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

                                  FORM 10-QSB/A


(Mark One)
[X] Quarterly report under to Section 13 or 15(d) of the Securities Exchange
Act of 1934 For Quarterly period ended March 31, 1998 or

[ ] Transition report under to 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)

             724 First Street North-4th Floor, Minneapolis, MN 55401
           (Address of principal executive office, including zip code)

                                 (612) 338-3300
                 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, 1998, there were outstanding 6,673,516 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, 1998 and December
     31, 1997.

     Consolidated Statements of Operations -- Three months ended March
     31, 1998 and 1997.

     Consolidated Statements of Cash Flows -- Three months ended
     March 31, 1998 and 1997.

     Notes to Consolidated Financial Statements  -- March 31, 1998.


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


SIGNATURES

<PAGE>


PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

                       CHILDREN'S BROADCASTING CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                            MARCH 31            DECEMBER 31,
                                                                              1998                 1997
                                                                          ------------         ------------
                                              ASSETS
<S>                                                                       <C>                  <C>         
Current assets:
         Cash and cash equivalents                                        $    664,258         $    545,258
         Accounts receivable                                                   857,514            1,696,756
                Allowance for doubtful accounts                               (345,691)            (472,000)
         Accounts receivable - affiliates                                      123,855              142,868
         Prepaid expenses                                                       61,725              108,174
                                                                          ------------         ------------

                                     TOTAL CURRENT ASSETS                    1,361,661            2,021,056

         Investment in Harmony                                               5,808,887            6,281,728
         Property & equipment, net                                           4,541,922            4,708,327
         Broadcast license, net                                             19,365,869           19,679,154
         Intangible assets, net                                              1,771,511            1,550,100
         Deferred debt issue costs                                           1,272,275            1,173,209
                                                                          ------------         ------------

                                     TOTAL ASSETS                         $ 34,122,125         $ 35,413,574
                                                                          ============         ============


                                LIABILITIES & SHAREHOLDERS' EQUITY

Current liabilities:
         Accounts payable                                                 $  2,049,456         $  1,688,832
         Accrued interest                                                      387,540              324,994
         Other accrued expenses                                              1,269,045            1,203,331
         Line of credit                                                        356,161              453,838
         Short-term debt                                                     1,900,000            1,172,500
         Long-term debt - current portion                                   23,800,688           22,857,386
         Obligation under capital lease - current portion                       28,387               26,367
                                                                          ------------         ------------

                                     TOTAL CURRENT LIABILITIES              29,791,277           27,727,248

         Long-term debt - net of current portions                            2,480,145            2,508,819
         Obligation under capital lease                                         44,369               48,836
                                                                          ------------         ------------

                                     TOTAL LIABILITIES                      32,315,791           30,284,903
                                                                          ------------         ------------

Shareholders' equity:
         Common stock, $.02 par value:
                Authorized shares - 50,000,000
                Issued & outstanding shares - voting: 6,484,475
                  1998 and 5,842,460-- 1997;
                Issued and outstaning shares - 189,041 nonvoting -
                  1998 and 1997                                                133,470              132,997
         Additional paid-in capital                                         46,743,575           46,387,536
         Stock subscription receivable                                        (529,563)            (529,563)
         Accumulated deficit                                               (44,541,148)         (40,862,299)
                                                                          ------------         ------------

                                     TOTAL SHAREHOLDERS' EQUITY              1,806,334            5,128,671
                                                                          ------------         ------------

         TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                         $ 34,122,125         $ 35,413,574
                                                                          ============         ============
</TABLE>

<PAGE>


                       CHILDREN'S BROADCASTING CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                               THREE MONTHS ENDED
                                                                   MARCH 31
                                                        -----------------------------
                                                           1998               1997

                                                        -----------       -----------
<S>                                                     <C>               <C>        
REVENUES
         Owned, Operated and LMA Stations               $   744,680       $   944,255
         Network                                             91,315           206,466
                                                        -----------       -----------

                REVENUES                                $   835,995       $ 1,150,721

OPERATING EXPENSES:
         Owned, Operated and LMA Stations:
                General and Administrative                  529,376           757,640
                Technical and Programming                   253,579           240,273
                Selling                                     108,264           341,515
                                                        -----------       -----------
                                                            891,219         1,339,428

         Network
                General and Administrative                  109,758           150,820
                Programming                                 125,101           206,980
                Selling                                     150,912           454,588
                Marketing                                     7,991           119,295
                                                        -----------       -----------
                                                            393,762           931,683

         Corporate                                        1,207,726           887,244
         Depreciation & Amortization                        546,891           458,563
                                                        -----------       -----------

                TOTAL OPERATING EXPENSES                  3,039,598         3,616,918
                                                        -----------       -----------

         LOSS FROM OPERATIONS                            (2,203,603)       (2,466,197)
         Equity Loss in Harmony                             472,841              --
         Interest Expense (Net of Interest Income)        1,002,405           313,996
                                                        -----------       -----------



                NET LOSS                                ($3,678,849)      ($2,780,193)
                                                        ===========       ===========


NET LOSS PER SHARE                                      ($     0.55)      ($     0.47)
                                                        ===========       ===========




WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING             6,656,000         5,905,000
                                                        ===========       ===========
</TABLE>

<PAGE>


                       CHILDREN'S BROADCASTING CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                THREE MONTHS ENDED
                                                                                     MARCH 31
                                                                          ------------------------------
                                                                              1998              1997
                                                                          -----------       -----------
<S>                                                                       <C>               <C>         
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                  ($3,678,849)      ($2,780,193)

Adjustments to reconcile net loss to net 
      cash from operating activities:
                Provision for doubtful accounts                              (126,309)           19,381
                Depreciation & amortization                                   546,891           458,563
                Amortization of deferred debt issue costs                     176,934              --
                Net barter activity                                            16,708           (36,102)
                Issuance of common stock for payment of attorney fees            --             183,184
                Issuance of common stock for payment of interest               27,710            21,084
                Equity loss in Harmony                                        472,841              --
                Decrease (Increase) in:
                       Accounts Receivable                                    822,534            84,164
                       Other Receivables                                       19,013              --
                       Prepaid Expenses                                        46,449          (100,810)
                Increase (Decrease) in:
                       Accounts Payable                                       360,624          (116,459)
                       Accrued Interest                                        62,546            27,720
                       Other Accrued Expenses                                  65,714            94,011
                                                                          -----------       -----------

         NET CASH USED IN OPERATIONS                                       (1,187,194)       (2,145,457)
                                                                          -----------       -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
         Sale/Purchase of Property & Equipment                                (26,705)         (271,014)
         Sale/Purchase of Intangible Assets                                  (122,906)       (1,623,080)
                                                                          -----------       -----------

                       NET CASH USED IN INVESTING ACTIVITIES                 (149,611)       (1,894,094)
                                                                          -----------       -----------


CASH FLOWS FROM FINANCING ACTIVITIES:
         Repayment of Capital Lease Obligation                                 (2,447)          (10,528)
         Payment of Debt                                                      (57,748)       (1,359,051)
         Proceeds from Debt Financings                                      1,511,000         3,905,000
         Proceeds from Issuance of Common Stock                                 5,000            36,119
                                                                          -----------       -----------

                       NET CASH PROVIDED BY FINANCING ACTIVITIES            1,455,805         2,571,540
                                                                          -----------       -----------



Increase (Decrease) in Cash                                                   119,000        (1,468,011)
Cash - Beginning of Period                                                    545,258         3,370,038
                                                                          -----------       -----------
CASH - END OF PERIOD                                                      $   664,258       $ 1,902,027
                                                                          ===========       ===========


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
         Cash Paid During the Period for Interest                         $   762,039       $   317,297
                                                                          ===========       ===========
</TABLE>

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
         During the three months ended March 31, 1998:

                The Company recognized revenues of $58,555 and expenses of
                $44,614 through barter activity.

                The Company issued 21,151 shares of common stock valued at
                $75,510 for the payment of a principal and interest installment
                due in February 1998 totaling $47,800 and $27,710 respectively,
                for the note payable outstanding to the seller of WAUR (AM).

                The Company incurred debt issuance costs aggregating $276,000 as
                a result of the issuance and repricing of warrants related to
                the Foothill financing.

<PAGE>


CHILDREN'S BROADCASTING CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
MARCH 31, 1998

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 SB. 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, 1998 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 1998. 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, 1997.

NOTE 2--SIGNIFICANT TRANSACTIONS DURING 1998

The following significant transactions occurred during the first three months of
1998 and are considered non-recurring:

A.    In January 1998, the Company received proceeds totaling $611,000 and paid
      debt issue costs of $39,000 through the issuance of a note payable to
      Harmony Holdings, Inc. ("Harmony") with a face amount of $650,000. The
      note payable bears interest at 15%, is unsecured and due upon demand.

B.    In February 1998, the Company adopted a Shareholder Rights Plan designed
      to enable the Company and its board to develop and preserve long-term
      values for shareholders and to protect shareholders in the event an
      attempt is made to acquire control of the Company through certain coercive
      or unfair tactics or without an offer of fair value to all shareholders.
      The plan provides for distribution of a common share purchase right to
      each shareholder of record of the Company's common stock on February 27,
      1998. Under the plan, these rights to purchase common shares will
      generally be exercisable a certain number of days after a person or group
      acquires or announces an intention to acquire 20% or more of the Company's
      common stock. Each right entitles the holder, after the rights become
      exercisable, to receive shares of Company's common stock having a market
      value of two times the exercise price of the right or securities of the
      acquiring entity at one-half their market value at that time.

C.    On March 13, 1998, the Credit Agreement with Foothill Capital Corporation
      ("Foothill") was amended. Pursuant to the amendment, Foothill issued an
      additional term note payable advance of $1,000,000 of which the Company
      received proceeds

<PAGE>


      totaling $900,000 and paid a loan fee of $100,000. The provisions of the
      Credit Agreement remained substantially unchanged as a result of the
      amendment, except that the variable interest rate was increased by 1%, a
      principal installment of $500,000 due March 31, 1998 was deferred until
      April 16, 1998, and the Company received a waiver of certain debt
      covenants which the Company had not met as of March 31, 1998. As
      additional consideration for the amendment, the Company issued Foothill an
      additional warrant to purchase 100,000 shares of the Company's common
      stock at a purchase price of $3.68 and amended the exercise price of a
      previously granted warrant from $5.29 per share to $3.68 per share.

   
D.    In April 1998, the Company signed a definitive purchase agreement with
      Catholic Radio Network, LLC ("CRN") to sell the assets of ten of its owned
      and operated stations including the stock of Children's Radio New York,
      Inc. a subsidiary of the Company for $57.0 million. The total purchase
      price includes $52 million in cash and a $5 million subordinated secured
      promissory note. The note will carry interest at the rate of 10% per annum
      and will be payable in two years. The Company will have the option to
      convert the note to equity in CRN after 18 months. CRN deposited $3
      million into an escrow account, of which, $1 million was released to the
      Company on April 27, 1998, and $1 million is scheduled to be released on
      May 17, 1998 and June 17, 1998 each. The consummation of the transaction
      is subject to regulatory and shareholder approvals and customary closing
      conditions.

E.    In April 1998, the Company signed a definitive purchase agreement with
      Salem Communications Corporation to sell the assets of two of its owned
      and operated stations for a total purchase price of $2.7 million cash. On
      April 27, 1998, $135,000 was deposited into an escrow account. The Company
      simultaneously entered into a pre-closing time brokerage agreement
      regarding the stations until the transaction is consummated. The
      consummation of the transaction is subject to regulatory and shareholder
      approvals and customary closing conditions.
    

F.    In May 1998, the Company signed a definitive purchase agreement with 1090
      Investments, LLC to sell the assets of WCAR(AM) in Detroit for a purchase
      price of $2.0 million cash. The purchase agreement requires the buyer to
      deposit $100,000 into an escrow account to be held until closing. The
      Company simultaneously entered into a pre-closing time brokerage agreement
      to operate WCAR(AM) until the transaction is consummated. The transaction
      is subject to regulatory and shareholder approvals and customary closing
      conditions.

G.    The Credit Agreement with Foothill is currently being amended effective
      April 17, 1998. Pursuant to the amendment, the Company will obtain an
      additional term note payable advance of $2,000,000, of which the Company
      will receive proceeds totaling $1,000,000, pay a loan origination fee of
      $200,000, and establish an interest reserve of $800,000 to be used for
      payment of future interest. Also, pursuant to the amendment, the variable
      interest rate will be increased by 1% on the entire outstanding loan
      balance, and the Company will receive

<PAGE>


      a forbearance of all principal payments and certain covenant requirements
      through September 30, 1998. As additional consideration for the amendment,
      the Company will issue Foothill an additional warrant to purchase 200,000
      shares of the Company's common stock.

NOTE 3--INVESTMENT IN HARMONY

      In 1997, the Company acquired an equity interest in Harmony Holdings, Inc.
      ("Harmony") by purchasing 2,188,731 shares of Harmony's common stock and
      options to acquire an additional 750,000 shares of Harmony's common stock
      exercisable at $1.50 per share and expiring at various dates through
      October 2001. The Company's investment represents 33.7% of the outstanding
      common stock of Harmony at March 31, 1998. Harmony's most recent fiscal
      year end was June 30, 1997, and Harmony's operations are summarized as
      follows for the three and nine months ended March 31, 1998:

                                          Three Months         Nine Months
                                          ------------         -----------
                                          Ended 3/31/98        ended 3/31/98

           Contract revenues              $ 14,750,601         $ 37,470,837
           Cost of production               11,861,074           30,115,564
                                          ------------         ------------

           Gross profit                      2,889,526            7,355,272
           Operating expenses                3,886,887            9,625,796
                                          ------------         ------------

           Income (loss) from
              Operations                      (997,361)          (2,270,524)
           Interest income                       4,466               21,717
                                          ------------         ------------

           Income (loss) before               (992,896)          (2,248,808)
           Income Taxes                                              23,142

           Net income (loss)              $   (992,896)        $ (2,271,950)
                                          -------------        -------------

<PAGE>


ITEM 2.

            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 Board of Directors of Children's Broadcasting Corporation
unanimously approved the sale of the Company's assets to Global Broadcasting
Company, Inc. ("Global"), subject to shareholder approval for $72.5 million in
cash. Shareholder approval for the sale was obtained in January 1998. However,
on January 27, 1998, the Company announced that Global had failed to close on
the purchase of the Company's radio stations within the time provided under the
purchase agreement between the parties. On January 30, 1998, the Company
discontinued operation of Aahs World Radio, its 24-hour children's radio
programming, which it began broadcasting by satellite in late 1992. The primary
sources of the Company's broadcast revenue, prior to the discontinuation of Aahs
World Radio, were from the sale of local advertising and air time and network
revenue. The cessation of such broadcasting has negatively impacted the
Company's broadcast revenue. On April 20, 1998, the Company signed a definitive
purchase agreement with Catholic Radio Network, LLC ("CRN") to sell the assets
of ten of its owned and operated stations, including the stock of Children's
Radio New York, Inc., a subsidiary of the Company, for $57.0 million. On April
29, 1998 the Company signed a definitive purchase agreement with Salem
Communications Corporation to sell the assets of two additional owned and
operated stations for a total purchase price of $2.7 million cash. On May 7,
1998, the Company signed a definitive purchase agreement with 1090 Investments,
LLC to sell the assets of its remaining station in Detroit for a purchase price
of $2.0 million cash.

            Radio stations frequently barter unsold advertising time for
products or services, such as hotels, restaurants and other goods used
principally for promotional, sales and other business activities. Barter
revenues and expenses are included in the financial presentation below. The
revenue and expenses related to barter do not have a material effect on the
Company's operating profit in a given period.

RESULTS OF OPERATIONS:

            THREE MONTHS ENDED MARCH 31, 1998 COMPARED TO THREE MONTHS ENDED
MARCH 31, 1997.

            Revenue:

<PAGE>


            Owned, Operated and LMA Station Revenues:

            Total revenues from the Company's owned, operated and LMA stations
decreased $199,000 or 21% from $944,000 in the first quarter of 1997 to $745,000
for the same period in 1998. This decrease in revenue can be attributed to the
cessation of broadcasting the Aahs World Radio format and the reduction of sales
force at various stations in anticipation of the sale of the Company's owned and
operated stations.

            Network:

            Total revenues of $91,000 were produced by the network during the
first quarter of 1998, a decrease of $115,000 or 56% compared to the first
quarter of 1997 revenues. This decrease in network revenues was due to the
cessation of broadcasting the Aahs World Radio programming on January 30, 1998.

            OPERATING EXPENSES:

            Owned, Operated and LMA Station Expenses:

            General and administrative expenses decreased 30% to $529,000 for
the first quarter of 1998 from $758,000 in the same period of 1997. This
decrease was due to the Company's reduction in staff at the stations, which
eliminated not only personnel but also general office overhead expenses.
Expenses will continue to diminish as stations are sold or Local Marketing
Agreements ("LMA"'s) are entered into.

            Technical and programming expenses increased to $254,000 in the
first quarter of 1998 from $240,000 during the same period in 1997, an increase
of 6%. Expenses will diminish as stations are sold or LMA'd.

            Sales expenses totaled $108,000 in the first quarter of 1998
compared to $342,000 in the first quarter of 1997. This decrease is due to the
reduction of sales personnel in anticipation of the sale of the Company's
stations. Expenses will continue to diminish as stations are sold or LMA'd.

            Network Expenses:

            General and administrative expenses decreased $41,000 in the first
quarter of 1998 to $110,000 as compared to $151,000 for the first quarter of
1997 due to the reduction in general overhead expenses tied to the cessation of
the broadcasting of Aahs World Radio programming.

            Programming expenses decreased $82,000 to $125,000 in the first
quarter of 1998 compared to $207,000 in the same period of 1997 because of the
reduction of staff due to the discontinuation of the broadcasting of Aahs World
Radio

<PAGE>


programming and in anticipation of the sale of the Company's owned and operated
stations.

            Sales expenses decreased 67% from $455,000 in the first quarter of
1997 to $151,000 in the same period of 1998. This decrease was due to the
reduction of sales personnel in conjunction with the discontinuation of
broadcasting the Aahs World Radio format.

            Marketing expenses were $8,000 during the first quarter of 1998
compared to $119,000 in that same period in 1997, a decrease of 93% due to the
elimination of the Company's marketing effort in conjunction with the cessation
of the broadcasting of Aahs World Radio programming on January 30, 1998.

            Corporate charges were $1,208,000 in the first quarter of 1998
compared to $887,000 in the first quarter of 1997, representing an increase of
36%. This increase is attributable to the increase in legal fees incurred
relating to the ABC/Disney litigation. Such litigation is anticipated to
continue to utilize the Company's working capital. Further, professional
services required in connection with the sale of the Company's owned and
operated stations will reduce the Company's working capital.

            Depreciation and amortization increased to $547,000 in the first
quarter of 1998 from $459,000 in that same period of 1997 due to a full quarter
of depreciation and amortization on all the Company's radio broadcast licenses
("RBLS") and certain related assets.

            Net interest expense for the first quarter of 1998 increased
$688,000 as a result of the additional interest incurred related to the
financing provided in by Foothill Capital Corporation ("Foothill").

            The net loss increased 32% in the first quarter of 1998 to
$3,679,000 from $2,780,000 in the first quarter of 1997.

LIQUIDITY AND CAPITAL RESOURCES

            The Company's liquidity, as measured by its working capital, was a
deficit of $28,430,000 at March 31, 1998 compared to a deficit of $25,706,000 at
December 31, 1997. A portion of the Company's negative net working capital
position for the first quarter of 1998 and 1997 was the result of the
reclassification of the long-term portion of the Foothill term loan as the
Company has historically not met certain restrictive financial covenants
contained in its credit agreement with Foothill. The failure to meet these
covenants was principally due to the Company's continued operating losses.
Foothill has waived its rights pursuant to these violations through September
30, 1998. Pursuant to generally accepted accounting principles (EITF No. 86-30),
if similar restrictive covenants must be met at future interim periods, the debt
must continue to be classified as current unless

<PAGE>


it is probable that the Company will satisfy the covenants in the future or if
Foothill agrees to waive its rights to such potential future covenant
violations. Foothill would not provide the Company with such a waiver and
accordingly, the principal balances outstanding at March 31, 1998 have been
entirely classified as current obligations.

            During the first quarter of 1998, the Company experienced a cash
working capital loss of approximately $439,000. While the sale by the Company of
its stations is expected to further reduce future broadcast revenue, the Company
has implemented plans to decrease its expenses to offset the loss of revenue.
Additionally, the Company ceased producing and distributing its full-time Aahs
World Radio programming format as of January 30, 1998. Concurrent with the
announcement of this termination of network programming, the Company initiated
certain reductions in its workforce related to the operation of the network and
the stations.

            In January 1998, the Company received proceeds totaling $611,000 and
paid debt issue costs of $39,000 through the issuance of a note payable to
Harmony Holdings, Inc. ("Harmony") with a face amount of $650,000. The note
payable bears interest of 15%, is unsecured and due upon demand.

            The Company entered into a second amendment to its credit agreement
with Foothill on March 13, 1998 pursuant to which the Company obtained
$1,000,000 of additional financing. In connection with this additional
financing, the rate of interest payable on all of the Company's indebtedness to
Foothill was adjusted to 4.75% over prime. Additionally, the Company provided
Foothill with a warrant to purchase 100,000 shares of its Common Stock at $3.68
per share and repriced a previously issued warrant to purchase 100,000 shares of
Common Stock from $5.29 per share to $3.68 per share.

            Currently, the Credit Agreement with Foothill is being amended
effective retroactively to April 17, 1998. Pursuant to the third amendment, the
Company will obtain an additional term note payable advance of $2,000,000, of
which the Company will receive proceeds totaling $1,000,000, pay a loan
origination fee of $200,000, and establish an interest reserve of $800,000 to be
used for payment of future interest (see Note G).

            The Company believes that the financing it received from Foothill in
connection with the second and third amendments to the credit agreement and the
$3 million escrow releases from CRN will be sufficient to operate the Company
through September 1998. The sale of the Company's radio stations is expected to
provide the Company with sufficient working capital to meet its cash
requirements. If any such sale is delayed or does not occur, or the additional
Foothill financing is not consummated, the Company believes it will need to
obtain alternative financing. Because the credit agreement with Foothill
requires the Company to grant

<PAGE>


liens and security interests on substantially all of its assets, the Company's
ability to incur additional indebtedness may be limited. If the Company is not
able to obtain adequate financing, or financing on acceptable terms, it could be
forced to reduce or terminate its operation, curtail future acquisitions or
other projects, sell or lease its current assets under unfavorable
circumstances, delay certain capital projects or potentially default on
obligations to creditors, all of which may be materially adverse to the
Company's operation and prospects.

            Consolidated cash was $664,000 at March 31, 1998 and $545,000 at
December 31, 1997, an increase of $119,000.

            Accounts receivable at March 31, 1998 decreased $713,000 from
December 31, 1997, other receivables decreased $19,000, and prepaid expenses at
March 31, 1998 decreased $46,000 from December 31, 1997. Accounts payable at
March 31, 1998 increased $361,000 from December 31, 1997, accrued interest
increased $63,000 from December 31, 1997 to March 31, 1998 and other accrued
expenses increased $66,000 during that same period. The $1,187,000 cash used for
operations was provided by the proceeds obtained through the Foothill financing.

            During the first quarter of 1998, $150,000 cash was used for
investing activities. This cash was used primarily for miscellaneous studio
equipment and tower projects.

            Cash obtained through financing activities amounted to $1,456,000
during the first quarter of 1998. This cash represents the $900,000 term loan
advance from Foothill, the $611,000 loan from Harmony and $5,000 obtained
through the issuance of common stock through the exercise of stock options, less
the repayment of debt.

SEASONALITY AND INFLATION

            The Company's revenues generally follow 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. 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 operation.

<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 thereunto duly authorized on June 4, 1998.

                                           CHILDREN'S BROADCASTING
                                           CORPORATION

                                           By:  /s/ Patrick D. Grinde
                                                ------------------------
                                                Patrick D. Grinde
                                           Its: Chief Financial Officer