTINGENCIES:

    The Company leases office facilities in Los Angeles, California of
    approximately 4,000 square feet. The lease commenced October 31, 1993 and
    continued until October 31, 1995. Subsequent to October 31, 1995, the
    Company leases its office facilities on a month-to-month basis. The monthly
    rent, previously $3,500, is now $3,750. Rent expense was $22,500 and $21,750
    for the six months ended December 31, 1996 and 1995, respectively.


E.  COMMON STOCK, STOCK OPTIONS, AND WARRANTS:

    The Company has granted non-qualified stock options that allow each holder
    the right to purchase one share of the Company's common stock. The Board of
    Directors determines the exercise price of the options at the date of the
    grant. Options granted to date are fully vested on the date of the grant and
    have expirations ranging from three to five years from grant date.
<TABLE>
<CAPTION>
                                               SHARES    OPTION PRICE
                                               -------   -------------
<S>                                            <C>       <C>
 
     Options outstanding at June 30, 1996      776,978   $.10 to $4.52
 
         Granted                                     0
                                               -------
 
     Options outstanding and exercisable
         at December 31, 1996                  776,978   $.10 to $4.52
                                               =======
 
</TABLE>

To date, none of the above options have been exercised or have expired.

                                    Page 14
<PAGE>
 
E.  COMMON STOCK, STOCK OPTIONS, AND WARRANTS (Continued):

    During the year ended June 30, 1996, the Company granted warrants to
    purchase 45,400 shares of Common Stock at an exercise price of $4.52 per
    share. These warrants were granted as compensation to a company acting as
    the dealer-manager in connection with the issuance of the Company's 7%
    convertible notes.


F.  INCOME TAXES:

    At the Company's previous year end, June 30, 1996, the Company had a
    deferred tax asset of approximately $1,722,000 which was offset by a 100%
    valuation allowance of $1,722,000. The deferred tax asset is due to the
    Company's net operating loss carry forwards available to offset future
    taxable income, if any, of approximately $4,304,000, which expire in years
    up to 2010.


G.  RELATED-PARTY TRANSACTIONS:

    The printer used by Tomorrow's Morning, Inc. also has an equity interest in
    the Company. Printing expense was $146,000 for the six months ended December
    31, 1996. At December 31, 1996, amounts payable to the printer are
    approximately $265,000.

    The Company has a loan receivable from the principal shareholder totalling
    $38,897 at December 31, 1996. The loan bears interest at 8% per year.

                                    Page 15
<PAGE>
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OVERVIEW
    
     From inception in June 1992 to December 31, 1996, Tomorrow's Morning, Inc.
(the "Company") has incurred an aggregate of $5,771,569 in operating losses.
For the six months ended December 31, 1996, revenues were $17,057 and the
Company experienced a net loss of $(647,192), as compared to revenues of $56,836
and a net loss of $(1,275,385) for the six months ended December 31, 1995.  In
addition, for the quarter ended December 31, 1996, revenues were $10,523 and the
Company experienced a net loss of $(336,908), as compared to revenues of $29,774
and a net loss of $(529,967) for the quarter ended December 31, 1995.  Up to
this point, the Company has been limited in its ability to increase its sales
due to (i) lack of working capital, (ii) the early stage development of its
products, (iii) limited market awareness and (iv) a relative lack of history
compared to its competitors in the marketplace.  The Company believes that the
financial resources provided by its initial public offering (the "IPO") will
enable it to accelerate its growth by investing in appropriate marketing,
product development and staffing.  See "Subsequent Events" below.  The addition
of qualified staff will enable the Company to significantly expand the marketing
of its "Adopt-a-School" program to corporations and non-profit foundations, plus
develop new products and/or extend its existing product into new markets.  In
addition, having achieved several years' continuous publication of its
Tomorrow's Morning newspaper (the "Newspaper"), the Company is believed to be a
much more credible and attractive partner for larger, more established companies
desiring to enter into joint-marketing ventures.  The increased financial
resources of the Company resulting from the IPO will also enhance its ability to
enter into such strategic alliances.  The Company has, however, sustained, and
is currently sustaining, substantial losses, which are expected to continue for
at least the short term as the Company's expenses continue to greatly exceed its
income.  In order to move from losses to profitability, the Company will need to
achieve some or all of the following milestones: (i) the formation of strategic
alliances for cooperative marketing and distribution of the Newspaper to schools
nationwide, plus development of complementary products; (ii) completion of the
SCOOP(TM) CD-ROM journalism game; (iii) the formation of joint-marketing
alliances for corporate sponsorship of schools; (iv) getting one or more
television shows, or interstitial "Kids' News" spots, on the air; and (v)
expansion into ancillary publishing and merchandising through redirecting the
Company's content and/or licensing the Company's characters and identity. The
Company's intended use of the net proceeds of the IPO has been developed to help
achieve those milestones.     

RESULTS OF OPERATIONS

   Three Month Periods Ended December 31, 1996 and December 31, 1995

     Revenues.  Revenues for the three-month period ended December 31, 1996 were
$10,523, as compared to $29,774 for the corresponding period in 1995.  This
approximately 65% decrease in revenues was primarily the result of the lack of a
formalized marketing effort in 1996, as compared to the Company's nationwide
telemarketing campaign and direct mail solicitation to schools and teachers in
Fall 1995 (the "Fall 1995 Marketing Campaign").
    
     Costs and Expenses.  Costs and expenses decreased to $347,431 during the
three months ended December 31, 1996, from $559,741 during the three months
ended December 31, 1995.  The bulk of this approximately 38% decrease was the
result of the elimination of the advertising and promotional costs associated
with the Fall 1995 Marketing Campaign (approximately $330,000).      

                                    Page 16
<PAGE>
 
     Interest Expense.  Total interest expense for the three months ended
December 31, 1996 was $26,177, as compared to $8,614 for the corresponding
period in 1995.  This approximately 204% increase is attributable to the accrual
of interest on $1,080,207 of the Company's 7% Convertible Notes sold during the
period from September 1, 1995 to June 4, 1996 and amortization of related debt
issuance costs.
    
     Net Loss.  The Company experienced a net loss of $(336,908) for the three-
month period ended December 31, 1996, an approximately 36% decrease from the
$(529,967) net loss sustained in the three months ended December 31, 1995.  The
decrease in net loss was primarily due to the factors described above with
respect to costs and expenses, partially offset by the increase in interest
expense.      


   Six Months Ended December 31, 1996 and December 31, 1995

     Revenues.  Revenues for the six-month period ended December 31, 1996 were
$17,057, as compared to $56,836 for the corresponding period in 1995.  This
approximately 70% decrease in revenues was primarily the result of the lack of a
formalized marketing effort in 1996, as compared to the Fall 1995 Marketing
Campaign.
    
     Costs and Expenses.  Costs and expenses decreased to $664,249 during the
six months ended December 31, 1996, from $1,332,221 during the six months ended
December 31, 1995.  The bulk of this approximately 50% decrease was the result
of the elimination of the advertising and promotional costs associated with the
Fall 1995 Marketing Campaign (approximately $330,000).      

     Interest Expense.  Total interest expense for the six months ended December
31, 1996 was $52,029, as compared to $16,448 for the corresponding period in
fiscal 1996.  This approximately 216% increase is attributable to the accrual of
interest on $1,080,207 of the Company's 7% Convertible Notes sold during the
period from September 1, 1995 to June 4, 1996 and amortization of related debt
issuance costs.
    
     Net Loss.  The Company experienced a net loss of $(647,192) for the six-
month period ended December 31, 1996, an approximately 49% decrease from the
$(1,275,385) net loss sustained in the six months ended December 31, 1995.  The
decrease in net loss was primarily due to the factors described above with
respect to costs and expenses, partially offset by the increase in interest
expense.      


LIQUIDITY AND CAPITAL RESOURCES

     To date, the Company's primary capital needs have been to fund the
development and growth of the Newspaper (including the costs of the Fall 1995
Marketing Campaign) and the research and development of synergistic children's
media products.  Up to this point, the Company's primary sources of financing
have been proceeds from the sale of Common Stock and certain promissory notes
convertible into Common Stock, as well as various short-term loans.  Since
inception, sales of the Newspaper and certain custom-published Newspaper inserts
have been essentially the sole source of Company revenue.  To the extent that
sales of the Newspaper are directed at schools, such business is seasonal, with
most sales taking place between September and June.  Seasonality is not believed
to be a factor with non-school sales.

     The Company has a number of specific plans for the use of a large portion
of the net proceeds of the IPO.  Such use of net proceeds should, in time,
provide increased funds from

                                    Page 17
<PAGE>
 
operations through avenues such as (i) bulk subscription sales to schools,
libraries and hospitals, and individual subscription sales for home delivery,
(ii) periodic revenue from Newspaper inserts sponsored by corporate and
philanthropic organizations, plus additional contract publishing for
distribution through such sponsors' own channels, (iii) sales of the SCOOP (TM)
CD-ROM game/learning system and other related products, (iv) revenues from
proposed on-line activities, including subscription dues, sponsorship of
specific areas of the Company's website and advertising, (iv) royalties from,
and direct sales of, the Company's proposed ancillary publishing products, such
as calendars, posters, playing cards and games, (v) fees from the creation,
production and syndication of proposed TV shows and (vi) revenues from direct
sales and licensing royalties of Company-related merchandise, although it should
be noted that the Company's ability to generate funds from such sources will not
occur for quite some time, if ever. The Company believes that, once available,
this "blend" of revenue sources derived from the Newspaper and its related
products and services will allow the Company to achieve profitable operations.
There can, however, be no guarantee that the Company will be able to achieve or
sustain significant revenues or profitability; in fact, the Company does not
expect to become profitable until it develops a blend of revenue sources, which
can be derived only from significant commercial acceptance of a variety of its
proposed products and services.


SUBSEQUENT EVENTS

     The initial closing of the Company's IPO as to up to 2,000,000 shares of
Common Stock and 900,000 Common Stock Purchase Warrants (the "Warrants") took
place on March 13, 1997.  At the initial closing, the Company completed the sale
of 1,106,080 shares of Common Stock and 864,387 Warrants, resulting in net
proceeds to the Company of $5,094,269.37 (before deducting certain expenses
payable by the Company).

     The Company believes that the net proceeds from the IPO will satisfy the
Company's cash requirements for at least the next twelve months.  However, to
the extent that the funds generated by the IPO, together with then existing
resources, are insufficient to fund the Company's planned and prospective
activities, the Company will need to raise additional funds through bank
borrowings, public or private debt or equity offerings, or otherwise.  There can
be no guarantee that such additional funding will be available on terms
favorable to the Company or its shareholders, if at all. If needed funds are not
available, the Company may be required to curtail its operations, which could
have a material adverse effect on the Company's business, operating results and
financial condition.


RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In October 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No.  123, "Accounting for Stock-Based
Compensation."  The accounting or disclosure requirements of this statement are
effective for the Company's fiscal year 1997.  The Company has not yet
determined whether it will adopt the accounting requirements of this standard or
whether it will elect only the disclosure requirements and continue to measure
compensation cost using Accounting Principles Board Opinion No.  25.

                                    Page 18
<PAGE>
 
                                             
                                  SIGNATURES 


    
In accordance with the requirements of the Exchange Act, the Registrant has
caused this Form 10-QSB/A  to be signed on its behalf by the undersigned
thereunto duly authorized.      


                              TOMORROW'S MORNING, INC.


    
May 20, 1997                  By:    STEVEN RAFT
                                     -----------
                                     Steven Raft,
                                     Chief Financial Officer      

                                    Page 19
<PAGE>
 
                                 EXHIBIT INDEX
<TABLE>    
<CAPTION>
 
 
                                                         SEQUENTIALLY
EXHIBIT NUMBER                 DESCRIPTION               NUMBERED PAGE
-----------------   ----------------------------------   -------------
<S>                 <C>                                  <C>
 
     11             Computation of earnings per share.              21
 
     27             Financial Data Schedule.                        22
</TABLE>     

                                    Page 20