Use these links to rapidly review the documentMRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES TABLE OF CONTENTS

---

---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-Q

|ý                                             |  | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934       
|--------------------------------------------- |  | ----------------------------------------------------------------------------------------
|For the Quarterly Period Ended: June 29, 2002
|or                                           
|o                                             |  | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|For the Transition Period from
 to           
|Commission File Number: 333-45179            

---

MRS. FIELDS' ORIGINAL COOKIES, INC.(Exact name of registrant specified in its charter)

DELAWARE(State or other jurisdiction of incorporation or organization)

87-0552899(IRS employer identification no.)2855 East Cottonwood Parkway, Suite 400
Salt Lake City, Utah(Address of principal executive offices)

84121-7050(Zip code)


(801) 736-5600(Registrant's telephone number, including area code)

N/A(Former name, former address and former fiscal year, if changed since last report)

---

Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ý    No o

The
registrant had 400 shares of common stock, $0.01 par value, outstanding at August 1, 2002.

---

---





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        TABLE OF CONTENTS



|PART IFINANCIAL INFORMATION
|----------------------------
|Item 1.                     
|                            
|                            
|                            
|                            
|                            
|Item 2.                     
|Item 3.                     
|PART IIOTHER INFORMATION   
|Item 1.                     
|Item 6.                     





PART 1FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        CONDENSED CONSOLIDATED BALANCE SHEETS        (Unaudited)  (Dollars in thousands)        ASSETS

|                                                                                                     |                                                                                                                     | June 29,
2002              |         | December 29, 2001 |       
|---------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------- | -------------------------- | ------- | ----------------- | ------
|CURRENT ASSETS:                                                                                      |                                                                                                                     |                            |         |                   |       
|                                                                                                     | Cash and cash equivalents                                                                                           |                            | $       | 1,919             |       
|                                                                                                     | Accounts receivable, net of allowance for doubtful accounts of $103 and $61, respectively                           |                            |         | 2,994             |       
|                                                                                                     | Amounts due from franchisees and licensees, net of allowance for doubtful accounts of $949 and $1,083, respectively |                            |         | 2,912             |       
|                                                                                                     | Amounts due from affiliates                                                                                         |                            |         | 820               |       
|                                                                                                     | Inventories                                                                                                         |                            |         | 3,717             |       
|                                                                                                     | Prepaid rent and other                                                                                              |                            |         | 813               |       
|                                                                                                     | Assets held for sale                                                                                                |                            |         |                  |       
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|                                                                                                     |                                                                                                                     | Total current assets       |         |                   | 13,175
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|PROPERTY AND EQUIPMENT, at cost:                                                                     |                                                                                                                     |                            |         |                   |       
|                                                                                                     | Leasehold improvements                                                                                              |                            |         | 35,781            |       
|                                                                                                     | Equipment and fixtures                                                                                              |                            |         | 28,818            |       
|                                                                                                     | Land                                                                                                                |                            |         | 240               |       
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|                                                                                                     |                                                                                                                     |                            | 64,839  |                   |       
|                                                                                                     | Less accumulated depreciation and amortization                                                                      |                            |         | (39,962           | )     
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|                                                                                                     |                                                                                                                     | Net property and equipment |         |                   | 24,877
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|GOODWILL, net of accumulated amortization of $44,866 and $44,858, respectively                       |                                                                                                                     |                            | 103,231 |                   |       
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|TRADEMARKS AND OTHER INTANGIBLES, net of accumulated amortization of $7,265 and $6,728, respectively |                                                                                                                     |                            | 11,386  |                   |       
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|DEFERRED LOAN COSTS, net of accumulated amortization of $10,419 and $9,263, respectively             |                                                                                                                     |                            | 4,789   |                   |       
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|AMOUNTS DUE FROM AFFILIATES                                                                          |                                                                                                                     |                            | 1,000   |                   |       
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|OTHER ASSETS                                                                                         |                                                                                                                     |                            | 495     |                   |       
|                                                                                                     |                                                                                                                     |                            |         |                   |       
|                                                                                                     |                                                                                                                     | $                          | 158,953 |                   | $     
|                                                                                                     |                                                                                                                     |                            |         |                   |       

The
accompanying notes to condensed consolidated financial statements
are an integral part of these balance sheets.



MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        CONDENSED CONSOLIDATED BALANCE SHEETS        (Unaudited)  (Dollars in thousands, except share data)        LIABILITIES
AND STOCKHOLDER'S DEFICIT

|                                                    |                                                                               | June 29,
2002               |         | December 29, 2001 |        
|--------------------------------------------------- | ----------------------------------------------------------------------------- | --------------------------- | ------- | ----------------- | -------
|CURRENT LIABILITIES:                                |                                                                               |                             |         |                   |        
|                                                    | Current portion of long-term debt                                             |                             | $       | 1,794             |        
|                                                    | Current portion of capital lease obligations                                  |                             |         | 578               |        
|                                                    | Accounts payable                                                              |                             |         | 10,891            |        
|                                                    | Bank borrowings under line of credit                                          |                             |         | 8,750             |        
|                                                    | Accrued liabilities                                                           |                             |         | 2,843             |        
|                                                    | Current portion of store closure reserve                                      |                             |         | 1,181             |        
|                                                    | Accrued salaries, wages and benefits                                          |                             |         | 4,887             |        
|                                                    | Accrued interest payable                                                      |                             |         | 1,154             |        
|                                                    | Sales taxes payable                                                           |                             |         | 673               |        
|                                                    | Amounts due to affiliates                                                     |                             |         | 937               |        
|                                                    | Current portion of deferred revenue                                           |                             |         | 264               |        
|                                                    |                                                                               |                             |         |                   |        
|                                                    |                                                                               | Total current liabilities   |         |                   | 33,952 
|LONG-TERM DEBT, net of current portion and discount |                                                                               |                             | 141,008 |                   |        
|CAPITAL LEASE OBLIGATIONS, net of current portion   |                                                                               |                             | 348     |                   |        
|STORE CLOSURE RESERVE, net of current portion       |                                                                               |                             | 1,169   |                   |        
|DEFERRED REVENUE, net of current portion            |                                                                               |                             | 2,568   |                   |        
|                                                    |                                                                               |                             |         |                   |        
|                                                    |                                                                               | Total liabilities           |         |                   | 179,045
|                                                    |                                                                               |                             |         |                   |        
|MINORITY INTEREST                                   |                                                                               |                             | 15      |                   |        
|                                                    |                                                                               |                             |         |                   |        
|STOCKHOLDER'S DEFICIT:                              |                                                                               |                             |         |                   |        
|                                                    | Common stock, $.01 par value; 1,000 shares authorized, 400 shares outstanding |                             |         |                  |        
|                                                    | Additional paid-in capital                                                    |                             |         | 63,889            |        
|                                                    | Accumulated deficit                                                           |                             |         | (83,867           | )      
|                                                    | Accumulated other comprehensive loss                                          |                             |         | (129              | )      
|                                                    |                                                                               |                             |         |                   |        
|                                                    |                                                                               | Total stockholder's deficit |         |                   | (20,107
|                                                    |                                                                               |                             |         |                   |        
|                                                    |                                                                               | $                           | 158,953 |                   | $      
|                                                    |                                                                               |                             |         |                   |        

The
accompanying notes to condensed consolidated financial statements
are an integral part of these balance sheets.





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS        (Unaudited)  (Dollars in thousands)

|                                                             |                                         | 13 Weeks Ended           |        
|------------------------------------------------------------ | --------------------------------------- | ------------------------ | -------
|
|REVENUES:                                                    |                                         |                          |        
|                                                             | Net store and food sales                |                          | $      
|                                                             | Franchising and licensing               |                          |        
|                                                             | Mail order                              |                          |        
|                                                             | Management fee revenue                  |                          |        
|                                                             | Other operating revenue                 |                          |        
|                                                             |                                         |                          |        
|                                                             |                                         | Total revenues           |        
|                                                             |                                         |                          |        
|OPERATING COSTS AND EXPENSES:                                |                                         |                          |        
|                                                             | Selling and store occupancy costs       |                          |        
|                                                             | Cost of salesstore and food            |                          |        
|                                                             | Franchising and licensing               |                          |        
|                                                             | Mail order                              |                          |        
|                                                             | General and administrative              |                          |        
|                                                             | Store closure provision (reversal)      |                          |        
|                                                             | ImpairmentWal-Mart locations           |                          |        
|                                                             | Depreciation                            |                          |        
|                                                             | Amortizationgoodwill and intangibles   |                          |        
|                                                             |                                         |                          |        
|                                                             | Total operating costs and expenses      |                          |        
|                                                             |                                         |                          |        
|                                                             |                                         | Loss from operations     |        
|                                                             |                                         |                          |        
|OTHER EXPENSE, net:                                          |                                         |                          |        
|                                                             | Interest expense, net                   |                          |        
|                                                             | Other income, net                       |                          |        
|                                                             |                                         |                          |        
|                                                             |                                         | Total other expense, net |        
|                                                             |                                         |                          |        
|Loss before provision for income taxes and minority interest |                                         |                          | (10,539
|PROVISION FOR INCOME TAXES                                   |                                         |                          | (33    
|                                                             |                                         |                          |        
|Loss before minority interest                                |                                         |                          | (10,572
|MINORITY INTEREST                                            |                                         |                          | 17     
|                                                             |                                         |                          |        
|                                                             |                                         | Net loss                 |        
|                                                             |                                         |                          |        
|COMPREHENSIVE LOSS:                                          |                                         |                          |        
|                                                             | Net loss                                |                          | $      
|                                                             | Foreign currency translation adjustment |                          |        
|                                                             |                                         |                          |        
|                                                             |                                         | Comprehensive loss       |        
|                                                             |                                         |                          |        

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





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS        (Unaudited)  (Dollars in thousands)

|                                                             |                                         | 26 Weeks Ended                |        
|------------------------------------------------------------ | --------------------------------------- | ----------------------------- | -------
|
|REVENUES:                                                    |                                         |                               |        
|                                                             | Net store and food sales                |                               | $      
|                                                             | Franchising and licensing               |                               |        
|                                                             | Mail order                              |                               |        
|                                                             | Management fee revenue                  |                               |        
|                                                             | Other operating revenue                 |                               |        
|                                                             |                                         |                               |        
|                                                             |                                         | Total revenues                |        
|                                                             |                                         |                               |        
|OPERATING COSTS AND EXPENSES:                                |                                         |                               |        
|                                                             | Selling and store occupancy costs       |                               |        
|                                                             | Cost of salesstore and food            |                               |        
|                                                             | Franchising and licensing               |                               |        
|                                                             | Mail order                              |                               |        
|                                                             | General and administrative              |                               |        
|                                                             | Store closure provision (reversal)      |                               |        
|                                                             | ImpairmentWal-Mart locations           |                               |        
|                                                             | Depreciation                            |                               |        
|                                                             | Amortizationgoodwill and intangibles   |                               |        
|                                                             |                                         |                               |        
|                                                             | Total operating costs and expenses      |                               |        
|                                                             |                                         |                               |        
|                                                             |                                         | (Loss) income from operations |        
|                                                             |                                         |                               |        
|OTHER EXPENSE, net:                                          |                                         |                               |        
|                                                             | Interest expense, net                   |                               |        
|                                                             | Other (expense) income, net             |                               |        
|                                                             |                                         |                               |        
|                                                             |                                         | Total other expense, net      |        
|                                                             |                                         |                               |        
|Loss before provision for income taxes and minority interest |                                         |                               | (11,408
|PROVISION FOR INCOME TAXES                                   |                                         |                               | (111   
|                                                             |                                         |                               |        
|Loss before minority interest                                |                                         |                               | (11,519
|MINORITY INTEREST                                            |                                         |                               | 23     
|                                                             |                                         |                               |        
|                                                             |                                         | Net loss                      |        
|                                                             |                                         |                               |        
|COMPREHENSIVE LOSS:                                          |                                         |                               |        
|                                                             | Net loss                                |                               | $      
|                                                             | Foreign currency translation adjustment |                               |        
|                                                             |                                         |                               |        
|                                                             |                                         | Comprehensive loss            |        
|                                                             |                                         |                               |        

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





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        (Unaudited)  (Dollars in thousands)

|                                                  |                                                                             | 26 Weeks Ended                                                     |                                                    
|------------------------------------------------- | --------------------------------------------------------------------------- | ------------------------------------------------------------------ | ---------------------------------------------------
|
|CASH FLOWS FROM OPERATING ACTIVITIES:             |                                                                             |                                                                    |                                                    
|                                                  | Net loss                                                                    |                                                                    | $                                                  
|                                                  | Adjustments to reconcile net loss to net cash used in operating activities: |                                                                    |                                                    
|                                                  |                                                                             | Depreciation and amortization                                      |                                                    
|                                                  |                                                                             | ImpairmentWal-Mart locations                                      |                                                    
|                                                  |                                                                             | Amortization of deferred loan costs and accretion of loan discount |                                                    
|                                                  |                                                                             | Loss (gain) on disposition of assets                               |                                                    
|                                                  |                                                                             | Minority interest                                                  |                                                    
|                                                  |                                                                             | Changes in assets and liabilities:                                 |                                                    
|                                                  |                                                                             |                                                                    | Accounts receivable                                
|                                                  |                                                                             |                                                                    | Amounts due from franchisees and licensees         
|                                                  |                                                                             |                                                                    | Amounts due to/from affiliates                     
|                                                  |                                                                             |                                                                    | Inventories                                        
|                                                  |                                                                             |                                                                    | Prepaid rent and other                             
|                                                  |                                                                             |                                                                    | Other assets                                       
|                                                  |                                                                             |                                                                    | Accounts payable                                   
|                                                  |                                                                             |                                                                    | Accrued liabilities                                
|                                                  |                                                                             |                                                                    | Store closure reserve                              
|                                                  |                                                                             |                                                                    | Accrued salaries, wages and benefits               
|                                                  |                                                                             |                                                                    | Accrued interest payable                           
|                                                  |                                                                             |                                                                    | Sales taxes payable                                
|                                                  |                                                                             |                                                                    | Deferred revenue                                   
|                                                  |                                                                             |                                                                    |                                                    
|                                                  |                                                                             |                                                                    | Net cash used in operating activities              
|                                                  |                                                                             |                                                                    |                                                    
|CASH FLOWS FROM INVESTING ACTIVITIES:             |                                                                             |                                                                    |                                                    
|                                                  | Purchase of property and equipment                                          |                                                                    |                                                    
|                                                  | Proceeds from sale of property and equipment                                |                                                                    |                                                    
|                                                  |                                                                             |                                                                    |                                                    
|                                                  |                                                                             |                                                                    | Net cash provided by (used in) investing activities
|                                                  |                                                                             |                                                                    |                                                    
|CASH FLOWS FROM FINANCING ACTIVITIES:             |                                                                             |                                                                    |                                                    
|                                                  | Borrowings under line of credit                                             |                                                                    |                                                    
|                                                  | Drafts in transit in excess of borrowing availability                       |                                                                    |                                                    
|                                                  | Principal payments on long-term debt                                        |                                                                    |                                                    
|                                                  | Payment of debt financing costs                                             |                                                                    |                                                    
|                                                  | Principal payments on capital lease obligations                             |                                                                    |                                                    
|                                                  | Tax sharing distribution to Mrs. Fields' Holdings                           |                                                                    |                                                    
|                                                  |                                                                             |                                                                    |                                                    
|                                                  |                                                                             |                                                                    | Net cash (used in) provided by financing activities
|                                                  |                                                                             |                                                                    |                                                    
|                                                  | Effect of foreign exchange rate changes on cash                             |                                                                    |                                                    
|                                                  |                                                                             |                                                                    |                                                    
|NET DECREASE IN CASH AND CASH EQUIVALENTS         |                                                                             |                                                                    | (1,584                                             
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD  |                                                                             |                                                                    | 3,503                                              
|                                                  |                                                                             |                                                                    |                                                    
|CASH AND CASH EQUIVALENTS AT END OF PERIOD        |                                                                             | $                                                                  | 1,919                                              
|                                                  |                                                                             |                                                                    |                                                    
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |                                                                             |                                                                    |                                                    
|                                                  |                                                                             | Cash paid for interest                                             |                                                    
|                                                  |                                                                             | Cash paid for income taxes                                         |                                                    

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





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS        (Unaudited)

(1) BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been prepared by Mrs. Fields' Original Cookies, Inc. and subsidiaries
("Mrs. Fields" or the "Company") in accordance with the rules and regulations of the Securities and Exchange Commission for Form 10-Q and, accordingly, do not include all of
the information and footnotes required by accounting principles generally accepted in the United States. In the opinion of management, these condensed consolidated financial statements reflect all
adjustments, which consist only of normal recurring adjustments, necessary to present fairly the financial position of Mrs. Fields as of June 29, 2002 and December 29, 2001, and
the results of its operations and its cash flows for the periods presented. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements
and notes thereto for the fiscal year ended December 29, 2001 contained in Mrs. Fields' Annual Report on Form 10-K.

The
results of operations for the 13 and 26 weeks ended June 29, 2002 are not necessarily indicative of the results that may be expected for the remainder of the fiscal year
ending December 28, 2002. Loss per share information is not presented as Mrs. Fields is wholly owned by Mrs. Fields' Holding Company, Inc. ("Mrs. Fields' Holding")
and, therefore, its shares are not publicly traded.

(2) RECLASSIFICATIONS

Certain reclassifications have been made to the prior period's condensed consolidated financial statements to conform with the current period's presentation.

(3) IMPAIRMENTWAL-MART LOCATIONS

During the 13 weeks ended June 29, 2002, the Company recorded a non-cash charge of $5.3 million for an impairment of the Company's
stores located within Wal-Mart. The impairment was recorded to write down the assets of these locations to their net realizable value based upon their current and historical operating
trends. Management is currently in discussions with Wal-Mart to obtain a release from these locations or to identify solutions to minimize or eliminate the operating losses. Management
expects to incur future operating losses from the Wal-Mart locations. In addition, management expects to incur significant additional costs associated with the closing and exiting from
these locations. However, since management has not completed identification of its plan, these costs are not estimable.

(4) RELATED PARTY TRANSACTIONS

The Company is party to various related party transactions with its parent companies, Famous Brands and Mrs. Fields' Holding, and with TCBY and its
affiliates. The intercompany activity with Famous Brands represents payments made by the Company on behalf of Famous Brands for various operating costs. Famous Brands repaid $171,000 in August 2002.
The intercompany balance due to Mrs. Fields' Holding is principally the amount due under an Assignment and Assumption Agreement entered into on December 29, 2001 for the assignment of 20
Pretzel Time stores formerly owned and operated by Mrs. Fields' Holding.

Amounts
receivable from TCBY primarily represent amounts receivable under the Management Agreement with the retention amount receivable classified as long-term.

Amounts
due to Riverport Equipment Co., ("Riverport"), an affiliate of TCBY, are for purchases of supplies and equipment used in the Company owned and operated stores.

Amounts
due to/from affiliates and the Company's minority owned subsidiary as of June 29, 2002 and December 29, 2001 are as follows (in thousands):

|                             |                                    | June 29, 2002 |       | December 29, 2001
|---------------------------- | ---------------------------------- | ------------- | ----- | -----------------
|Amounts due from affiliates: |                                    |               |       |                  
|                             | UVESTminority interest subsidiary |               | $     | 156              
|                             | Famous Brands                      |               |       | 171              
|                             | Riverport                          |               |       |                 
|                             | TCBY                               |               |       | 493              
|                             |                                    |               |       |                  
|                             |                                    |               | 820   |                  
|                             | TCBYretention amount, long-term   |               |       | 1,000            
|                             |                                    |               |       |                  
|                             |                                    | $             | 1,820 |                  
|                             |                                    |               |       |                  
|Amounts due to affiliates:   |                                    |               |       |                  
|                             | Mrs. Fields' Holdingnote payable  |               | $     | 516              
|                             | Mrs. Fields' Holding               |               |       | 274              
|                             | Riverport                          |               |       | 147              
|                             |                                    |               |       |                  
|                             |                                    | $             | 937   |                  
|                             |                                    |               |       |                  

(5) STORE CLOSURE RESERVE

The Company's management reviews the historical and projected operating performance of its stores on a periodic basis to identify under-performing stores for
impairment of net property investment or for targeted closing. The Company's policy is to recognize a loss for that portion of the net property investment determined to be impaired. Additionally, when
a store is identified for targeted closing, the costs of closing the store are reserved. These costs consist primarily of estimated lease termination costs. Lease termination costs include both
one-time settlement payments and continued contractual payments over time under the original lease agreements where no settlement can be reached with the landlord. As a result, although
all stores targeted for closure may have been closed, the store closure reserve will continue to have a balance until all cash payments have been made. The Company does not accrue for future expected
operating losses.

Management
periodically reassesses the remaining store closure reserves based on all available relevant data. If and when a reserve that was established as part of purchase accounting is
not fully utilized, the Company reduces the reserve to zero and goodwill is adjusted for the corresponding amount. Reserves for closed stores that are settled on terms more favorable than were
originally estimated and expensed through the store closure provision are reversed through the store closure provision (reversal) in the statement of operations. As of June 29, 2002, the
remaining store closure reserve was $2.4 million.





The
following table presents a summary of the activity in the store closure reserve during the 26 weeks ended June 29, 2002 and June 30, 2001 (in thousands):

|                                                                                            |  | Mrs. Fields, Inc. and
Original Cookie Co |      | Pretzel Time |   | Great American |   | Pretzelmaker |     | Consolidated |  
|------------------------------------------------------------------------------------------- |  | ---------------------------------------- | ---- | ------------ | - | -------------- | - | ------------ | --- | ------------ | -
|
|Balance, December 29, 2001                                                                  |  | $                                        | 515  |              | $ | 1,348          |   | $            | 318 |              | $
|Utilization for the 26 weeks ended June 29, 2002                                            |  |                                          | (139 | )            |   | (275           | ) |              | (31 | )            |  
|Additional reserves for continuing Company owned and franchised stores targeted for closure |  |                                          | 5    |              |   | 33             |   |              |    |              |  
|                                                                                            |  |                                          |      |              |   |                |   |              |     |              |  
|Balance, June 29, 2002                                                                      |  | $                                        | 381  |              | $ | 1,106          |   | $            | 287 |              | $
|                                                                                            |  |                                          |      |              |   |                |   |              |     |              |  
|Balance, December 30, 2000                                                                  |  | $                                        | 863  |              | $ | 1,219          |   | $            | 424 |              | $
|Reversal during the 26 weeks ended June 30, 2001                                            |  |                                          | (280 | )            |   | (7             | ) |              | (11 | )            |  
|Utilization for the 26 weeks ended June 30, 2001                                            |  |                                          | (205 | )            |   | (227           | ) |              | (57 | )            |  
|Additional reserves for continuing Company owned and franchised stores targeted for closure |  |                                          | 20   |              |   | 34             |   |              |    |              |  
|                                                                                            |  |                                          |      |              |   |                |   |              |     |              |  
|Balance, June 30, 2001                                                                      |  | $                                        | 398  |              | $ | 1,019          |   | $            | 356 |              | $
|                                                                                            |  |                                          |      |              |   |                |   |              |     |              |  

(6) REPORTABLE SEGMENTS

Operating segments are components of the Company for which separate financial information is available that is evaluated regularly by management to decide how to
allocate resources and assess
performance. This information is reported on the basis that it is used internally for evaluating segment performance. Mrs. Fields has four reportable operating segments; namely, Company owned
stores and related activity, franchising activity, licensing activity, and mail order activity. The segments are determined by revenue source: Company owned stores, franchising, licensing, and mail
order. The Company owned stores segment consists of both cookie and pretzel stores owned and operated by Mrs. Fields along with sales of branded cookie dough to retailers. The franchising
segment consists of cookie and pretzel stores, which are owned and operated by third parties who pay Mrs. Fields an initial franchise or license fee and monthly royalties based on a percentage
of sales. The licensing and other segment consists of royalties and license fees associated with non-traditional store locations and other product licensing activity not related to cookie
or pretzel stores. The mail order segment includes sales generated from the Company's mail order gift catalog and web site Sales and transfers between segments are eliminated in consolidation.





Mrs. Fields evaluates the performance of each operating segment based on contribution margin. Contribution margin is computed as the difference between the
revenues generated by a reportable segment and the selling and store occupancy costs and cost of sales related to that reportable segment. Mrs. Fields does not allocate any revenue generated
from the TCBY management fee, general and administrative expense, other income (expense), interest expense, depreciation and amortization, or assets to its reportable operating segments.
Mrs. Fields does not separate the costs incurred while performing activities for the TCBY Management Agreement from costs of operating Mrs. Fields, as most of Mrs. Fields'
employees support both companies. Therefore, the activity of managing TCBY is not reported as a separate segment. Segment revenue and contribution margin are presented in the following table (in
thousands):

|                             |  | Company Owned Stores |        | Franchising |   | Licensing and Other |  | Mail Order |       | Total
|---------------------------- |  | -------------------- | ------ | ----------- | - | ------------------- |  | ---------- | ----- | -----
|13 weeks ended June 29, 2002 |  |                      |        |             |   |                     |  |            |       |      
|Revenue                      |  | $                    | 27,954 |             | $ | 6,000               |  | $          | 528   |      
|Contribution margin          |  |                      | 2,937  |             |   | 4,132               |  |            | 528   |      
|13 weeks ended June 30, 2001 |  |                      |        |             |   |                     |  |            |       |      
|Revenue                      |  | $                    | 28,622 |             | $ | 5,896               |  | $          | 675   |      
|Contribution margin          |  |                      | 4,444  |             |   | 3,876               |  |            | 675   |      
|26 weeks ended June 29, 2002 |  |                      |        |             |   |                     |  |            |       |      
|Revenue                      |  | $                    | 58,696 |             | $ | 12,038              |  | $          | 3,350 |      
|Contribution margin          |  |                      | 7,025  |             |   | 8,287               |  |            | 3,350 |      
|26 weeks ended June 30, 2001 |  |                      |        |             |   |                     |  |            |       |      
|Revenue                      |  | $                    | 58,738 |             | $ | 11,550              |  | $          | 3,193 |      
|Contribution margin          |  |                      | 10,166 |             |   | 7,812               |  |            | 3,193 |      

The
reconciliation of contribution margin to net loss is as follows (in thousands):

|                                          |           | 13 Weeks Ended |         | 26 Weeks Ended |  
|----------------------------------------- | --------- | -------------- | ------- | -------------- | -
|
|Contribution margin                       |           | $              | 8,463   |                | $
|Management fee revenue                    |           |                | 2,600   |                |  
|Other operating income                    |           |                | 1,578   |                |  
|General and administrative expense        |           |                | (10,008 | )              |  
|                                          |           |                |         |                |  
|                                          | EBITDA(1) |                |         | 2,633          |  
|Store closure (provision) reversal        |           |                | (38     | )              |  
|Impairment, depreciation and amortization |           |                | (9,059  | )              |  
|Interest expense, net                     |           |                | (4,300  | )              |  
|Other income (expense), net               |           |                | 209     |                |  
|                                          |           |                |         |                |  
|Net loss                                  |           | $              | (10,555 | )              | $
|                                          |           |                |         |                |  

---



accepted
in the United States and should not be considered as an alternative to net income (loss) as an indicator of operating performance or to cash flows as a measure of liquidity. EBITDA has been
included in this presentation because it is one of the indicators by which Mrs. Fields assesses its financial performance and its capacity to service its debt. EBITDA may not be comparable to
other similarly titled measures.

The
assets of the Company primarily relate to Company owned stores and related activity. Assets relating to franchising and licensing activity are primarily amounts due
from franchisees and licensees and goodwill relating to franchising concepts.

The
Company has one customer, Nonni's, that accounted for $2.7 million, or 79.6 percent, of the licensing and other business segment's revenue for the 26 weeks ended
June 29, 2002, and approximately $2.3 million, or 73.3 percent, for the 26 weeks ended June 30, 2001. There were no other customers that accounted for more than
10.0 percent of Mrs. Fields' total revenue or any individual segment's revenue. The Company has a receivable of approximately $882,000 from Nonni's, which represents 14.9 percent
of the Company's total combined receivables. Under the license agreement, the Company is allowed to appoint a designate to serve as a full board member on Nonni's board of directors. Michael Ward, the
Company's Senior Vice President and General Counsel currently serves in that capacity.

(7) TAX SHARING DISTRIBUTION

The Company and Mrs. Fields' Holding have entered into a tax sharing agreement under the terms of which the Company distributed $300,000 to
Mrs. Fields' Holding during the 26 weeks ended June 30, 2001. The Company did not make any tax sharing distributions during the 26 weeks ended June 29, 2002.

(8) ADOPTION OF RECENT ACCOUNTING PRONOUNCEMENTS

In July 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards ("SFAS") No. 141, "Business Combinations"
and SFAS No. 142, "Goodwill and Other Intangible Assets". SFAS 141 requires that the purchase method of accounting be used for all business combinations initiated or completed after
June 30, 2001. SFAS 141 also specifies criteria that intangible
assets acquired in a purchase method business combination must meet to be recognized and reported apart from goodwill. SFAS 142 requires that goodwill and intangible assets with indefinite
useful lives no longer be amortized, but instead tested for impairment at least annually in accordance with its provisions. SFAS 142 also requires that intangible assets with estimable useful
lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment in accordance with SFAS No. 144, "Accounting for the Impairment
or Disposal of Long-Lived Assets".

The
Company was required to adopt the provisions of SFAS 141 immediately, and SFAS 142 effective December 30, 2001. Furthermore, goodwill and intangible assets
determined to have an indefinite useful life acquired in a purchase business combination completed after June 30, 2001, but before SFAS 142 is adopted in full, will not be amortized, but
will continue to be evaluated for impairment in accordance with the appropriate pre-SFAS 142 accounting literature.

SFAS 141
requires, upon adoption of SFAS 142, that the Company evaluate its existing intangible assets and goodwill that were acquired in a prior purchase business
combination, and to make any necessary reclassifications in order to conform with the new criteria in SFAS 141 for recognition apart from goodwill. Upon adoption of SFAS 142, the Company
is required to reassess the useful lives and residual values of all intangible assets, and make any necessary amortization period adjustments by the end of the first interim period after adoption. In
addition, to the extent an intangible asset is identified as having an indefinite useful life, the Company is required to test the intangibles asset for impairment in accordance with the provisions of
SFAS 142 within the first interim period. Any impairment loss will be measured as of the date of adoption and recognized as the cumulative effect of a change in accounting principle in the
first interim period.

In
connection with SFAS 142's transitional goodwill impairment evaluation, the Statement requires the Company to perform an assessment of whether there is an indication that
goodwill is impaired as of the date of adoption. To accomplish this, the Company must identify its reporting units and determine the carrying value of each reporting unit by assigning the assets and
liabilities, including goodwill and intangible assets, to those reporting units as of the date of adoption. The Company has up to six months from the date of adoption to determine the fair value of
each reporting unit and compare it to the carrying amount of the reporting unit. To the extent that the carrying amount of a reporting unit exceeds the fair value of the reporting unit, an indication
exists that the reporting unit's goodwill may be impaired and the Company must perform the second step of the transitional impairment test. The Company has completed the first step in the adoption of
SFAS 142 and has defined the reporting units to be store operations, franchising, mail order, and licensing and other. An independent professional appraisal firm has assessed the fair value of
each of the reporting units. This fair value assessment indicates that there will be an impairment of the goodwill associated with the store operations unit. There was no indication of goodwill
impairment for the other reporting units.

In
the second step, the Company must compare the implied fair value of the reporting unit's goodwill with the carrying amount of the reporting unit's goodwill, both of which would be
measured as of the date of adoption. The implied fair value of goodwill is determined by allocating the fair value of the
reporting unit to all of the assets (recognized and unrecognized) and liabilities of the reporting unit in a manner similar to a purchase price allocation, in accordance with SFAS 141. The
residual fair value after this allocation is the implied fair value of the reporting unit goodwill. This second step is required to be completed as soon as possible, but no later than the end of the
year of adoption. The Company is currently in process of completing the second step and expects the potential loss for impairment to be measured by the end of the year. The transitional impairment
loss will be recognized as the cumulative effect of a change in accounting principle in the Company's statement of operations.

The
following outlines the impact of SFAS 142 on net income as a result of non-amortization of goodwill (in thousands):

|                                |  | 13 Weeks Ended |         | 26 Weeks Ended |  
|------------------------------- |  | -------------- | ------- | -------------- | -
|
|Net loss                        |  | $              | (10,555 | )              | $
|Add back: Goodwill amortization |  |                |        |                |  
|                                |  |                |         |                |  
|Adjusted net loss               |  | $              | (10,555 | )              | $
|                                |  |                |         |                |  

(9) SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION

The Company's obligation related to its Senior Notes due 2004 is fully and unconditionally guaranteed on a joint and several basis and on a senior basis by four
of the Company's wholly owned subsidiaries (the "Guarantors"). The total principal amount of these notes is $140.0 million. These guarantees are
general unsecured obligations of the Guarantors, rank senior in right of payment to all subordinated indebtedness of the Guarantors and rank pari passu in right of payment with all existing and future
senior indebtedness of the Guarantors. There are no restrictions on the Company's ability to obtain cash dividends or other distributions of funds from the Guarantors, except those imposed by
applicable law. The following supplemental financial information sets forth, on a condensed consolidating basis, balance sheets, statements of operations and statements of cash flows for
Mrs. Fields' Original Cookies, Inc. (the "Parent Company"), Great American Cookie Company, Inc., The Mrs. Fields' Brand, Inc., Pretzelmaker, Inc., and Pretzel
Time, Inc., which are Guarantors (collectively, the "Guarantor Subsidiaries") and Mrs. Fields' Cookies Australia, Mrs. Fields' Cookies (Canada) Ltd., H & M Canada,
Pretzelmaker of Canada, Peachtree Pretzel Time, Inc., Sunshine Pretzel Time, Inc. and CMBC, Inc., and three partially owned subsidiaries (collectively, the
"Non-guarantor Subsidiaries"). The Company has not presented separate financial statements and other disclosures concerning the Guarantor Subsidiaries because management has determined
that such information is not material to investors.





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET        AS OF JUNE 29, 2002        (Unaudited)  (Dollars in
thousands)

|                                                                     |                                                                 | Parent Company                                  |                           | Guarantor Subsidiaries |        | Non-Guarantor
Subsidiaries |        | Eliminations |        | Consolidated |   
|-------------------------------------------------------------------- | --------------------------------------------------------------- | ----------------------------------------------- | ------------------------- | ---------------------- | ------ | -------------------------- | ------ | ------------ | ------ | ------------ | --
|ASSETS                                                               |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     | CURRENT ASSETS:                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 | Cash and cash equivalents                       |                           | $                      | 2,088  |                            | $      | (240         | )      | $            | 71
|                                                                     |                                                                 | Accounts receivable, net                        |                           |                        | 2,953  |                            |        | 41           |        |              |  
|                                                                     |                                                                 | Amounts due from franchisees and licensees, net |                           |                        | 345    |                            |        | 2,546        |        |              | 21
|                                                                     |                                                                 | Amounts due from affiliates                     |                           |                        | 36,590 |                            |        |             |        |              |  
|                                                                     |                                                                 | Inventories                                     |                           |                        | 2,897  |                            |        | 816          |        |              | 4 
|                                                                     |                                                                 | Other current assets                            |                           |                        | 807    |                            |        |             |        |              | 6 
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 |                                                 | Total current assets      |                        |        | 45,680                     |        |              | 3,163  |              |   
|                                                                     | PROPERTY AND EQUIPMENT, net                                     |                                                 |                           | 23,203                 |        |                            | 1,674  |              |        |             |   
|                                                                     | INTANGIBLES, net                                                |                                                 |                           | 51,869                 |        |                            | 67,341 |              |        | 196          |   
|                                                                     | INVESTMENT IN SUBSIDIARIES                                      |                                                 |                           | 37,498                 |        |                            | 1      |              |        |             |   
|                                                                     | AMOUNTS DUE FROM AFFILIATES                                     |                                                 |                           | 1,000                  |        |                            |       |              |        |             |   
|                                                                     | OTHER ASSETS                                                    |                                                 |                           | 453                    |        |                            | 42     |              |        |             |   
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 | $                                               | 159,703                   |                        | $      | 72,221                     |        | $            | 298    |              | $ 
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT)                       |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|CURRENT LIABILITIES:                                                 |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     | Current portion of long-term debt and capital lease obligations |                                                 | $                         | 2,352                  |        | $                          | 20     |              | $      |             |   
|                                                                     | Accounts payable and bank borrowings                            |                                                 |                           | 18,630                 |        |                            | 998    |              |        | 13           |   
|                                                                     | Amounts due to affiliates                                       |                                                 |                           | 664                    |        |                            | 35,289 |              |        | 754          |   
|                                                                     | Accrued liabilities                                             |                                                 |                           | 10,234                 |        |                            | 723    |              |        | 45           |   
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 |                                                 | Total current liabilities |                        |        | 31,880                     |        |              | 37,030 |              |   
|LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, net of current portion |                                                                 |                                                 | 141,356                   |                        |        |                           |        |              |       |              |   
|STORE CLOSURE RESERVE, net of current portion                        |                                                                 |                                                 | 1,169                     |                        |        |                           |        |              |       |              |   
|DEFERRED REVENUE, net of current portion                             |                                                                 |                                                 | 1,010                     |                        |        | 1,558                      |        |              |       |              |   
|MINORITY INTEREST                                                    |                                                                 |                                                 | 15                        |                        |        |                           |        |              |       |              |   
|STOCKHOLDER'S EQUITY (DEFICIT)                                       |                                                                 |                                                 | (15,727                   | )                      |        | 33,633                     |        |              | (514   | )            |   
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 | $                                               | 159,703                   |                        | $      | 72,221                     |        | $            | 298    |              | $ 
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        FOR THE 13 WEEKS ENDED JUNE 29, 2002    
(Unaudited)  (Dollars in thousands)

|                              |                                                                       | Parent
Company                     |                               | Guarantor
Subsidiaries |        | Non-
Guarantor
Subsidiaries |       | Eliminations |       | Consolidated |    
|----------------------------- | --------------------------------------------------------------------- | ---------------------------------- | ----------------------------- | ---------------------- | ------ | --------------------------- | ----- | ------------ | ----- | ------------ | ---
|REVENUES:                     |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Net store and food sales                                              |                                    | $                             | 27,905                 |        | $                           |      |              | $     | 49           |    
|                              | Franchising and licensing                                             |                                    |                               | 2,420                  |        |                             | 6,675 |              |       | 55           |    
|                              | Mail order                                                            |                                    |                               | 2,357                  |        |                             |      |              |       |             |    
|                              | Management fee revenue                                                |                                    |                               | 2,600                  |        |                             |      |              |       |             |    
|                              | Other operating revenue                                               |                                    |                               | 1,578                  |        |                             |      |              |       |             |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              |                                                                       | Total revenues                     |                               |                        | 36,860 |                             |       | 6,675        |       |              | 104
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|OPERATING COSTS AND EXPENSES: |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Selling and store occupancy costs                                     |                                    |                               | 20,203                 |        |                             |      |              |       | 58           |    
|                              | Cost of salesstore and food                                          |                                    |                               | 7,763                  |        |                             |      |              |       | 13           |    
|                              | Franchising and licensing                                             |                                    |                               | 10                     |        |                             | 1,858 |              |       |             |    
|                              | Mail order                                                            |                                    |                               | 1,491                  |        |                             |      |              |       |             |    
|                              | General and administrative                                            |                                    |                               | 10,112                 |        |                             | (510  | )            |       | 8            |    
|                              | Store closure provision                                               |                                    |                               | 38                     |        |                             |      |              |       |             |    
|                              | ImpairmentWal-Mart locations                                         |                                    |                               | 5,288                  |        |                             |      |              |       |             |    
|                              | Depreciation and amortization                                         |                                    |                               | 3,451                  |        |                             | 349   |              |       | (29          | )  
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              |                                                                       | Total operating costs and expenses |                               |                        | 48,356 |                             |       | 1,697        |       |              | 50 
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              |                                                                       |                                    | Income (loss) from operations |                        |        | (11,496                     | )     |              | 4,978 |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|OTHER EXPENSE:                |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Interest expense, net                                                 |                                    |                               | (4,243                 | )      |                             | (57   | )            |       |             |    
|                              | Other expense, net                                                    |                                    |                               | 256                    |        |                             |      |              |       | (31          | )  
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              |                                                                       | Total other expense, net           |                               |                        | (3,987 | )                           |       | (57          | )     |              | (31
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Income (loss) before provision for income taxes and minority interest |                                    |                               | (15,483                | )      |                             | 4,921 |              |       | 23           |    
|PROVISION FOR INCOME TAXES    |                                                                       |                                    | (33                           | )                      |        |                            |       |              |      |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Income (loss) before minority interest                                |                                    |                               | (15,516                | )      |                             | 4,921 |              |       | 23           |    
|MINORITY INTEREST             |                                                                       |                                    | 17                            |                        |        |                            |       |              |      |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|NET INCOME (LOSS)             |                                                                       | $                                  | (15,499                       | )                      | $      | 4,921                       |       | $            | 23    |              | $  
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        FOR THE 26 WEEKS ENDED JUNE 29, 2002    
(Unaudited)  (Dollars in thousands)

|                              |                                                                       | Parent
Company                     |                               | Guarantor
Subsidiaries |        | Non-
Guarantor
Subsidiaries |        | Eliminations |       | Consolidated |    
|----------------------------- | --------------------------------------------------------------------- | ---------------------------------- | ----------------------------- | ---------------------- | ------ | --------------------------- | ------ | ------------ | ----- | ------------ | ---
|REVENUES:                     |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Net store and food sales                                              |                                    | $                             | 58,590                 |        | $                           |       |              | $     | 106          |    
|                              | Franchising and licensing                                             |                                    |                               | 4,881                  |        |                             | 16,154 |              |       | 128          |    
|                              | Mail order                                                            |                                    |                               | 4,611                  |        |                             |       |              |       |             |    
|                              | Management fee revenue                                                |                                    |                               | 5,890                  |        |                             |       |              |       |             |    
|                              | Other operating revenue                                               |                                    |                               | 1,711                  |        |                             |       |              |       |             |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              |                                                                       | Total revenues                     |                               |                        | 75,683 |                             |        | 16,154       |       |              | 234
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|OPERATING COSTS AND EXPENSES: |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Selling and store occupancy costs                                     |                                    |                               | 41,505                 |        |                             |       |              |       | 102          |    
|                              | Cost of salesstore and food                                          |                                    |                               | 16,210                 |        |                             |       |              |       | 27           |    
|                              | Franchising and licensing                                             |                                    |                               | 25                     |        |                             | 3,726  |              |       |             |    
|                              | Mail order                                                            |                                    |                               | 2,563                  |        |                             |       |              |       |             |    
|                              | General and administrative                                            |                                    |                               | 13,917                 |        |                             | 4,569  |              |       | 201          |    
|                              | Store closure provision                                               |                                    |                               | 38                     |        |                             |       |              |       |             |    
|                              | ImpairmentWal-Mart locations                                         |                                    |                               | 5,288                  |        |                             |       |              |       |             |    
|                              | Depreciation and amortization                                         |                                    |                               | 5,734                  |        |                             | 727    |              |       | 10           |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              |                                                                       | Total operating costs and expenses |                               |                        | 85,280 |                             |        | 9,022        |       |              | 340
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              |                                                                       |                                    | Income (loss) from operations |                        |        | (9,597                      | )      |              | 7,132 |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|OTHER EXPENSE:                |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Interest expense, net                                                 |                                    |                               | (8,600                 | )      |                             | (117   | )            |       |             |    
|                              | Other expense, net                                                    |                                    |                               | (89                    | )      |                             |       |              |       | (31          | )  
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              |                                                                       | Total other expense, net           |                               |                        | (8,689 | )                           |        | (117         | )     |              | (31
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Income (loss) before provision for income taxes and minority interest |                                    |                               | (18,286                | )      |                             | 7,015  |              |       | (137         | )  
|PROVISION FOR INCOME TAXES    |                                                                       |                                    | (111                          | )                      |        |                            |        |              |      |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Income (loss) before minority interest                                |                                    |                               | (18,397                | )      |                             | 7,015  |              |       | (137         | )  
|MINORITY INTEREST             |                                                                       |                                    | 23                            |                        |        |                            |        |              |      |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|NET INCOME (LOSS)             |                                                                       | $                                  | (18,374                       | )                      | $      | 7,015                       |        | $            | (137  | )            | $  
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS        FOR THE 26 WEEKS ENDED JUNE 29, 2002    
(Unaudited)  (Dollars in thousands)

|                                                     |                                                                    | Parent
Company                                      |        | Guarantor
Subsidiaries |      | Non-Guarantor
Subsidiaries |     | Eliminations |     | Consolidated |  
|---------------------------------------------------- | ------------------------------------------------------------------ | --------------------------------------------------- | ------ | ---------------------- | ---- | -------------------------- | --- | ------------ | --- | ------------ | -
|NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  |                                                                    | $                                                   | (1,873 | )                      | $    | (640                       | )   | $            | 25  |              | $
|                                                     |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|                                                     | Purchase of property and equipment                                 |                                                     |        | (4,043                 | )    |                            |    |              |     |             |  
|                                                     | Proceeds from sales of property and equipment                      |                                                     |        | 4,962                  |      |                            | 457 |              |     |             |  
|                                                     |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|                                                     |                                                                    | Net cash provided by (used in) investing activities |        |                        | 919  |                            |     | 457          |     |              | 
|                                                     |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|                                                     | Principal payments on long-term debt and capital lease obligations |                                                     |        | (1,260                 | )    |                            | (36 | )            |     |             |  
|                                                     | Bank borrowings and drafts in transit                              |                                                     |        | 861                    |      |                            |    |              |     |             |  
|                                                     |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|                                                     |                                                                    | Net cash provided by (used in) financing activities |        |                        | (399 | )                          |     | (36          | )   |              | 
|                                                     |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH      |                                                                    |                                                     |       |                        |      |                           |     |              | (37 | )            |  
|                                                     |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |                                                                    |                                                     | (1,353 | )                      |      | (219                       | )   |              | (12 | )            |  
|CASH AND CASH EQUIVALENTS, beginning of period       |                                                                    |                                                     | 3,441  |                        |      | (21                        | )   |              | 83  |              |  
|                                                     |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|CASH AND CASH EQUIVALENTS, end of period             |                                                                    | $                                                   | 2,088  |                        | $    | (240                       | )   | $            | 71  |              | $
|                                                     |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    |                                                                    |                                                     |        |                        |      |                            |     |              |     |              |  
|                                                     | Interest paid                                                      |                                                     | $      | 7,527                  |      | $                          | 10  |              | $   |             |  
|                                                     | Income taxes paid                                                  |                                                     |        | 71                     |      |                            |    |              |     |             |  





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET        AS OF DECEMBER 29, 2001        (Unaudited)  (Dollars in
thousands)

|                                                                     |                                                                 | Parent Company                                  |                           | Guarantor
Subsidiaries |        | Non-Guarantor
Subsidiaries |        | Eliminations |        | Consolidated |   
|-------------------------------------------------------------------- | --------------------------------------------------------------- | ----------------------------------------------- | ------------------------- | ---------------------- | ------ | -------------------------- | ------ | ------------ | ------ | ------------ | --
|ASSETS                                                               |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     | CURRENT ASSETS:                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 | Cash and cash equivalents                       |                           | $                      | 3,441  |                            | $      | (21          | )      | $            | 83
|                                                                     |                                                                 | Accounts receivable, net                        |                           |                        | 2,466  |                            |        | 731          |        |              |  
|                                                                     |                                                                 | Amounts due from franchisees and licensees, net |                           |                        | 849    |                            |        | 3,648        |        |              | 87
|                                                                     |                                                                 | Amounts due from affiliates                     |                           |                        | 44,750 |                            |        |             |        |              |  
|                                                                     |                                                                 | Inventories                                     |                           |                        | 3,302  |                            |        | 682          |        |              | 3 
|                                                                     |                                                                 | Other current assets                            |                           |                        | 2,063  |                            |        |             |        |              |  
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 |                                                 | Total current assets      |                        |        | 56,871                     |        |              | 5,040  |              |   
|PROPERTY AND EQUIPMENT, net                                          |                                                                 |                                                 | 32,701                    |                        |        | 1,853                      |        |              | 39     |              |   
|INTANGIBLES, net                                                     |                                                                 |                                                 | 55,900                    |                        |        | 67,997                     |        |              | 188    |              |   
|INVESTMENT IN SUBSIDIARIES                                           |                                                                 |                                                 | 37,398                    |                        |        | 1                          |        |              |       |              |   
|OTHER ASSETS                                                         |                                                                 |                                                 | 415                       |                        |        | 42                         |        |              |       |              |   
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 | $                                               | 183,285                   |                        | $      | 74,933                     |        | $            | 400    |              | $ 
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT)                       |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|CURRENT LIABILITIES:                                                 |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     | Current portion of long-term debt and capital lease obligations |                                                 | $                         | 2,509                  |        | $                          | 56     |              | $      |             |   
|                                                                     | Accounts payable and bank borrowings                            |                                                 |                           | 23,705                 |        |                            | 2,257  |              |        | 8            |   
|                                                                     | Amounts due to affiliates                                       |                                                 |                           | 608                    |        |                            | 43,895 |              |        | 576          |   
|                                                                     | Accrued liabilities                                             |                                                 |                           | 9,686                  |        |                            | 1,192  |              |        | 33           |   
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 |                                                 | Total current liabilities |                        |        | 36,508                     |        |              | 47,400 |              |   
|LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, net of current portion |                                                                 |                                                 | 142,408                   |                        |        |                           |        |              |       |              |   
|STORE CLOSURE RESERVE, net of current portion                        |                                                                 |                                                 | 1,857                     |                        |        |                           |        |              |       |              |   
|DEFERRED REVENUE, net of current portion                             |                                                                 |                                                 | 50                        |                        |        | 915                        |        |              |       |              |   
|MINORITY INTEREST                                                    |                                                                 |                                                 | 38                        |                        |        |                           |        |              |       |              |   
|STOCKHOLDER'S EQUITY (DEFICIT)                                       |                                                                 |                                                 | 2,424                     |                        |        | 26,618                     |        |              | (217   | )            |   
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   
|                                                                     |                                                                 | $                                               | 183,285                   |                        | $      | 74,933                     |        | $            | 400    |              | $ 
|                                                                     |                                                                 |                                                 |                           |                        |        |                            |        |              |        |              |   





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        FOR THE 13 WEEKS ENDED JUNE 30, 2001    
(Unaudited)  (Dollars in thousands)

|                              |                                                                       | Parent
Company                     |                               | Guarantor
Subsidiaries |        | Non-
Guarantor
Subsidiaries |       | Eliminations |       | Consolidated |    
|----------------------------- | --------------------------------------------------------------------- | ---------------------------------- | ----------------------------- | ---------------------- | ------ | --------------------------- | ----- | ------------ | ----- | ------------ | ---
|REVENUES:                     |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Net store and food sales                                              |                                    | $                             | 28,571                 |        | $                           |      |              | $     | 51           |    
|                              | Franchising and licensing                                             |                                    |                               | 1,434                  |        |                             | 6,458 |              |       | 91           |    
|                              | Mail order                                                            |                                    |                               | 2,301                  |        |                             |      |              |       |             |    
|                              | Management fee revenue                                                |                                    |                               | 3,100                  |        |                             |      |              |       |             |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              |                                                                       | Total revenues                     |                               |                        | 35,406 |                             |       | 6,458        |       |              | 142
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|OPERATING COSTS AND EXPENSES: |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Selling and store occupancy costs                                     |                                    |                               | 18,050                 |        |                             |      |              |       | 43           |    
|                              | Cost of salesstore and food                                          |                                    |                               | 7,486                  |        |                             |      |              |       | 11           |    
|                              | Franchising and licensing                                             |                                    |                               |                       |        |                             | 2,020 |              |       |             |    
|                              | Mail order                                                            |                                    |                               | 1,310                  |        |                             |      |              |       |             |    
|                              | General and administrative                                            |                                    |                               | 7,209                  |        |                             | 1,340 |              |       | 97           |    
|                              | Store closure reversal                                                |                                    |                               | (109                   | )      |                             |      |              |       |             |    
|                              | Depreciation and amortization                                         |                                    |                               | 4,791                  |        |                             | 1,603 |              |       | 11           |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              |                                                                       | Total operating costs and expenses |                               |                        | 38,737 |                             |       | 4,963        |       |              | 162
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              |                                                                       |                                    | Income (loss) from operations |                        |        | (3,331                      | )     |              | 1,495 |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|OTHER EXPENSE:                |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Interest expense, net                                                 |                                    |                               | (4,248                 | )      |                             | (66   | )            |       |             |    
|                              | Other expense, net                                                    |                                    |                               | 77                     |        |                             |      |              |       |             |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              |                                                                       | Total other expense, net           |                               |                        | (4,171 | )                           |       | (66          | )     |              |   
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Income (loss) before provision for income taxes and minority interest |                                    |                               | (7,502                 | )      |                             | 1,429 |              |       | (20          | )  
|PROVISION FOR INCOME TAXES    |                                                                       |                                    | (7                            | )                      |        |                            |       |              |      |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|                              | Income (loss) before minority interest                                |                                    |                               | (7,509                 | )      |                             | 1,429 |              |       | (20          | )  
|MINORITY INTEREST             |                                                                       |                                    | 2                             |                        |        |                            |       |              |      |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    
|NET INCOME (LOSS)             |                                                                       | $                                  | (7,507                        | )                      | $      | 1,429                       |       | $            | (20   | )            | $  
|                              |                                                                       |                                    |                               |                        |        |                             |       |              |       |              |    





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        FOR THE 26 WEEKS ENDED JUNE 30, 2001    
(Unaudited)  (Dollars in thousands)

|                              |                                                                       | Parent
Company                     |                               | Guarantor
Subsidiaries |        | Non-
Guarantor
Subsidiaries |        | Eliminations |       | Consolidated |    
|----------------------------- | --------------------------------------------------------------------- | ---------------------------------- | ----------------------------- | ---------------------- | ------ | --------------------------- | ------ | ------------ | ----- | ------------ | ---
|REVENUES:                     |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Net store and food sales                                              |                                    | $                             | 58,631                 |        | $                           |       |              | $     | 107          |    
|                              | Franchising and licensing                                             |                                    |                               | 2,714                  |        |                             | 14,657 |              |       | 159          |    
|                              | Mail order                                                            |                                    |                               | 4,315                  |        |                             |       |              |       |             |    
|                              | Management fee revenue                                                |                                    |                               | 6,275                  |        |                             |       |              |       |             |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              |                                                                       | Total revenues                     |                               |                        | 71,935 |                             |        | 14,657       |       |              | 266
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|OPERATING COSTS AND EXPENSES: |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Selling and store occupancy costs                                     |                                    |                               | 35,824                 |        |                             |       |              |       | 90           |    
|                              | Cost of salesstore and food                                          |                                    |                               | 15,419                 |        |                             |       |              |       | 26           |    
|                              | Franchising and licensing                                             |                                    |                               | 10                     |        |                             | 3,728  |              |       |             |    
|                              | Mail order                                                            |                                    |                               | 2,504                  |        |                             |       |              |       |             |    
|                              | General and administrative                                            |                                    |                               | 11,000                 |        |                             | 5,253  |              |       | 184          |    
|                              | Store closure reversal                                                |                                    |                               | (102                   | )      |                             |       |              |       |             |    
|                              | Depreciation and amortization                                         |                                    |                               | 8,477                  |        |                             | 3,206  |              |       | 54           |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              |                                                                       | Total operating costs and expenses |                               |                        | 73,132 |                             |        | 12,187       |       |              | 354
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              |                                                                       |                                    | Income (loss) from operations |                        |        | (1,197                      | )      |              | 2,470 |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|OTHER EXPENSE:                |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Interest expense, net                                                 |                                    |                               | (8,574                 | )      |                             | (127   | )            |       |             |    
|                              | Other expense, net                                                    |                                    |                               | 88                     |        |                             | (1     | )            |       |             |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              |                                                                       | Total other expense, net           |                               |                        | (8,486 | )                           |        | (128         | )     |              |   
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Income (loss) before provision for income taxes and minority interest |                                    |                               | (9,683                 | )      |                             | 2,342  |              |       | (88          | )  
|PROVISION FOR INCOME TAXES    |                                                                       |                                    | (13                           | )                      |        |                            |        |              |      |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|                              | Income (loss) before minority interest                                |                                    |                               | (9,696                 | )      |                             | 2,342  |              |       | (88          | )  
|MINORITY INTEREST             |                                                                       |                                    | 4                             |                        |        |                            |        |              |      |              |    
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    
|NET INCOME (LOSS)             |                                                                       | $                                  | (9,692                        | )                      | $      | 2,342                       |        | $            | (88   | )            | $  
|                              |                                                                       |                                    |                               |                        |        |                             |        |              |       |              |    





MRS. FIELDS' ORIGINAL COOKIES, INC. AND SUBSIDIARIES        SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS        FOR THE 26 WEEKS ENDED JUNE 30, 2001    
(Unaudited)  (Dollars in thousands)

|                                                     |                                                                    | Parent
Company                                      |        | Guarantor
Subsidiaries |        | Non-
Guarantor
Subsidiaries |      | Eliminations |     | Consolidated |    
|---------------------------------------------------- | ------------------------------------------------------------------ | --------------------------------------------------- | ------ | ---------------------- | ------ | --------------------------- | ---- | ------------ | --- | ------------ | ---
|NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  |                                                                    | $                                                   | (2,466 | )                      | $      | (712                        | )    | $            | 36  |              | $  
|                                                     |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|CASH FLOWS FROM INVESTING ACTIVITIES:                |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|                                                     | Purchase of property and equipment                                 |                                                     |        | (5,177                 | )      |                             |     |              |     |             |    
|                                                     | Proceeds from asset sales                                          |                                                     |        | 267                    |        |                             |     |              |     |             |    
|                                                     |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|                                                     |                                                                    | Net cash provided by (used in) investing activities |        |                        | (4,910 | )                           |      |             |     |              |   
|                                                     |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|CASH FLOWS FROM FINANCING ACTIVITIES:                |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|                                                     | Principal payments on long-term debt and capital lease obligations |                                                     |        | (706                   | )      |                             | (103 | )            |     |             |    
|                                                     | Payment of debt financing costs                                    |                                                     |        | (186                   | )      |                             |     |              |     |             |    
|                                                     | Bank borrowings under line of credit                               |                                                     |        | 7,248                  |        |                             | 815  |              |     |             |    
|                                                     | Tax sharing distribution to Mrs. Fields' Holding                   |                                                     |        | (300                   | )      |                             |     |              |     |             |    
|                                                     |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|                                                     |                                                                    | Net cash provided by (used in) financing activities |        |                        | 6,056  |                             |      | 712          |     |              | (34
|                                                     |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH      |                                                                    |                                                     |       |                        |        |                            |      |              |    |              |    
|                                                     |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |                                                                    |                                                     | (1,320 | )                      |        |                            |      |              | 2   |              |    
|CASH AND CASH EQUIVALENTS, beginning of period       |                                                                    |                                                     | 3,426  |                        |        |                            |      |              | 248 |              |    
|                                                     |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|CASH AND CASH EQUIVALENTS, end of period             |                                                                    | $                                                   | 2,106  |                        | $      |                            |      | $            | 250 |              | $  
|                                                     |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    |                                                                    |                                                     |        |                        |        |                             |      |              |     |              |    
|                                                     | Interest paid                                                      |                                                     | $      | 7,344                  |        | $                           | 10   |              | $   |             |    
|                                                     | Income taxes paid                                                  |                                                     |        | 50                     |        |                             | 75   |              |     |             |    





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

Overview

Mrs. Fields' Original Cookies, Inc. ("Mrs. Fields" or the "Company") is a wholly owned subsidiary of Mrs. Fields' Holding
Company, Inc. ("Mrs. Fields' Holding"). Mrs. Fields' Holding is a wholly owned subsidiary of Mrs. Fields Famous Brands, Inc. ("Famous Brands"), which was established
to combine Mrs. Fields' Holding and TCBY Holding Company, Inc. ("TCBY") under a common parent.

Mrs. Fields
has 11 wholly owned operating subsidiaries; namely, Great American Cookie Company, Inc., The Mrs. Fields' Brand, Inc., Pretzel Time, Inc.,
Pretzelmaker, Inc., Mrs. Fields' Cookies Australia, Mrs. Fields' Cookies (Canada) Ltd., H&M Canada, Pretzelmaker of Canada, Peachtree Pretzel Time, Inc., Sunshine
Pretzel Time, Inc., and CMBC, Inc.; and three partially owned subsidiaries.

Mrs. Fields
primarily operates and franchises retail stores, which sell freshly baked cookies, brownies, pretzels and other food products through six specialty retail chains. As
of June 29, 2002, Mrs. Fields owned and operated 126 Mrs. Fields Cookies stores, 32 Original Cookie Company stores, 86 Great American Cookies stores, 27 Hot Sam Pretzels stores,
126 Pretzel Time stores, 11 Pretzelmaker stores, and 18 Bakery Cookie Cafes in the United States. Additionally, Mrs. Fields has franchised or licensed 855 stores in the United States and 111
stores in several other countries.

Mrs. Fields'
business follows seasonal trends and economic conditions and is also affected by climate and weather conditions, which in turn affect mall traffic. Because
Mrs. Fields' stores are heavily concentrated in shopping malls, Mrs. Fields' sales performance is significantly dependent on the performance of those malls. Mrs. Fields typically
experiences its highest revenues in the fourth quarter of the calendar year due to the holiday season.

Mrs. Fields
has entered into a Management Agreement (the "TCBY Management Agreement") with TCBY and TCBY Systems, LLC, a wholly owned indirect subsidiary of TCBY, pursuant to
which Mrs. Fields has agreed to manage and operate TCBY's business, and pay specified operating and other costs of TCBY in exchange for a management fee ("Management Fee") paid by TCBY
semi-monthly. Revenue generated from the Management Fee is reported under the caption "Management fee revenue" in the statements of operations. On August 31, 2001, the TCBY
Management Agreement was amended to provide for the retention of certain amounts payable and the release of such amounts based upon compliance with a ratio test included in a TCBY credit facility and
that the payment of Management Fee and certain other amounts to be received by the Company under the TCBY Management Agreement would, under certain circumstances, be subordinated to certain
indebtedness of TCBY. Included in amounts due from affiliates and deferred revenue on the June 29, 2002 Condensed Consolidated Balance Sheet, is approximately $1.0 million related to
such retention amount.



Results of Operations of Mrs. Fields

The following table sets forth, for the periods indicated, certain information relating to the operations of Mrs. Fields and percentage changes from period
to period.

|                                              |                                       | 13 Weeks Ended                     |        | 26 Weeks Ended |       
|--------------------------------------------- | ------------------------------------- | ---------------------------------- | ------ | -------------- | ------
|
|
|Statement of Operations Data:                 |                                       |                                    |        |                |       
|REVENUES:                                     |                                       |                                    |        |                |       
|                                              | Net store and food sales              |                                    | $      | 27,954         |       
|                                              | Franchising and licensing             |                                    |        | 6,528          |       
|                                              | Mail order                            |                                    |        | 2,357          |       
|                                              | Management fee revenue                |                                    |        | 2,600          |       
|                                              | Other operating revenue               |                                    |        | 1,578          |       
|                                              |                                       |                                    |        |                |       
|                                              |                                       | Total revenues                     |        |                | 41,017
|                                              |                                       |                                    |        |                |       
|OPERATING COSTS AND EXPENSES:                 |                                       |                                    |        |                |       
|                                              | Selling and store occupancy costs     |                                    |        | 18,379         |       
|                                              | Cost of salesstores and food         |                                    |        | 6,638          |       
|                                              | Franchising and licensing             |                                    |        | 1,868          |       
|                                              | Mail order                            |                                    |        | 1,491          |       
|                                              | General and administrative            |                                    |        | 10,008         |       
|                                              | Store closure provision (reversal)    |                                    |        | 38             |       
|                                              | ImpairmentWal-Mart locations         |                                    |        | 5,288          |       
|                                              | Depreciation                          |                                    |        | 3,422          |       
|                                              | Amortizationgoodwill and intangibles |                                    |        | 349            |       
|                                              |                                       |                                    |        |                |       
|                                              |                                       | Total operating costs and expenses |        |                | 47,481
|                                              |                                       |                                    |        |                |       
|                                              | Income (expense) from operations      |                                    |        | (6,464         | )     
|                                              |                                       |                                    |        |                |       
|OTHER EXPENSE, NET:                           |                                       |                                    |        |                |       
|                                              | Interest expense, net                 |                                    |        | (4,300         | )     
|                                              | Other income (expense), net           |                                    |        | 242            |       
|                                              | Provision for income taxes            |                                    |        | (33            | )     
|                                              |                                       |                                    |        |                |       
|                                              | Total other expense, net              |                                    |        | (4,091         | )     
|                                              |                                       |                                    |        |                |       
|                                              | Net loss                              |                                    | $      | (10,555        | )     
|                                              |                                       |                                    |        |                |       
|EBITDA(1)                                     |                                       | $                                  | 2,633  |                | $     
|                                              |                                       |                                    |        |                |       
|Cash flows from operating activities          |                                       | $                                  | 2,319  |                | $     
|                                              |                                       |                                    |        |                |       
|Cash flows from investing activities          |                                       | $                                  | 636    |                | $     
|                                              |                                       |                                    |        |                |       
|Cash flows from financing activities          |                                       | $                                  | (2,251 | )              | $     
|                                              |                                       |                                    |        |                |       
|OTHER DATA:                                   |                                       |                                    |        |                |       
|Number of Company owned store unit weeks      |                                       |                                    | 5,875  |                |       
|Unit week average ("UWA") sales               |                                       | $                                  | 4,729  |                | $     
|Year-over-year comparable store sales percent |                                       |                                    | (1.5   | )              |       
|Unit weeksstores open more than 13 months    |                                       |                                    | 4,661  |                |       
|UWA salesstores open more than 13 months     |                                       | $                                  | 5,211  |                | $     

---



13 Weeks Ended June 29, 2002 Compared to the 13 Weeks Ended June 30, 2001

Income From OperationsOverview.During the 13 week period ended June 29, 2002,
the Company incurred a loss from operations of $6.5 million compared to the same prior year 13 week period ended June 30, 2001 loss from operations of $1.9 million. This
represented an increase in loss from operations of $4.6 million over the same 13 week period for 2001. This increase in loss from operations is primarily attributable to a non-cash
charge to recognize an impairment of $5.3 million for our Wal-Mart store locations. The impairment was recorded based upon the current and past operating performance of the stores
and their expected cash flows as well as management's current operating plans to dispose of non-performing store locations. Management expects to incur future operating losses from the
Wal-Mart locations. In addition, management expects to incur significant additional costs associated with the closing and exiting from these locations. However, since management has not
completed identification of its plan, these costs are not estimable. The operating loss was mitigated in part by a reduction in amortization of goodwill pursuant to recent accounting pronouncement
Statement of Financial Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets" and the receipt of $1.6 million of a business interruption claim resulting from the
events of September 11, 2001.

Store
contribution for the 2002 13 week period decreased $1.5 million or 33.9 percent from $4.4 million for the 2001 13 week period to $2.9 million. The
decrease resulted from the sale of 34 corporate owned stores to franchisees during the first half of 2002, a $454,000 loss incurred at the Company's 54 Wal-Mart locations for the 2002 13
week period, which were not open in the same period of 2001.

Sales
and operating performance of the Wal-Mart locations continue to fall below original expectations. Sales on a unit week average (UWA) basis of the Wal-Mart
locations for the 2002 13 week period were $1,812 compared to $5,124 UWA sales for other Company owned store locations. The Wal-Mart locations represent 11.9 percent of the
Company's second quarter 2002 total unit weeks.

The
impact of the recession continues to put pressure on same store comparable sales for the 2002 13 week period of 1.5 percent compared to an decrease in same store comparable
sales for the 2001 13 week period of 3.9 percent.

Company Owned and Franchised or Licensed Store Activity.As of June 29, 2002, there were 426
Company owned stores and 966 franchised or licensed stores in operation. The store activity for the 13 weeks ended June 29, 2002 and June 30, 2001 is summarized as follows:

|                                                       |  | June 29, 2002 |   | June 30, 2001 |  
|------------------------------------------------------ |  | ------------- | - | ------------- | -
|
|Stores open as of the beginning of the period          |  | 450           |   | 976           |  
|Stores opened (including relocations and acquisitions) |  | 6             |   | 16            |  
|Stores closed (including relocations)                  |  | (12           | ) | (44           | )
|Stores sold to franchisees                             |  | (19           | ) | 19            |  
|Stores acquired from franchisees                       |  | 1             |   | (1            | )
|                                                       |  |               |   |               |  
|Stores open as of the end of the period                |  | 426           |   | 966           |  
|                                                       |  |               |   |               |  

Net Store and Food Sales.Total net store and food sales, which includes sales from stores and sales
of refrigerated cookie dough product to retail markets, decreased $668,000, or 2.3 percent, to $28.0 million for the 13 weeks ended June 29, 2002 from $28.6 million for the
13 weeks ended June 30, 2001. The decrease in store sales was the result of a 1.5 percent decrease or $381,000 in same store comparable sales and 382 fewer store weeks (excluding
Wal-Mart locations), resulting in a sales shortfall from normalized UWA of $1.8 million. This decrease was offset by sales of $1.3 million generated through the Company's 54 Wal-Mart locations, which opened in mid-to-late 2001, and a 0.6 percent increase in UWA sales or $222,000.

Store Operations:The following table outlines the performance of the Company's store operations and
segregates the performance of the Wal-Mart locations for the 13 weeks. There was no significant activity from the Wal-Mart locations during the 13 weeks ended June 30,
2001.

|                                  |  | 13 Weeks Ended
|--------------------------------- |  | --------------
|
|
|
|Sales                             |  | $             
|Cost of sales                     |  |               
|Selling and store occupancy costs |  |               
|                                  |  |               
|Contribution                      |  | $             
|                                  |  |               
|Unit weeks                        |  |               
|UWA sales                         |  | $             

Cost of SalesStore and Food(Stores only).Cost of sales for the 13 weeks
ended June 29, 2002 increased $310,000 or 5.0 percent from the prior year 13 week period. As a percentage of net store and food sales, cost of salesstore and food increased
to 23.4 percent for the 13 weeks ended June 29, 2002 from 21.7 percent for the 13 weeks ended June 30, 2001. This increase was primarily due to the Company's
Wal-Mart locations. Cost of sales associated with the Company's traditional store locations remained relatively consistent, increasing 0.8 percentage points as a percent of sales
from the 13 weeks ended June 30, 2001 to the 13 weeks ended June 29, 2002. This increase was principally due to a shift in product mix.

Selling and Store Occupancy Costs.Total selling and store occupancy costs increased $584,000, or
3.3 percent, to $18.4 million for the 13 weeks ended June 29, 2002 from $17.8 million for the 13 weeks ended June 30, 2001. The increase was primarily due to the 20
Pretzel Time stores acquired on December 29, 2001 from Mrs. Fields' Holding and the 54 Wal-Mart locations opened in mid-to-late 2001. Selling and
store occupancy costs increased from 62.5 percent of sales for the 2001 13 week period to 66.2 percent of sales for the 2002 13 week period. This increase was due to the increase in
selling and store occupancy costs associated with the Wal-Mart locations where selling and store occupancy costs were 92.8 percent of sales. At the other Company owned store
locations, selling and occupancy costs for the 2002 13 week period were 64.9 percent of sales compared to 62.5 percent for the 2001 13 week period due to an increase in rent and
occupancy expense and other store and selling expense.

Labor
costs associated with the traditional locations decreased from 29.8 percent of sales for the 2001 13 week period to 29.6 percent of sales for the 2002 13 week period
as a result tightening staffing levels
offset by an increase in labor rates. Rent and occupancy costs were negatively affected, reflecting the difficulty in obtaining leverage of occupancy costs on lower sales volume. Rent and occupancy
costs for the traditional locations were 25.6 percent of sales for the 2002 13 week period compared to 23.9 percent for the prior year 13 week period for these
non-Wal-Mart locations.

Other
store and selling expenses for the non-Wal-Mart locations increased 0.9 percentage points as a percent of net store and food sales to
9.7 percent of sales for the 13 week period ended June 29, 2002 from 8.8 percent of sales for the 13 week period ended June 30, 2001.

Franchising and Licensing Revenues.Franchising and licensing revenues for the 13 weeks ended
June 29, 2002 experienced a decrease of $43,000 or 0.7 percent compared to the 13 weeks ended June 30, 2001.

Franchising
revenues remained flat at $6.0 million for the 13 weeks ended June 29, 2002 and June 30, 2001. This was in spite of an increase in initial franchise fees
of $223,000 resulting from the sale of 21 corporate stores to franchisees during the 13 weeks ended June 29, 2002 which was offset by lower royalty income as franchisees continue to experience
the same economic and traffic pressures as the Company.

Licensing
and other revenues decreased $104,000, or 16.4 percent, to $527,000 for the 13 weeks ended June 29, 2002 from $631,000 in the 13 weeks ended June 30, 2001.
This decrease is principally due to a reduction in licensing revenues from international territorial licenses and non-traditional domestic licensing revenues.

Franchising and Licensing Expense.Franchising and licensing expense decreased $152,000, or
7.5 percent, to $1.9 million for the 13 week period ended June 29, 2002 from $2.0 million for the 13 week period ended June 30, 2001. The decrease was principally
due to a decrease in administrative costs.

Mail Order Sales.Total mail order revenue increased $56,000, or 2.4 percent, to
$2.4 million for the 13 weeks ended June 29, 2002 from $2.3 million for the 13 weeks ended June 30, 2001. Mail order revenue consists of sales through the Company's catalog
and e-tailing web-site. The increase was primarily due to a $180,000 increase in mail order catalog and e-tailing sales, which was partially offset by a decrease of
approximately $130,000 in product sales to the airline travel industry as a result of lower airline travel post-September 11.

Mail Order Expense.Mail order expenses increased $181,000 or 13.8 percent from the 13 weeks
ended June 30, 2001 of $1.3 million to $1.5 million for the 13 weeks ended June 29, 2002. Net contribution for
mail order decreased from 43.1 percent of sales for the 13 weeks ended June 30, 2001 to 36.7 percent of sales as a result of a 5.2 percent increase in cost of sales, and an
increase in labor costs.

Management Fee Revenue.Management fee revenue for the 13 weeks ended June 29, 2002 was
$2.6 million compared to $3.1 million for the 13 weeks ended June 30, 2001, a decrease of $500,000. The decrease is due to an increase in the retention amount of the Management
Fee during the 13 weeks ended June 29, 2002 under the TCBY Management Agreement.

Other Operating Revenue.Other operating revenue for the 13 weeks ended June 29, 2002 is
principally due to amounts received under the Company's business interruption insurance policy for the loss of the Company's World Trade Center location and other locations affected as a result of the
events of September 11, 2001.

General and Administrative, and Other Expenses.General and administrative expenses increased
$1.4 million, or 15.8 percent, to $10.0 million for the 13 weeks ended June 29, 2002 from $8.6 million for the 13 weeks ended June 30, 2001. The increase in
general and administrative expenses is principally due to an approximate $690,000 increase in advertising and marketing costs associated with store operations, franchising, mail order and licensing,
an increase of $255,000 for additional staffing, relocation, and travel costs incurred for operations and supervision of the corporate stores and franchised locations, increased general and
administrative costs of $192,000 for payroll and employee costs and $310,000 for legal and professional costs.

Store Closure Provision.Store closure provision increased $147,000 from a reversal of $109,000 for
the 13 weeks ended June 30, 2001 to a provision of $38,000 for the 13 weeks ended June 29, 2002 as the Company added additional reserves for stores identified for closure during the
period.

ImpairmentWal-Mart.During the 13 weeks ended June 29, 2002, the
Company recorded an impairment of $5.3 million to write down the assets associated with the Company's Wal-Mart locations to their estimated realizable value based upon current and
historical operating trends of these locations. Management is currently, strategizing and in discussions with Wal-Mart to obtain releases from these locations or other solutions to
eliminate or minimize the operating losses. Management expects to incur future operating losses from the Wal-Mart locations. In addition, management expects to incur significant additional
costs associated with the closing and exiting from these locations. However, since management has not completed identification of its plan, these costs are not estimable.

Depreciation and Amortization Expense.Total depreciation expense increased by $525,000 or
18.1 percent, to $3.4 million for the 13 weeks ended June 29, 2002 from $2.9 million for the 13 weeks ended June 30, 2001. This increase was principally due to
depreciation associated with the Wal-Mart locations.

Total
amortization expense decreased by $3.2 million. This decrease was principally the result of ceasing amortization, effective December 30, 2001, of goodwill upon
adoption of SFAS No. 142, which changes the accounting treatment applied to goodwill and other intangible assets after the assets have been initially recognized in the financial statements.

Interest Expense, Net.Interest expense, net for the 13 weeks ended June 29, 2002 was
comparable to the 13 weeks ended June 30, 2001 at $4.3 million for both periods.

Other, Net.Other income and other items increased $163,000 for the 13 weeks ended June 29,
2002 from $79,000 for the period ended June 30, 2001. The increase in other income was the result of a net gain on 21 stores sold to franchisees.

26 Weeks Ended June 29, 2002 Compared to the 26 Weeks Ended June 30, 2001

Income From OperationsOverview.During the 26 week period ended June 29, 2002,
the Company incurred a loss from operations of $2.6 million compared to income from operations for the same prior year 26 week period ended June 30, 2001 of $1.2 million. This
represented a decrease in operating income of $3.8 million over the same 26 week period for 2001. This decrease in operating income is in part due to a $5.3 million non-cash
charge recorded for an asset impairment for the Company's Wal-Mart locations, and negative contribution generated by the Wal-Mart locations of $1.0 million, offset by a
reduction in amortization of goodwill and intangibles as discussed below, the receipt of $1.6 million of a business interruption claim resulting from the events of September 11, 2001, an
improvement in the contribution from non-store businesses offset by a decrease in store contribution and increased general and administrative expense.

Store
contribution for the 2002 26 week period decreased $3.2 million or 31.5 percent from $10.2 million for the 2001 26 week period to $7.0 million. The
decrease resulted from the sale of 36 corporate owned stores to franchisees during the 26 weeks ended June 29, 2002, a $1.0 million loss incurred at the Company's 54 Wal-Mart
locations for the 2002 26 week period, which were not open in the same period of 2001.

Sales
and operating performance of the Wal-Mart locations continue to fall below original expectations. Management is currently strategizing and in discussions with
Wal-Mart to bring profitability to these stores or to exit from the Wal-Mart locations. Sales on a unit week average (UWA) basis of the Wal-Mart locations for the
2002 26 week period were $1,821 compared to $5,282 UWA sales for other Company owned store locations. The Wal-Mart locations represent 11.8 percent of the Company's 26 weeks 2002 total unit weeks.

The
impact of the recession continues to put pressure on same store comparable sales for the 2002 26 week period of 1.7 percent compared to a 0.8 percent decrease in same
store comparable sales for the 2001 26 week period.

Company Owned and Franchised or Licensed Store Activity.As of June 29, 2002, there were 426
Company owned stores and 966 franchised or licensed stores in operation. The store activity for the 26 weeks ended June 29, 2002 and June 30, 2001 is summarized as follows:

|                                                       |  | June 29, 2002 |   | June 30, 2001 |  
|------------------------------------------------------ |  | ------------- | - | ------------- | -
|
|Stores open as of the beginning of the period          |  | 463           |   | 990           |  
|Stores opened (including relocations and acquisitions) |  | 10            |   | 30            |  
|Stores closed (including relocations)                  |  | (26           | ) | (75           | )
|Stores sold to franchisees                             |  | (32           | ) | 32            |  
|Stores acquired from franchisees                       |  | 11            |   | (11           | )
|                                                       |  |               |   |               |  
|Stores open as of the end of the period                |  | 426           |   | 966           |  
|                                                       |  |               |   |               |  

Net Store and Food Sales.Total net store and food sales, which includes sales from stores and sales
of refrigerated cookie dough product to retail markets, remained static at $58.7 million for the 26 weeks ended June 29, 2002 and June 30, 2001. The static nature of the sales was
the result of a 1.7 percent decrease or $872,000 in same store comparable sales and a reduction of 598 fewer store unit weeks (excluding the Wal-Mart locations), resulting in a
sales shortfall of $2.7 million. This decrease was offset by sales of $2.6 million generated through the Company's 54 Wal-Mart locations, which opened in
mid-to-late 2001, and a 1.8 percent increase in UWA sales at our traditional locations or $1.0 million.

Store Operations:The following table outlines the performance of the Company's store operations and
segregates the performance of the Wal-Mart locations for the 26 weeks. There was no significant activity from the Wal-Mart locations during the 26 weeks ended June 30,
2001.

|                                  |  | 26 Weeks Ended
|--------------------------------- |  | --------------
|
|
|
|Sales                             |  | $             
|Cost of sales                     |  |               
|Selling and store occupancy costs |  |               
|                                  |  |               
|Contribution                      |  | $             
|                                  |  |               
|Unit weeks                        |  |               
|UWA sales                         |  | $             

Cost of SalesStore and Food(Stores only).Cost of sales for the 26 weeks
ended June 29, 2002 increased $928,000 or 7.2 percent from the prior year 26 week period. As a percentage of net store and food sales, cost of salesstore and food increased
to 23.6 percent for the 26 weeks ended June 29, 2002 from 22.0 percent for the 26 weeks ended June 30, 2001. This increase was primarily due to the Company's
Wal-Mart locations. Cost of sales associated with the Company's traditional store locations remained relatively consistent, increasing 0.7 percentage points as a percent of sales
from the 26 weeks ended June 30, 2001 to the 26 weeks ended June 29, 2002. This increase was principally due to a shift in product mix.

Selling and Store Occupancy Costs.Total selling and store occupancy costs increased
$2.3 million, or 6.4 percent, to $37.6 million for the 26 weeks ended June 29, 2002 from $35.4 million for the 26 weeks
ended June 30, 2001. The increase was primarily due to the 20 Pretzel Time stores acquired on December 29, 2001 and the 54 Wal-Mart locations opened in
mid-to-late 2001. Selling and store occupancy costs increased from 60.7 percent of sales from the 2001 26 week period to 64.5 percent of sales for the 2002 26
week period. This increase was due to the increase in selling and store occupancy costs associated with the Wal-Mart locations where selling and store occupancy costs were
95.5 percent of sales. At the other Company owned store locations, selling and occupancy costs for the 2002 26 week period were 63.0 percent of sales compared to 60.7 percent for
the 2001 26 week period. This increase was due to increases in labor, rent, and occupancy and other store and selling expense.

Labor
costs associated with the traditional locations remained consistent at 29.2 percent of sales for the 2002 26 week period compared to 29.0 percent of sales for the
2001 26 week period as a result of tightening staffing levels. Rent and occupancy costs were negatively affected, reflecting the difficulty in obtaining leverage of occupancy costs on lower sales
volume. Rent and occupancy costs were 24.6 percent of sales for the 2002 26 week period compared to 23.4 percent of sales for the prior year 26 week period for these
non-Wal-Mart locations.

Other
store and selling expenses for the non-Wal-Mart locations increased 0.6 percentage points as a percent of net store and food sales to
9.2 percent of sales for the 26 week period ended June 29, 2002 from 8.6 percent of sales for the 26 week period ended June 30, 2001.

Franchising and Licensing Revenues.Franchising and licensing revenues for the 26 weeks ended
June 29, 2002 experienced an increase of $645,000 or 4.4 percent compared to the 26 weeks ended June 30, 2001. Franchising revenues increased 4.2 percent, or $487,000 to
$12.0 million for the 26 week period ended June 29, 2002 from $11.6 million for the 26 week period ended June 30, 2001.

The
increase in franchising revenues is primarily attributable to a $614,000 increase in initial franchise fees earned primarily from the franchising of 36 Company owned stores during
the 26 weeks ended June 29, 2002, which was offset by lower royalty income as franchisees continue to experience the same economic and traffic pressures as the Company.

Licensing
and other revenues increased $254,000, or 8.2 percent, to $3.3 million for the 26 weeks ended June 29, 2002 from $3.1 million in the 26 weeks ended
June 30, 2001. During the 2002 26 week period, the Company sold recipes to a national manufacturer of cookies to be distributed and sold through institutional and food service channels.
Revenues recognized from the sale of these recipes in 2002 were $1.6 million. During the 2001 26 week period, the Company sold recipes to the same manufacturer for the sale and distribution of
associated Mrs. Fields branded baked products through specified retail and geographic locations resulting in revenues of $950,000. Royalty revenues from the latter recipe sale for the 26 week
period ended June 29, 2002 were $1.0 million compared to $1.4 million for the 26 week period ended June 30, 2001. This decrease is due to initial orders to fill the
pipeline in this channel in the first quarter of 2001 that did not repeat in 2002.

Franchising and Licensing Expense.Franchising and licensing expense remained consistent at
$3.7 million for the 26 week period ended June 29, 2002 and June 30, 2001.

Mail Order Sales.Total mail order revenue increased $296,000, or 6.9 percent, to
$4.6 million for the 26 weeks ended June 29, 2002 from $4.3 million for the 26 weeks ended June 30, 2001. Mail order revenue consists of sales through the Company's catalog
and e-tailing web-site. The increase was primarily due to an increase in mail order catalog and e-tailing sales of $551,000, which was partially offset by a decrease of approximately $254,000 in product sales to the airline travel industry as a result of lower airline travel post-September 11.

Mail Order Expense.Mail order expenses were comparable for the 26 weeks ended June 29, 2002
to the 26 weeks ended June 30, 2001 at $2.5 million. Cost of sales, as a percent of sales decreased to 36.7 percent for the 26 weeks ended June 29, 2002 from
37.2 percent for the 26 weeks ended June 30, 2001. Net contribution for Mail order increased $237,000, or 13.1 percent, for the 26 week period ended June 29, 2002 compared
to the same prior year period.

Management Fee Revenue.Management fee revenue for the 26 weeks ended June 29, 2002 was
$5.9 million compared to $6.3 million for the 26 weeks ended June 30, 2001, a decrease of $385,000. The decrease is primarily due to an increase in the retention amount of the
Management Fee during the 26 weeks ended June 29, 2002 under the TCBY Management Agreement.

Other Operating Revenue.Other operating revenue for the 26 weeks ended June 29, 2002 is
principally due to amounts received under the Company's business interruption insurance policy for the loss of the Company's World Trade Center location and other locations affected as a result of the
events of September 11, 2001.

General and Administrative, and Other Expenses.General and administrative expenses increased
$2.6 million, or 16.1 percent, to $19.0 million for the 26 weeks ended June 29, 2002 from $16.4 million for the 26 weeks ended June 30, 2001. The increase in
general and administrative expenses is principally due to an approximate $1.2 million increase in advertising and marketing costs associated with store operations, mail order, and franchising
and licensing, an increase of $420,000 for additional staffing, relocation, and travel costs incurred for operations and supervision of the corporate stores and franchised locations, an increase of
$595,000 related to payroll and employee benefits, an increase of $110,000 related to professional and legal fees, and increases in other general and administrative costs.

Store Closure Provision.Store closure provision increased $140,000 from a reversal of $102,000 for
the 26 weeks ended June 30, 2001 to a provision of $38,000 for the 26 weeks ended June 29, 2002 as the Company added additional reserves for stores identified for closure during the
period.

ImpairmentWal-Mart.During the 26 weeks ended June 29, 2002, the
Company recorded an impairment of $5.3 million to write down the assets associated with the Company's Wal-Mart locations to their estimated realizable value based upon current and
historical operating trends of these locations. Management is currently, strategizing and in discussions with Wal-Mart to obtain releases from these locations or other solutions to
eliminate or minimize the operating losses from these locations. Management expects to incur future operating losses from the Wal-Mart locations. In addition, management expects to incur
significant additional costs associated with the closing and exiting from these locations. However, since management has not completed identification of its plan, these costs are not estimable.

Depreciation and Amortization Expense.Total depreciation expense increased by $523,000 or
9.8 percent, to $5.8 million for the 26 weeks ended June 29, 2002 from $5.3 million for the 26 weeks ended June 30, 2001. This increase was principally due to
depreciation associated with the Wal-Mart locations offset by a reduction in depreciation expense associated with stores sold to franchisees.

Total
amortization expense decreased by $5.8 million. This decrease was principally the result of ceasing amortization, effective December 30, 2001, of goodwill upon
adoption of SFAS No. 142, which changes the accounting treatment applied to goodwill and other intangible assets after the assets have been initially recognized in the financial statements.

Interest Expense, Net.Interest expense, net for the 26 weeks ended June 29, 2002 was
comparable to the 26 weeks ended June 30, 2001 at $8.7 million for both periods.

Other, Net.Other expenses and other items changed $188,000 to a $97,000 expense for the 26 weeks
ended June 29, 2002 from $91,000 of income for the period ended June 30, 2001. The increase in other expense was the result of a net gain on 36 stores sold to franchisees.





Liquidity and Capital Resources

General.The Company's principal sources of liquidity are cash flows from operating activities, sale
of Company owned stores, cash on hand, and available borrowings under its existing revolving credit facility. Cash flows from asset sales are subject to indenture restrictions. Asset sale proceeds are
required to be used in specified ways for payment of debt and permitted investment. At June 29, 2002, the Company had $1.8 million of unrestricted cash and cash equivalents and bank
borrowings under the line of credit of $8.8 million. The maximum availability under the Company's reducing credit facility is currently $10.0 million and will decrease to
$7.0 million on August 31, 2002, $6.0 million on September 30, 2002, and $4.0 million on January 31, 2003. The terms of the Company's indenture governing its
outstanding senior notes limited the Company's ability to borrow under any credit facility to a total of $10.5 million at June 29, 2002. At June 29, 2002, the Company also had
standby letters of credit totaling $1.3 million outstanding, all of which were scheduled to mature prior to March 31, 2003. Capricorn Investors III, L.P. ("Capricorn III"), one of Famous
Brands' principal stockholders, has guaranteed up to the lesser of $3.5 million and 50.0 percent of the aggregate amount of the Company's revolving credit facility.

Mrs. Fields'
operations were negatively impacted by the recession that began to affect the Company's results in the second quarter of 2001 and have been further impacted by the
events of September 11, 2001. Additionally, the Company has incurred net losses from the date of its formation resulting in a stockholder's deficit of $20.1 million at June 29,
2002. For the 26 weeks ended June 29, 2002, approximately $13.0 million of such net losses were the result of non-cash expenses, including depreciation and amortization of
intangible assets and debt issuance costs, as well as, asset impairment on Wal-Mart locations.

During
2002, the Company expects that its principal uses of cash will be for working capital, capital expenditures, store closure obligations, debt service requirements and other general
corporate purposes. The Company expects to expend approximately $6.2 million for capital expenditures in fiscal year 2002 of which approximately $3.0 million will be used for the
construction of new stores, $1.9 million will be used to remodel existing stores and $1.3 million will be used for other non-store capital expenditures. Approximately
$1.1 million of these expenditures for new store construction have been identified for possible sale to franchisees. In addition to its regular monthly debt service and the step down in the
credit facility discussed above, the Company has a semi-annual interest payment on its long-term notes of $7.1 million due December 1, 2002. Additionally,
Mrs. Fields' Holding has $28.0 million of 14.0 percent Senior Secured Discount Notes that will require semi-annual cash interest payments of $1.9 million
commencing June 1, 2003. The 14.0 percent Senior Secured Discount Notes are secured by all of the Company's common stock. These 14.0 percent Senior Secured Discount Notes mature
August 2005 and the Company's 101/8 percent Senior Notes of $140.0 million mature November 2004. Management anticipates that these cash requirements will be funded
with cash generated from operating activities, the sale of Company owned stores, and short-term borrowings under its credit and lease facilities as needed. Management is negotiating to
replace the current reducing credit facility with a non-reducing facility at the maximum level allowed under the indentures. If the Company is unable to replace the current reducing credit
facility, the Company may be unable to meet anticipated working capital needs, routine capital expenditures, and current debt service obligations on a short-term basis without asset sales,
the timing and probability of which cannot be predicted. There can be no assurance that the Company will be successful in negotiating the replacement of the current reducing credit facility.

The
Company is in compliance with its covenants underlying its revolving credit facility and 101/8 percent Senior Notes at June 29, 2002. Mrs. Fields'
Holding is in compliance with its covenants underlying its 14.0 percent Senior Secured Discount Notes at June 29, 2002.

June 29, 2002 Compared to December 29, 2001

As of June 29, 2002, the Company had liquid assets (unrestricted cash and cash equivalents and accounts receivable) of $7.7 million, a decrease of
26.5 percent, or $2.8 million, from December 29, 2001 when liquid assets were $10.5 million. Current assets decreased by $4.0 million, or 23.4 percent, to
$13.2 million at June 29, 2002 from $17.2 million at December 29, 2001. This decrease was primarily the result of a decrease in cash and cash equivalents, amounts due from
franchisees and licensees, inventories, and assets held for sale that were sold to franchisees in 2002. This decrease was offset by an increase in accounts receivable, amounts due from affiliates and
prepaid rents. Long-term assets decreased $13.3 million, or 8.4 percent, to $145.8 million at June 29, 2002 from $159.1 million at December 29,
2001. This decrease was in part due to a $5.3 million write down of the carrying value of the long-term assets of the Company's Wal-Mart locations. In addition, this
decrease was the result of recurring depreciation and amortization of property and equipment, intangibles, and deferred loan costs and the sale of Company owned stores offset by amounts due from
affiliates associated with the Management Fee retention amount.

Current
liabilities decreased by $5.7 million, or 14.4 percent, to $33.9 million at June 29, 2002 from $39.6 million at December 29, 2001. This
decrease is primarily due to a decrease in accounts payable, accrued liabilities, and sales tax payable, which was partially offset by an increase in bank borrowings under the line of credit and
accrued salaries, wages, and benefits.

The
Company's working capital deficit decreased by $1.6 million, or 7.4 percent, to a deficit of $20.8 million at June 29, 2002 from a deficit of
$22.4 million at December 29, 2001, for the reasons described above.

The
Company utilized $2.5 million of cash for operating activities during the 26 weeks ended June 29, 2002, primarily from reducing accounts payable. The Company generated
$1.4 million of cash from investing activities during the 26 weeks ended June 29, 2002, primarily from proceeds relating to franchising 36 Company owned stores, which was partially offset by
capital expenditures. The Company utilized $435,000 of cash for financing activities during the 26 weeks ended June 29, 2002, principally due to payments on long-term debt and
capital leases offset by increased borrowing under the Company's line of credit and drafts in transit in excess of borrowing availability.

The
specialty cookie and pretzel businesses do not require the maintenance of significant receivables or inventories. However, the Company continually invests in its business by
upgrading and remodeling stores and adding new stores, carts and kiosks as opportunities arise. Investments in these long-term assets, which are key to generating current sales, reduce its
working capital. During the 26 weeks ended June 29, 2002 and June 30, 2001, the Company expended cash of $4.0 million and $5.2 million, respectively, for capital assets.

Inflation

The impact of inflation on the operations of the business has not been significant in recent years. Most of the Company's leases contain escalation clauses.
However, such leases are accounted for on a straight-line basis as required by accounting principles generally accepted in the United States, which minimizes fluctuations in operating
income. In addition, some of our employees are paid hourly wages at the Federal minimum wage level. Minimum wage increases will negatively impact our payroll costs in the short term, but management
believes such impact can be offset in the long term through lower staffing of store operations and, if necessary, through product price increases.

Critical Accounting Policies

The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities,
disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses in the Company's financial statements. Management has reviewed the accounting policies that it uses to prepare the Company's financial statements and
believes that the following policies are the most important to the portrayal of the Company's financial condition and the results of it operations while requiring the use of judgments and estimates
about the effects of matters that are inherently uncertain.

Related Party Transactions.Mrs. Fields has contractual relationships with various affiliates,
primarily TCBY and Mrs. Fields' Holding, which are intended to be fair to the parties involved in the transactions
and on terms similar to what could be negotiated with independent third parties. Sometimes the Company is required to negotiate the agreements for both sides of the transaction. Also, inherent in any
contractual relationship is the interpretation of the intent of the agreement at a later time when unanticipated events occur. When situations like these occur, the Company attempts objectively to
determine the terms of the transaction or interpret the intent of the agreement on a fair and independent basis. However, there is no guarantee that it will be successful in doing so. Individual
affiliate transactions or a series of related transactions in excess of $1.0 million require a resolution by the Company's board of directors. Individual affiliate transactions or a series of
related transactions in excess of $5.0 million require an "opinion of fairness" by an accounting, appraisal or investment banking firm.

Capricorn
Investors III, L.P., one of Famous Brand's financial stockholders, has provided the lender of the Company's line of credit a guarantee of up to the lesser amount of
$3.5 million and 50.0 percent of the aggregate amount of such lender's funding commitment.

Impairment of Long-lived Assets.The Company reviews its long-lived assets
for impairment when circumstances indicate that the book value of an asset may not be fully recovered by the undiscounted net cash flow generated over the remaining life of the related asset or group
of assets. If the cash flows generated by the asset are not sufficient to recover the remaining book value of the asset, the Company is required to write down the value of the asset. In evaluating
whether the asset will generate sufficient cash flow to recover its book value, the Company estimates the amount of cash flow that will be generated by the asset and the remaining life of the asset.
In making its estimate, the Company considers the performance trends related to the asset, the likelihood that the trends will continue or change, both at the asset level as well as at the national
economic level and the length of time that it expects to retain the asset.

Allowance for Doubtful Accounts.The Company sells product to and receives royalties from its
franchisees and sells product to other customers. Sometimes these franchisees and customers are unable or unwilling to pay for the products that they receive or royalties that they owe. Factors that
affect the Company's ability to collect amounts that are due to Mrs. Fields include the financial strength of a franchisee or customer and its operations, the economic strength of the mall
where the franchisee is located and the overall strength of the retail economy. Mrs. Fields is required to establish an estimated allowance for the amounts included in accounts receivable that
it will not be able to collect in the future. To establish this allowance, it evaluates the customer's or franchisee's financial strength, payment history, reported sales and the availability of
collateral to offset potential losses. If the assumptions that are used to determine the allowance for doubtful accounts change, Mrs. Fields may have to provide for a greater level of expense
in future periods or to reverse amounts accrued in prior periods.

Store Closure Reserve.The Company will periodically close under-performing stores, either
individually or as part of an overall store closure plan. When a store is targeted for closure, it records a provision for costs that will be incurred in closing the store, which are predominately
estimated lease termination costs. The costs include both settlement payments and continued contractual payments over time under original lease agreements. The amount of the provision is allocated
between current amounts that are estimated to be paid within one year and long-term amounts that are estimated to be paid thereafter. The amount of the estimated reserve and the timing of the payments are affected by Mrs. Fields' ability to settle with the landlord for amounts less than the amount reserved
and the timing of the settlement payments agreed to in the settlement.

Implementation of Recent Accounting Pronouncements.In 2002, the Company adopted SFAS No. 141
"Business Combinations" and SFAS No. 142. These pronouncements require a valuation of the intangible assets associated with its various operating segments. To the extent that the fair value
associated with the intangible asset is less than the recorded value, Mrs. Fields will be required to write down the value of the related intangible asset. The valuation of the intangible
assets will be affected by, among other things, the Company's business plan for the future, its estimated results of future operations and the comparable companies that are used to value its
intangible assets. Changes in Mrs. Fields' business plan or operating results that are different than the projections used to develop the valuation of its intangible assets will have an impact
on the valuation of its intangible assets. Also, the decision to use one company vs. another company as a benchmark may have an impact on the valuation of its intangible assets.

Recent Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 143, "Accounting for
Asset Retirement Obligations". SFAS No. 143 addresses financial accounting and reporting for obligations associated with the retirement of long-lived assets that result from the
acquisition, construction, development and/or the normal operation of a long-lived asset, except for obligations of lessees and the associated asset retirement costs. SFAS No. 143
requires that the fair value of the liability for an asset retirement obligation be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. SFAS
No. 143 is effective for fiscal years beginning after June 15, 2002. The Company does not believe that the adoption of SFAS No. 143 will have a significant impact on the Company's
financial position and results of operations.

In
April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statement No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections."
The Statement rescinds SFAS No. 4, "Reporting Gains and Losses from Extinguishments of Debt," and an amendment of that Statement, SFAS No. 64, "Extinguishments of Debt Made to Satisfy
Sinking-Fund Requirements." SFAS No. 145 recognizes that the use of debt extinguishments can be a part of the risk management strategy of a company and hence, the classification of
all early extinguishments of debt as an extraordinary item may no longer be appropriate. In addition, the Statement amends SFAS No. 13, "Accounting for Leases," to eliminate an inconsistency
between the required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to
sale-leaseback transactions. Provisions of this Statement, as they relate to Statement No. 13, are to be effective for transactions occurring after May 15, 2002. Provisions,
which relate to Statement No. 4, are effective for fiscal years beginning after May 15, 2002. The Company has not yet assessed the impact of SFAS No. 145 on our financial position
or results of operations.

In
July 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associates with Exit or Disposal Activities". SFAS No. 146 is effective for transactions initiated
after December 31, 2002. Under SFAS No. 146, a company will record a liability for a cost associated with an exit or disposal activity when that liability is incurred and can be measured
at fair value. A liability is incurred when an event obligates the entity to transfer or use assets. Management does not expect the adoption of this statement to have a material impact on our
financial statements.



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

There have been no significant changes in market risks since the end of the Company's December 29, 2001 year. For more information, please read the
consolidated financial statements and notes thereto included in the Company's Form 10-K for the year ended December 29, 2001.

Forward-looking Information

This report contains forward-looking statements. Forward-looking statements include the words "may," "will," "estimate," "continue," "believe," "expect" or
"anticipate" and other similar words. These forward-looking statements generally relate to our plans and objectives for future operations and are based upon management's reasonable estimates of future
results or trends. Although the Company believes that the plans and objectives reflected in or suggested by such forward-looking statements are based upon assumptions that are reasonable, the Company
may not achieve such plans or objectives. Actual results may differ materially from projected results due, but not limited, to unforeseen developments, including developments relating to the
following:



The
Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these
risks, uncertainties and assumptions, the forward-looking events discussed in this report may not occur.



PART IIOTHER INFORMATION

Item 1. Legal Proceedings

In the ordinary course of business, Mrs. Fields is involved in routine litigation, including franchise disputes. Mrs. Fields is not a party to any
legal proceedings, which, in the opinion of management of Mrs. Fields, after consultation with legal counsel, is material to Mrs. Fields' business, financial condition or results of
operations beyond amounts provided for in the accompanying financial statements.

Mrs. Fields'
stores and products are subject to regulation by numerous governmental authorities, including, without limitation, federal, state and local laws and regulations
governing health, sanitation, environmental protection, safety and hiring and employment practices.

Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits

| |  | Exhibit 99.1 |  | Certification of CEO and CFO Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
| |  | ------------ |  | -------------------------------------------------------------------------------------------------------------------------------------

(b)  Forms 8-K

On April 26, 2002, Mrs. Fields' Original Cookies, Inc. filed a current report on Form 8-K under item 4 regarding
the change in registrant's certifying accountants.





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.

MRS. FIELDS' ORIGINAL COOKIES, INC.

|/s/LARRY A. HODGESLarry A. Hodges, President and CEO                                                                |  |  |  | August 13, 2002Date
|------------------------------------------------------------------------------------------------------------------- |  |  |  | -------------------
|/s/SANDRA M. BUFFASandra M. Buffa, Senior Vice President and CFO
(Chief Financial and Principal Accounting Officer) |  |  |  | August 13, 2002Date