U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-QSB/A


(Mark One)
[X] Quarterly report under Section 13 or 15(d) of the Securities Exchange Act
of 1934
For Quarterly period ended March 31, 1999 or

[ ] Transition report under Section 13 or 15(d) of the Securities Exchange Act
of 1934
For the Transition period from _________ to _________

Commission File No. 0-21534

                       Children's Broadcasting Corporation
                       -----------------------------------
        (Exact name of small business issuer as specified in its charter)

                    Minnesota                        41-1663712
                    ---------                        ----------
         (State or other jurisdiction of            (IRS Employer
         incorporation or organization)         Identification Number)

                   5501 Excelsior Blvd., Minneapolis, MN 55416
                   -------------------------------------------
           (Address of principal executive office, including zip code)

                                 (612) 925-8840
                                 --------------
                (Issuer's telephone number, including area code)

     Check whether the issuer: (1) 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 __X__  No ______

     As of May 13, 1999, there were outstanding 6,503,142 shares of common
stock, $.02 par value, of the registrant.

<PAGE>


INDEX

CHILDREN'S BROADCASTING CORPORATION

PART I.     FINANCIAL INFORMATION

Item 1.     Financial Statements (Unaudited)

            Consolidated Balance Sheets - March 31, 1999 and December 31, 1998.

            Consolidated Statements of Operations -- Three months ended March
            31, 1999 and 1998.

            Consolidated Statements of Cash Flows -- Three months ended March
            31, 1999 and 1998.

            Notes to Consolidated Financial Statements -- March 31, 1999.


Item 2.     Management's Discussion and Analysis of Financial Condition and
            Results of Operations



SIGNATURES

EXHIBIT INDEX

<PAGE>


Children's Broadcasting Corporation
Consolidated Balance Sheets
(Unaudited)

<TABLE>
<CAPTION>
                                                                March 31,       December 31,
                                                                  1999              1998
                                                              ------------      ------------
              ASSETS
<S>                                                           <C>               <C>
Current assets:
      Cash and cash equivalents                               $  5,708,953      $    253,905
      Accounts receivable                                          894,455            39,000
          Allowance for doubtful accounts                          (38,833)          (39,000)
      Unbilled accounts receivable                                 516,491                --
      Accounts receivable - affiliates                             349,473           280,438
      Radio station assets available for sale                           --        11,391,402
      Other accounts receivable                                    273,724           331,527
      Prepaid expenses                                             486,526           279,816
                                                              ------------      ------------
              Total current assets                               8,190,789        12,537,088

Note receivable                                                 15,000,000        15,000,000
Investment in & notes receivable from Harmony                    6,742,674         5,421,322
Property and equipment, net                                        167,511           120,385
Goodwill, net                                                    1,135,441                --
Deferred debt issue costs                                               --           742,737
                                                              ------------      ------------
              Total assets                                    $ 31,236,415      $ 33,821,532
                                                              ============      ============

              LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
      Accounts payable                                        $    589,296      $  2,205,212
      Accounts payable - affiliates                                 44,831           363,727
      Accrued interest                                               5,429           143,505
      Accrued income taxes                                       3,297,750           328,000
      Deferred revenue                                                  --         2,675,556
      Other accrued expenses                                     2,609,948         1,227,637
      Line of credit                                                    --           434,974
      Long-term debt - current portion                             159,187        10,665,792
                                                              ------------      ------------
              Total current liabilities                          6,706,440        18,044,403

Long-term debt , less current maturities                           821,505           848,111
                                                              ------------      ------------
              Total liabilities                                  7,527,945        18,892,514
                                                              ------------      ------------

Commitments and Contingencies                                           --                --

Redeemable convertible preferred stock                                  --         2,448,486

Shareholders' equity
      Common stock                                                 131,444           129,015
          Authorized shares - 50,000,000
          Issued & outstanding shares - voting: 6,386,701
          1999 and 6,261,701 - 1998
          Issued and outstanding shares - nonvoting:
          189,041 - 1999 and 1998
      Additional paid-in capital                                46,008,134        45,773,584
      Accumulated deficit                                      (22,326,109)      (33,292,504)
      Stock subscriptions receivable                              (105,000)         (129,563)
                                                              ------------      ------------
              Total Shareholders' Equity                        23,708,470        12,480,532
                                                              ------------      ------------

      Total Liabilities & Shareholders' Equity                $ 31,236,415      $ 33,821,532
                                                              ============      ============
</TABLE>

<PAGE>


Children's Broadcasting Corporation
Consolidated Statements of Operations
(Unaudited)

<TABLE>
<CAPTION>
                                                        Three Months Ended
                                                            March 31,
                                                  ------------------------------
                                                      1999              1998
                                                  ------------      ------------
<S>                                               <C>               <C>
Revenues:
       Production contract revenues               $  1,144,300      $         --
       Broadcast related revenues                       86,902           835,995
                                                  ------------      ------------
                   Total revenues                    1,231,202           835,995
       Cost of Production                              965,464                --
                                                  ------------      ------------
                   Gross profit                   $    265,738      $    835,995

Operating expenses:
       Production divisions
                   Selling                              36,943                --
                   General and administrative          263,081                --
       Broadcast related expenses                      180,315         1,284,981
                                                  ------------      ------------
Income (loss) from operations, before
       corporate depreciation and amortization        (214,601)         (448,986)

Corporate                                              540,095         1,207,726
Depreciation and amortization                          102,825           546,891
                                                  ------------      ------------
Income (loss) from operations                         (857,521)       (2,203,603)

Gain on sale of radio station assets                16,545,507                --
Equity loss in Harmony                              (1,118,785)         (472,841)
Interest expense net of interest income               (502,806)       (1,002,405)
                                                  ------------      ------------

Net income (loss) before income taxes               14,066,395        (3,678,849)

Income tax provision                                (3,100,000)               --
                                                  ------------      ------------

Net income (loss)                                 $ 10,966,395      $ (3,678,849)
                                                  ============      ============

Basic net income (loss) per share                 $       1.69      $      (0.55)
                                                  ============      ============

Weighted average number of shares outstanding        6,492,000         6,656,000
                                                  ============      ============
</TABLE>

<PAGE>


Children's Broadcasting Corporation
Consolidated Statements of Cash Flows
(Unaudited)

<TABLE>
<CAPTION>
                                                                                     Three Months Ended
                                                                                         March 31,
                                                                              ------------------------------
                                                                                  1999              1998
                                                                              ------------      ------------
<S>                                                                           <C>               <C>
Operating activities:
Net income (loss)                                                             $ 10,966,395      $ (3,678,849)
Adjustments to reconcile net income (loss) to net
      cash used in operating activities:
           Provision for doubtful accounts                                            (167)         (126,309)
           Depreciation & amortization                                             102,825           546,891
           Gain on sale of radio stations                                      (16,545,507)               --
           Net barter activity                                                          --            16,708
           Amortization and write-off of deferred debt issue costs                 742,737           176,934
           Equity loss in Harmony                                                1,118,785           472,841
           Non-cash interest payment related to sale of stations                    92,008                --
           Issuance of common stock for payment of interest                             --            27,710
           Decrease (increase) in:
                 Accounts receivable                                               (48,862)          822,534
                 Other receivables                                                (264,592)           19,013
                 Prepaid expenses                                                 (193,780)           46,449
           Increase (decrease) in:
                 Accounts payable                                               (1,934,812)          360,624
                 Accrued interest                                                   (8,362)           62,546
                 Other accrued expenses                                          2,381,884            65,714
                                                                              ------------      ------------
                      Net cash used in operating activities                     (3,591,448)       (1,187,194)
                                                                              ------------      ------------

Investing activities:
      Sale/purchase of property & equipment                                        (74,564)          (26,705)
      Investment in & notes receivable from Harmony                             (2,440,137)               --
      Sale/purchase of intangible assets                                                --          (122,906)
      Proceeds from sale of radio stations                                      14,034,415                --
                                                                              ------------      ------------
                      Net cash provided by (used in) investing activities       11,519,714          (149,611)
                                                                              ------------      ------------

Financing activities:
      Payment of debt                                                              (33,211)          (60,195)
      Proceeds from debt financings                                                     --         1,511,000
      Redemption of convertible preferred stock                                 (2,450,002)               --
      Repurchase of common stock                                                   (11,505)               --
      Proceeds from issuance of common stock                                            --             5,000
      Proceeds from stock subscriptions receivable                                  21,500                --
                                                                              ------------      ------------
                      Net cash provided by financing activities                 (2,473,218)        1,455,805
                                                                              ------------      ------------

Increase (decrease) in cash and cash equivalents                                 5,455,048           119,000
Cash and cash equivalents at beginning of period                                   253,905           545,258
                                                                              ------------      ------------

Cash and cash equivalents at end of period                                    $  5,708,953      $    664,258
                                                                              ============      ============
</TABLE>

<PAGE>


Children's Broadcasting Corporation
Notes to Consolidated Financial Statements (unaudited)
March 31, 1999

Note 1   Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-QSB and Item 310 of
Regulation S-B. Accordingly, they do not include all the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals with the exception of the adjustments discussed in
Note 2) considered necessary for a fair presentation have been included.
Operating results for the three-month period ended March 31, 1999 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 1999. For further information, refer to the consolidated financial
statements and footnotes thereto included in the Company's Form 10-KSB for the
year ended December 31, 1998.

Note 2   Significant Transactions during 1999

The following significant transactions occurred during 1999 and are considered
non-recurring:

A.       In January and February 1999, the Company advanced Harmony Holdings,
         Inc. ("Harmony") $2,375,000 in cash pursuant to unsecured note
         receivable agreements which bore interest at 10% and are due on demand.
         Additionally, in February 1999, all notes with Harmony were amended to
         provide for interest at 14%. It is management's belief that 14%
         reflects the interest rate that would be charged to Harmony by other

<PAGE>


         junior and unsecured lenders. Notes outstanding with Harmony aggregated
         $3.05 million as of May 11, 1999.

B.       In January 1999, the Company closed on the sale of the radio broadcast
         licenses and certain other assets of its radio stations KAHZ(AM),
         Dallas, KIDR(AM), Phoenix, and WJDM(AM), New York, to Radio Unica Corp.
         ("Radio Unica"). The Company received gross proceeds of $29.25 million
         for the stations' assets which had a net book value of approximately
         $11.4 at the time of the sale. The Company incurred approximately $1.5
         million of transaction costs including bonuses paid to management,
         employees and Media Management, LLC.

C.       In January 1999, the Company redeemed all of its 606,061 shares of
         Series B Convertible Preferred Stock which were issued in June 1998.
         The preferred stock was redeemed at $4.04 per share, or $2.45 million,
         utilizing a portion of the proceeds from the Radio Unica transaction
         (Note 2B).

D.       In January 1999, the Company entered into an agreement regarding the
         production of a picture titled "True Rights" based on a screenplay
         written by Meg Thayer. In exchange for providing certain financing of
         the production, the Company received a 33.33% equity interest in the
         screenplay, production of "True Rights' and any other material relating
         thereto. Also, the Company shall receive 30.0% of the net proceeds from
         the distribution and exploitation of "True Rights" in all media and all
         sources worldwide after the Company receives, on a parri passu basis
         with other investors, the sum equal to 125% of its respective
         contribution to the production of "True Rights". The Company's
         financing obligation totaled $126,000 and was paid in full during the
         filming of the project.

E.       In February 1999, the Company incorporated a new subsidiary, Buffalo
         Rome Films, Inc. ("Buffalo Rome"). Buffalo Rome will seek out
         independent film opportunities and is currently engaged in discussions
         regarding an independent film.

F.       On March 4, 1999, the Company acquired all of the issued and
         outstanding common stock of Chelsea Pictures, Inc. ("Chelsea") for
         consideration totaling approximately $1,135,000, representing 125,000
         shares of common stock with a value of $250,000 and the assumption of
         approximately $885,000 liabilities net of assets. Chelsea is a
         television commercial production company with principal operations in
         New York. The acquisition has been accounted for as a purchase,
         whereby, all assets purchased and liabilities assumed were recorded at
         their fair market value. Additional consideration for the transaction
         may consist of issuance of up to an aggregate of 75,000 additional
         shares of the Company's common stock. Any future issuance is dependent
         on Chelsea meeting certain performance goals, and the value of shares
         issued will be treated as an adjustment to the purchase price at the
         time of issuance.

         The unaudited pro forma results of operations which follow assume that
         the acquisition of Chelsea had occurred at January 1, 1998. In addition
         to combining the historical results operations of the Company and the
         acquired business, the pro forma calculations include adjustments for
         the estimated effect on the historical results of operations for
         depreciation, interest and issuances of common stock related to the
         business acquisition.


                                                     Three months ended
                                                     ------------------
                                                   3/31/99          3/31/98
                                                   -------          -------

         Revenues                                $  2,752,300     $ 4,087,568

         Gross profit                                 432,012       1,189,194

         Loss from operations                      (1,080,583)     (2,202,304)

         Net income                                11,314,614      (3,671,148)

         Net income per share                            1.71           (0.54)

         Weighted average number of
          shares outstanding                        6,617,000       6,781,000

         The unaudited pro forma results do not purport to be indicative of the
         results of operations which actually would have resulted had the
         acquisition occurred on January 1, 1998 or of future results of
         operations of the consolidated entities.

G.       In April 1999, the Company's Board of Directors authorized the
         repurchase of up to 500,000 shares of its common stock, representing
         approximately 7.6% of the then outstanding common stock, over a period
         of 12 months. Repurchases have been and will be made in accordance with
         Exchange Act Rule 10b-18, and will be subject to the availability


<PAGE>


         of stock, trading price, market conditions and the Company's financial
         performance. The repurchased shares will be canceled and returned to
         the Company's authorized capital stock. As of May 11, 1999, the Company
         had repurchased an aggregate of 72,600 shares at a prices ranging from
         $1.63 to $1.88 per share.

H.       In April 1999, the Company made a purchase of 225,000 shares of
         Harmony's common stock at a price of $1.03 per share including
         commissions. This purchase increased the Company's ownership in Harmony
         to approximately 52.1%. For reporting purposes, the Company will
         prepare consolidated financial statements under the purchase method of
         accounting for the acquisition of a majority interest in a subsidiary.

Note 3   Investment in Harmony

With the purchase of 225,000 shares of Harmony's common stock (see Note 2H), the
Company holds a majority interest in Harmony through the ownership of 3,907,962
shares of Harmony's common stock. As of May 11, 1999, the Company's investment
represented 52.1% of Harmony's outstanding common stock. Harmony's most recent
fiscal year end was June 30, 1998. Harmony's operations are summarized as
follows for the quarter and nine months ended March 31, 1999:

                                   *Three Months     Nine Months
                                    Ended 3/31/99     Ended 3/31/99
                                   --------------    --------------

         Contract revenues          $16,256,776        $47,641,060
         Cost of production          13,575,140         40,403,894
                                    -----------        -----------

         Gross profit                 2,681,636          7,237,166
         Operating expenses           2,995,432          9,170,007
         Restructuring cost &
            impairment of assets                         3,532,495

         Loss from
            operations                 (313,796)        (5,465,336)
         Interest expense               (79,089)          (266,374)
                                    ------------       -----------

         Loss before
            income taxes               (392,885)        (5,731,710)
         Income taxes                        --              9,601
                                    -----------        -----------

         Net loss                   $  (392,885)       $(5,741,311)
                                    -----------        -----------

         * Harmony shut down its Harmony Pictures division during the quarter
         ended December 31, 1998, resulting in a one-time restructuring cost of
         $3,532,495.

Note 4   Reclassifications

<PAGE>


Certain amounts in the 1998 financial statements have been reclassified to
conform with the 1999 presentation. These reclassifications have no effect on
the accumulated deficit or net income or loss previously reported.


Item 2.           Management's Discussion and Analysis of Financial Condition
                  and Results of Operations

         This discussion and analysis contains certain forward-looking
terminology such as "believes," "expects," "anticipates," and "intends," or
comparable terminology. Such statements are subject to certain risks and
uncertainties that could cause actual results to differ materially from those
projected. Potential purchasers of the Company's securities are cautioned not to
place undue reliance on such forward-looking statements which are qualified in
their entirety by the cautions and risks described herein.

General

         The Company currently engages in the television commercial production
and related media business. During 1998, the Company focused on the sale of the
radio stations it had acquired pursuant to its former business strategy. The
last of such were sold on January 14, 1999. In exchange for its radio stations,
the Company obtained approximately $55.0 million in cash and a note receivable
for $15 million, yielding 10% per annum, due April 2000. The Company intends to
reposition itself through additional acquisitions in the television commercial
production industry. The Company believes that the expanded number of television
channels, advances in digital technology and the demand for effective
advertising concepts and efficient delivery of production services create
potential opportunities for the Company in television commercial production.

         Since July 1997, the Company has utilized its resources to increase
its ownership interest in Harmony to 52.1%. Harmony produces television
commercials, music videos and related media. In July 1998 and February 1999, the
Company incorporated two new subsidiaries; Populuxe Pictures, Inc. ("Populuxe"),
and Buffalo Rome. Populuxe is based in New York and currently is comprised of
two directors along with an executive staff. Populuxe produces television
commercials and related media. Buffalo Rome will seek out independent film
opportunities and is currently engaged in discussions regarding an independent
film. In January 1999, the Company acquired a 33.3% equity interest in the
screenplay, production of, and any other material relating to the film "True
Rights"(see Note 2D). In March 1999, the Company acquired the stock of Chelsea,
which is based in New York and engages in the production of television
commercials, independent films and related media.

Results of Operations:

         Three Months ended March 31, 1999 compared to Three Months ended March
31, 1998.

<PAGE>


         The Company's total revenues increased $395,000 or 47% from $836,000 in
first quarter of 1998 to $1,231,000 in the first quarter of 1999. During in the
first quarter of 1999, Chelsea and Populuxe, two of the Company's new production
companies, provided $1,144,000 of this revenue while the remaining revenues were
related to the broadcasting entities the Company held until mid-January 1999.
Populuxe is a start-up company which is building a new base of talent and
directors with which to produce revenues. Management believes that revenues will
increase over time as this base becomes fully developed. The Company began
operating Chelsea in March 1999. Chelsea currently has a base of talent and
directors from which to draw, but intends to continue to build that base to
increase revenues.

         Cost of production is directly related to revenues and includes all
direct costs incurred in connection with the production of television
commercials including film, crews, location fees and commercial directors' fees.
Cost of production as a percentage of production contract revenues was 84% at
the production companies during the first quarter of 1999. Management believes
the cost of production as a percentage of revenues will decrease as the
production companies retain more directors and these directors become more
established.

         Selling expenses at Populuxe and Chelsea consist of sales commissions,
advertising and promotional expenses, travel and other expenses incurred in the
securing of television commercial contracts. These expenses were $37,000 during
the first quarter of 1999.

         General and administrative expenses at the Populuxe and Chelsea consist
of overhead costs such as office rent and expenses, executive, general and
administrative payroll, and related items. These expenses were $263,000 during
the first quarter of 1999.

         Expenses related to the Company's broadcasting entities held until
mid-January 1999 were $180,000. These expenses decreased $1,105,000 from
$1,285,000 in the first quarter of 1998. These expenses decreased as the radio
stations were sold and the network discontinued producing programming.

         Corporate charges were $540,000 in the first quarter of 1999 compared
to $1,208,000 in the first quarter of 1998, representing a decrease of 55%. This
decrease is attributable in part to a decrease of $76,000 in legal, accounting,
and outside service fees which were elevated in the first quarter if 1998 due to
the activity related to the sale of the radio stations. Additionally, there was
a decrease in litigation expenses of $619,000 as the trial against ABC/Disney
was concluded in the last quarter of 1998. A less costly appeals process
continues at this time.

         Depreciation and amortization decreased $444,000 in the first quarter
of 1999 compared to the first quarter of 1998. The decrease in depreciation and
amortization is a result of the Company's sale of its radio stations.

<PAGE>


         A net gain of $16,546,000 was realized in the first quarter of 1999
from the sale of three of the Company's radio stations to Radio Unica.

         For the period ended March 31, 1999, the equity loss in Harmony totaled
$1,119,000. This amount includes amortization of $206,000, the Company's prorata
share of Harmony's losses of $448,000, and losses of $465,000 attributed to the
minority ownership interest, which are in excess of the minority ownership's
prorata share of Harmony's equity capital. In the event that Harmony reports net
income in the future, the Company will recognize income in excess of its prorata
share until such time as the cumulative amount of losses recognized that are
attributed to the minority ownership are fully offset.

         Net interest expense for the first quarter of 1999 was $503,000, a
decrease of $500,000 compared to the same period in 1998, as a result of the
payoff of the Foothill debt and all but $981,000 of the Company's other debt in
January 1999. Interest expense was offset primarily by the $375,000 interest
earned from the $15.0 million note receivable due from CRN in April 2000.

         A tax provision of $3,100,000 was recorded in the first quarter of
1999. This represents approximately $700,000 of federal income tax and
$2,400,000 of state taxes estimated to be due as a result of the sale of the
radio stations.

         Net income of $10,966,000 was realized in the first quarter of 1999
compared to a net loss of $3,679,000 in the first quarter of 1998. This increase
of $14,645,000 is due primarily to the sale of the radio stations and the
reduction of operating losses.

Liquidity and Capital Resources

         The Company's liquidity, as measured by its working capital, was
$1,484,000 at March 31, 1999 compared to a deficit of $5,507,000 at December 31,
1998. This increase in working capital is due to the sale of three radio
stations to Radio Unica and the payoff of related debt.

         In January 1999, the Company closed on the sale of the radio broadcast
licenses and certain other assets of its radio stations KAHZ(AM), Dallas,
KIDR(AM), Phoenix, and WJDM(AM), New York, to Radio Unica. The Company received
gross proceeds of $29.25 million for the stations' assets which had a net book
value of approximately $11.4 million at the time of the sale. The Company
recognized approximately $1.5 million in transaction costs including bonuses
paid to management, employees and Media Management, LLC, recorded a tax
provision of $3.1 million, and paid off all but $981,000 of its remaining debt.

         Utilizing the proceeds from the Radio Unica transaction, the Company
redeemed 606,061 shares of Series B Convertible Preferred Stock which were
issued in June 1998. An aggregate of $2.45 million was used to redeem this stock
at $4.04 per share.

         In January and February 1999, the Company advanced Harmony $2,375,000
in cash pursuant to unsecured note receivable agreements which are due on demand
and bear an interest rate of 14% annually (see Note 2A). As of May 11, 1999, the
Company had note receivable agreements with Harmony totaling $3.05 million. In
April 1999, the Company purchased 225,000 shares of Harmony's common stock for
$231,750. This purchase increased the Company's ownership in Harmony to 52.1%
(see Note 2H and Note 3).

         In March 1999, the Company acquired all of the issued and outstanding
common stock of Chelsea for consideration totaling approximately $1,135,000,
representing 125,000 shares of common stock

<PAGE>


with a value of $250,000 and the assumption of approximately $885,000
liabilities net of assets. Additional consideration for the transaction may
consist of issuance of up to an aggregate of 75,000 additional shares of the
Company's common stock. Any future issuance is dependent on Chelsea meeting
certain performance goals, and the value of shares issued will be treated as an
adjustment to the purchase price at the time of issuance. Of the assumed
liabilities, the Company placed $605,000 in an escrow account to be used to pay
the directors working on jobs in production at the time of the transaction. To
date, director fees of approximately $332,000 have been paid from that escrow
account leaving a balance of approximately $273,000 in the account.

         In April 1999, the Company's Board of Directors authorized the
repurchase of up to 500,000 additional shares of its common stock. As of May 11,
1999, the Company has repurchased an aggregate of 72,600 shares of common stock
at prices ranging from $1.63 to $1.88 per share (see Note 2G).

         The Company intends, either directly or through Harmony, to further
expand its television commercial production business and holdings through
acquisitions of commercial production companies in an effort to increase its
commercial production director pool. The Company believes that it can
substantially increase gross revenues, and ultimately profits, through the
acquisition of private production companies. The Company intends to build on
Harmony's expertise and established reputation for quality to consolidate
additional commercial production companies, enabling the resulting entity to
realize benefits from economies of scale, centralization of accounting,
marketing and sales functions, and the ability to receive more competitive rates
from support service providers.

         The Company believes it has adequate capital to initiate this new
acquisition strategy and business plan over the course of the next 12 months.
The Company believes that a number of potential acquisitions similar in nature
to its most recent acquisition exist. However, should a potential acquisition be
greater than the Company's current cash sources, the Company may need to obtain
additional financing. If the Company is not able to obtain adequate financing,
or financing on acceptable terms, it could possibly cause a delay in the
implementation of its full business plan until such time it is able to collect
on its $15.0 million note receivable due from CRN in April 2000. If for any
reason there is a delay in collecting on the CRN note, the Company may be forced
to slow the pace of or discontinue its future acquisitions or other projects. In
the interim, the Company has begun to execute the initial phase of its business
plan to acquire production companies through the acquisition of Chelsea in March
1999. There can be no assurance that the Company will consummate any additional
acquisition or that any acquisition, if consummated, will ultimately be
advantageous or profitable for the Company.

         Consolidated cash was $5,709,000 at March 31, 1999 and $254,000 at
December 31, 1998, a increase of $5,455,000.

         Cash used in operating activities during the three months ended March
31, 1999 was $3,591,000 and the operating cash flows reflected

<PAGE>


are net of account increases occurring as a result of acquisitions. Accounts
receivable at March 31, 1999 increased $49,000 from December 31, 1998, other
receivables at March 31, 1999 increased $265,000, and prepaid expenses at March
31, 1999 increased $194,000 from December 31, 1998. Accounts payable At March
31, 1999 decreased $1,935,000 from December 31, 1998, accrued interest at March
31, 1999 decreased $8,000, and other accrued expenses at March 31, 1999
increased $2,382,000 from December 31, 1998.

         During the three months ended March 31, 1999, net cash obtained through
investing activities was $11,520,000 and was provided primarily by the sale of
the radio stations to Radio Unica net of proceed utilized for the direct payment
of outstanding debt. As of March 31, 1999, advances made to Harmony under note
receivable agreements were $2,440,000. Proceeds from the sale of radio stations
totaled $14,034,000, net of advance payments received prior to December 31,
1998.

         Cash used in financing activities amounted to $2,473,000 during the
three months ended March 31, 1999. This represents the redemption of the
convertible preferred stock for $2,450,000 and the cash used to repay debt.

Year 2000 Readiness Disclosure

         The term "Year 2000" is used to describe general problems that may
result from improper processing of dates and date-sensitive calculations by
computers or other machinery as the year 2000 is approached and reached. This
problem stems from the fact that many of the world's computer hardware and
software applications have historically used only the last two digits to refer
to a year. As a result, many of these computer programs do not or will not
properly recognize a year that begins with "20" instead of the familiar "19". If
not corrected, this could result in a system failure or miscalculations which
may cause disruptions in operations, including among other things, a temporary
inability to process transactions, send invoices, or engage in similar business
activities.

State of Readiness

         To operate its business, the Company relies on certain information
technology ("IT") and non-technology systems, including its payroll, accounts
payable, banking and general ledger systems. The Company does not maintain any
proprietary IT systems and has not made any modifications to any of the IT
systems provided to it by outside vendors. The Company has hired an outside IT
consultant to assess the readiness of its hardware and software. This assessment
has been completed and it is anticipated that remediation needed to bring our
systems into compliance, including the replacement of the Company's voicemail
system, will be completed by July 31, 1999.

         The Company also relies upon certain suppliers and service providers,
over which it can assert little control. The Company is in

<PAGE>


the process of contacting critical suppliers and service providers to assess the
readiness of such parties and to determine the extent to which the Company may
be vulnerable to such parties' failure to resolve their own Year 2000 issues.
This effort is expected to be completed by July 31, 1999.

COSTS TO ADDRESS YEAR 2000 ISSUES

         The Company anticipates that it may incur up to approximately $40,000
in costs to bring the internal telecommunications system into Year 2000
compliance. Based on the results of the Company's assessment, the Company
believes that any future expenses that may be incurred, will not have a material
adverse effect on the Company's business, operating results or financial
condition.

RISKS OF YEAR 2000 ISSUES

         The Company recognizes that Year 2000 issues constitute a material
known uncertainty. The Company also recognizes the importance of ensuring that
Year 2000 issues will not adversely affect its operations. The Company believes
that the processes described above will be effective to manage the risks
associated with the problem. However, there can be no assurance that the
processes can be completed on the timetable described above or that remediation
will be fully effective. The failure to identify and remediate Year 2000 issues,
or the failure of key vendors, suppliers and service providers or other critical
third parties who do business with the Company to timely remediate their Year
2000 issues could cause an interruption in the business operations of the
Company. At this time, however, the Company does not possess information
necessary to estimate the overall potential financial impact of Year 2000
compliance issues.


Seasonality and Inflation

         In the past, the Company's revenues generally followed retail sales
trends, with the fall season, September through December, reflecting the highest
revenues for the year, due primarily to back-to-school and holiday season retail
advertising, and the first quarter reflecting the lowest revenues for the year.
Presently, the Company has not determined the impact of seasonality on its
future revenues. The Company does not believe inflation has affected the results
of its operations, and does not anticipate that inflation will have an impact on
its future operations.

<PAGE>


                                   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 hereunto duly authorized on June 30, 1999.

                                         CHILDREN'S BROADCASTING CORP.


                                         BY:   /s/ James G. Gilbertson
                                               ---------------------------------
                                               James G. Gilbertson
                                         ITS:  Chief Operation Officer and
                                               Chief Financial Officer


EXHIBIT INDEX

27       Financial Data Schedule