---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For The Quarterly Period Ended May 5, 2007

Commission File Number: 21859



---

FACTORY CARD & PARTY OUTLET CORP.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|DELAWARE                                                       |  | 36-3652087                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)

2727 Diehl Road,

Naperville, IL 60563-2371

(Address of principal executive offices, zip code)

Registrant's telephone number, including area code: (630) 579-2000

Factory Card Outlet Corp.

(Former Name)



---

Indicate by check mark whether this 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  x    No ̈.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated
filer. See definition of accelerated filer and large accelerated filer in rule 12b-2 of the Exchange Act (Check One).

Large
accelerated filer ̈,    accelerated filer ̈,    non-accelerated filer  x.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12(b)-2 of the Exchange Act):    Yes ̈No  x.

Indicate by check mark whether the registrant
has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court    Yes  x    No ̈.

The number of shares of the Registrant's Common Stock outstanding as of May 31, 2007 was 3,377,243.



---



---

Factory Card & Party Outlet Corp.

Form 10-Q

For the Quarter Ended May 5, 2007

Index



|        |  |                                                                                                                       |  |      
|------- |  | --------------------------------------------------------------------------------------------------------------------- |  | -----
|        |  |                                                                                                                       |  | Page 
|        |  | Cautionary Statement Regarding Forward-Looking Statements                                                             |  | 2    
|        |  |                                                                                                                      
|Part I  |  | Financial Information                                                                                                 |  |      
|        |  |                                                                                                                      
|Item 1  |  | Financial Statements:                                                                                                 |  |      
|        |  |                                                                                                                      
|        |  | Condensed Consolidated Balance Sheets (Unaudited) as of May 5, 2007 and February 3, 2007                              |  | 3    
|        |  |                                                                                                                      
|        |  | Condensed Consolidated Statements of Operations (Unaudited) for the three months ended May 5, 2007 and April 29, 2006 |  | 4    
|        |  |                                                                                                                      
|        |  | Condensed Consolidated Statements of Cash Flows (Unaudited) for the three months ended May 5, 2007 and April 29, 2006 |  | 5    
|        |  |                                                                                                                      
|        |  | Notes to Condensed Consolidated Financial Statements - (Unaudited)                                                    |  | 6-13 
|        |  |                                                                                                                      
|Item 2  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                 |  | 14-20
|        |  |                                                                                                                      
|Item 3  |  | Quantitative and Qualitative Disclosures About Market Risk                                                            |  | 20   
|        |  |                                                                                                                      
|Item 4  |  | Controls and Procedures                                                                                               |  | 20   
|        |  |                                                                                                                      
|Part II |  | Other Information                                                                                                     |  |      
|        |  | Item 1.    
Legal Proceedings                                                                                         |  | 21   
|        |  | Item 1A.  
Risk Factors                                                                                               |  | 21   
|        |  | Item 2.    
Unregistered Sales of Equity Securities and Use of Proceeds                                               |  | 21   
|        |  | Item 3.    
Defaults Upon Senior Securities                                                                           |  | 21   
|        |  | Item 4.    
Submission of Matters to a Vote of Security Holders                                                       |  | 21   
|        |  | Item 5.    
Other Information                                                                                         |  | 21   
|        |  | Item 6.    
Exhibits                                                                                                  |  | 22-26
|        |  | Signatures                                                                                                            |  | 27   



1



---

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

References throughout this document to the Company include Factory
Card & Party Outlet Corp. and its wholly-owned subsidiary Factory Card Outlet of America, Ltd. In this document the words we, our, ours and us refer only to Factory Card & Party
Outlet Corp. and its wholly-owned subsidiary and not to any other person.

The Companys website  www.factorycard.com  provides
access, free of charge, to the Companys Securities and Exchange Commission reports, including Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and amendments to these reports. On our website, please see
Corporate Information for a link to our Securities and Exchange Commission reports.

Statements made in this Form 10-Q, and in our other public
filings and releases, which are not historical facts, contain forward-looking statements (as defined in the Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties and are subject to change at any time. The
forward-looking statements are made a number of times throughout the document and may be identified by forward-looking terminology as estimate, project, expect, believe, may,
will, intend or similar statements or variations of such terms.

The forward-looking statements involve known and unknown risks,
uncertainties and other factors that are, in some cases, beyond our control. You are cautioned that these statements are good only at the time made and are not guarantees of future performance and that actual results and trends in the future may
differ materially. Unless otherwise required by applicable securities laws, the Company assumes no obligation to update its forward-looking statements to reflect subsequent events or circumstances.

Factors that could cause actual results to differ materially include, but are not limited to, the following:



| |  |  | ability to meet sales plans;
| | - |  | ----------------------------



| |  |  | weather and economic conditions;
| | - |  | --------------------------------



| |  |  | results of our exploration of strategic alternatives;
| | - |  | -----------------------------------------------------



| |  |  | dependence on key personnel;
| | - |  | ----------------------------



| |  |  | competition and industry consolidation;
| | - |  | ---------------------------------------



| |  |  | ability to maintain compliance with bank covenants;
| | - |  | ---------------------------------------------------



| |  |  | ability to anticipate merchandise trends and consumer demand;
| | - |  | -------------------------------------------------------------



| |  |  | ability to maintain relationships with suppliers;
| | - |  | -------------------------------------------------



| |  |  | successful implementation of information systems;
| | - |  | -------------------------------------------------



| |  |  | successful handling of merchandise logistics;
| | - |  | ---------------------------------------------



| |  |  | inventory shrinkage;
| | - |  | --------------------



| |  |  | ability to meet future capital needs;
| | - |  | -------------------------------------



| |  |  | seasonality of business;
| | - |  | ------------------------



| |  |  | disruption with our imported product;
| | - |  | -------------------------------------



| |  |  | vendor performance;
| | - |  | -------------------



| |  |  | political unrest;
| | - |  | -----------------



| |  |  | consumer confidence and consumer spending;
| | - |  | ------------------------------------------



| |  |  | availability of retail store space on reasonable lease terms;
| | - |  | -------------------------------------------------------------



| |  |  | adverse developments with respect to litigation;
| | - |  | ------------------------------------------------



| |  |  | changes in accounting policies and practices;
| | - |  | ---------------------------------------------



| |  |  | governmental regulations; and
| | - |  | -----------------------------



| |  |  | other factors both referenced and not referenced in this Form 10-Q.
| | - |  | -------------------------------------------------------------------



2



---

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

FACTORY CARD & PARTY OUTLET CORP.

AND SUBSIDIARY

Condensed Consolidated Balance Sheets

(Unaudited)

(Dollar amounts in thousands)



|                                           |  |            |        |                 |   |       
|------------------------------------------ |  | ---------- | ------ | --------------- | - | ------
|                                           |  | May 5,2007 |        | February 3,2007
|ASSETS                                     |  |            |        |                 |   |       
|                                           |  |           
|Current assets:                            |  |            |        |                 |   |       
|Cash                                       |  | $          | 195    |                 | $ | 446   
|Merchandise inventories, net               |  |            | 47,305 |                 |   | 45,130
|Prepaid rent                               |  |            | 2,712  |                 |   | 2,994 
|Prepaid expenses and other assets          |  |            | 1,598  |                 |   | 1,511 
|Deferred tax asset, net                    |  |            | 5,491  |                 |   | 5,491 
|                                           |  |            |        |                 |   |       
|Total current assets                       |  |            | 57,301 |                 |   | 55,572
|                                           |  |           
|Fixed assets, net                          |  |            | 9,055  |                 |   | 9,400 
|Intangible assets, net                     |  |            | 135    |                 |   |      
|Other assets                               |  |            | 127    |                 |   | 131   
|Deferred tax asset, net                    |  |            | 6,400  |                 |   | 5,929 
|                                           |  |            |        |                 |   |       
|Total assets                               |  | $          | 73,018 |                 | $ | 71,032
|                                           |  |            |        |                 |   |       
|                                           |  |           
|LIABILITIES AND STOCKHOLDERS EQUITY       |  |            |        |                 |   |       
|                                           |  |           
|Current liabilities:                       |  |            |        |                 |   |       
|Line of credit                             |  | $          | 11,245 |                 | $ | 8,731 
|Accounts payable                           |  |            | 19,156 |                 |   | 16,908
|Accrued expenses:                          |  |            |        |                 |   |       
|Payroll and other compensation             |  |            | 3,703  |                 |   | 6,430 
|Insurance                                  |  |            | 1,375  |                 |   | 1,205 
|Taxes                                      |  |            | 910    |                 |   | 1,064 
|Other                                      |  |            | 3,315  |                 |   | 2,896 
|Capital lease obligations                  |  |            |       |                 |   | 1     
|                                           |  |            |        |                 |   |       
|Total current liabilities                  |  |            | 39,704 |                 |   | 37,235
|                                           |  |            |        |                 |   |       
|Deferred rent liabilities                  |  |            | 1,905  |                 |   | 1,913 
|                                           |  |            |        |                 |   |       
|Total liabilities                          |  |            | 41,609 |                 |   | 39,148
|                                           |  |            |        |                 |   |       
|Stockholders equity                       |  |            | 31,409 |                 |   | 31,884
|                                           |  |            |        |                 |   |       
|Total liabilities and stockholders equity |  | $          | 73,018 |                 | $ | 71,032
|                                           |  |            |        |                 |   |       

See accompanying notes to condensed consolidated financial statements.



3



---

FACTORY CARD & PARTY OUTLET CORP.

AND SUBSIDIARY

Condensed Consolidated Statements of Operations

(Unaudited)

(Dollar amounts in thousands, except share and per share data)



|                                              |  |                               |           |   |                                  |   |          
|--------------------------------------------- |  | ----------------------------- | --------- | - | -------------------------------- | - | ---------
|                                              |  | Three months endedMay 5, 2007 |           |   | Three months endedApril 29, 2006
|Net sales                                     |  | $                             | 57,184    |   |                                  | $ | 56,972   
|Cost of sales                                 |  |                               | 36,566    |   |                                  |   | 36,698   
|                                              |  |                               |           |   |                                  |   |          
|Gross profit                                  |  |                               | 20,618    |   |                                  |   | 20,274   
|                                              |  |                              
|Selling, general and administrative expenses  |  |                               | 20,787    |   |                                  |   | 18,990   
|Depreciation expense                          |  |                               | 759       |   |                                  |   | 781      
|Interest expense                              |  |                               | 203       |   |                                  |   | 300      
|                                              |  |                               |           |   |                                  |   |          
|Income(loss) before income taxes              |  |                               | (1,131    | ) |                                  |   | 203      
|Income taxes                                  |  |                               | (471      | ) |                                  |   | 91       
|                                              |  |                               |           |   |                                  |   |          
|Net income(loss)                              |  | $                             | (660      | ) |                                  | $ | 112      
|                                              |  |                               |           |   |                                  |   |          
|                                              |  |                              
|Earnings(loss) per share:                     |  |                               |           |   |                                  |   |          
|Net income(loss) per share - basic            |  | $                             | (0.20     | ) |                                  | $ | 0.04     
|                                              |  |                               |           |   |                                  |   |          
|                                              |  |                              
|Weighted average shares outstanding  basic   |  |                               | 3,290,301 |   |                                  |   | 3,127,368
|                                              |  |                               |           |   |                                  |   |          
|                                              |  |                              
|Net income(loss) per share  diluted          |  | $                             | (0.20     | ) |                                  | $ | 0.03     
|                                              |  |                               |           |   |                                  |   |          
|                                              |  |                              
|Weighted average shares outstanding  diluted |  |                               | 3,290,301 |   |                                  |   | 3,328,052
|                                              |  |                               |           |   |                                  |   |          

See accompanying notes to condensed consolidated financial statements.



4



---

FACTORY CARD & PARTY OUTLET CORP.

AND SUBSIDIARY

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Dollar amounts in thousands)



|                                                                                       |  |                                       |         |   |                                         |   |         |  
|-------------------------------------------------------------------------------------- |  | ------------------------------------- | ------- | - | --------------------------------------- | - | ------- | -
|                                                                                       |  | For thethree months ended May 5, 2007 |         |   | For thethree months endedApril 29, 2006 |  
|Cash flows provided by (used in) operating activities:                                 |  |                                       |         |   |                                         |   |         |  
|Net income(loss)                                                                       |  | $                                     | (660    | ) |                                         | $ | 112     |  
|Adjustments to reconcile net income(loss) to net cash flows from operating activities: |  |                                       |         |   |                                         |   |         |  
|Depreciation expense                                                                   |  |                                       | 759     |   |                                         |   | 781     |  
|Deferred taxes                                                                         |  |                                       | (471    | ) |                                         |   | 91      |  
|Stock Compensation                                                                     |  |                                       | 47      |   |                                         |   | 161     |  
|Loss on disposal of fixed assets                                                       |  |                                       | 10      |   |                                         |   |        |  
|Amortization of deferred financing costs                                               |  |                                       | 4       |   |                                         |   | 5       |  
|Changes in assets and liabilities:                                                     |  |                                       |         |   |                                         |   |         |  
|Merchandise inventories, net                                                           |  |                                       | (2,175  | ) |                                         |   | 1,232   |  
|Prepaid expenses and other assets                                                      |  |                                       | 278     |   |                                         |   | (207    | )
|Accounts payable                                                                       |  |                                       | 2,248   |   |                                         |   | 1,724   |  
|Accrued expenses                                                                       |  |                                       | (2,292  | ) |                                         |   | 311     |  
|Deferred rent obligation                                                               |  |                                       | (8      | ) |                                         |   | (16     | )
|                                                                                       |  |                                       |         |   |                                         |   |         |  
|Net cash flows provided by (used in) operating activities                              |  |                                       | (2,260  | ) |                                         |   | 4,194   |  
|                                                                                       |  |                                       |         |   |                                         |   |         |  
|Net cash flows used in investing activities  purchase of fixed and intangible assets  |  |                                       | (559    | ) |                                         |   | (878    | )
|                                                                                       |  |                                       |         |   |                                         |   |         |  
|Cash flows from financing activities:                                                  |  |                                       |         |   |                                         |   |         |  
|Borrowings - line of credit                                                            |  |                                       | 61,880  |   |                                         |   | 55,549  |  
|Repayments - line of credit                                                            |  |                                       | (59,366 | ) |                                         |   | (59,253 | )
|Payment of capital lease obligations                                                   |  |                                       | (1      | ) |                                         |   | (3      | )
|Cash received from exercise of stock options and warrants                              |  |                                       | 55      |   |                                         |   | 395     |  
|                                                                                       |  |                                       |         |   |                                         |   |         |  
|Net cash flows provided by (used in) financing activities                              |  |                                       | 2,568   |   |                                         |   | (3,312  | )
|                                                                                       |  |                                       |         |   |                                         |   |         |  
|Net increase (decrease) in cash                                                        |  |                                       | (251    | ) |                                         |   | 4       |  
|Cash at beginning of period                                                            |  |                                       | 446     |   |                                         |   | 196     |  
|                                                                                       |  |                                       |         |   |                                         |   |         |  
|Cash at end of period                                                                  |  | $                                     | 195     |   |                                         | $ | 200     |  
|                                                                                       |  |                                       |         |   |                                         |   |         |  
|                                                                                       |  |                                      
|Supplemental cash flow information:                                                    |  |                                       |         |   |                                         |   |         |  
|Interest paid                                                                          |  | $                                     | 233     |   |                                         | $ | 340     |  
|Alternative minimum taxes paid                                                         |  |                                       | 102     |   |                                         |   |        |  
|Supplemental schedule of non-cash financing activities:                                |  |                                       |         |   |                                         |   |         |  
|Proceeds due from exercise of stock options                                            |  |                                       | 83      |   |                                         |   |        |  

See accompanying notes to condensed consolidated financial statements.



5



---

FACTORY CARD & PARTY OUTLET CORP.

AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Dollar amounts in thousands, except share and per share data)



|(1) | Business and Basis of Presentation
|--- | ----------------------------------

Basis of
Presentation and Organization

As of May 5, 2007, Factory Card & Party Outlet Corp. and its subsidiary, Factory Card
Outlet of America Ltd., operated 185 company-owned retail stores in 20 states, offering a wide selection of party supplies, greeting cards, gift wrap, balloons, everyday and seasonal merchandise, and other special occasion merchandise.

The Companys fiscal year ends on the 52 or 53 weeks, as applicable, ending the Saturday
nearest to January 31st. Fiscal 2007 is the 52 week period February 4, 2007 to February 2, 2008.
Fiscal 2006 is the 53 week period January 29, 2006 to February 3, 2007.

The condensed consolidated unaudited financial statements
include the accounts of Factory Card & Party Outlet Corp. and its wholly owned subsidiary, Factory Card Outlet of America Ltd. These financial statements have been prepared by management without audit and should be read in conjunction with
the consolidated financial statements and notes for the fiscal year ended February 3, 2007 included in the Companys Annual Report on Form 10-K. The operating results for the interim periods are not necessarily indicative of the results
for the year. All intercompany balances and transactions have been eliminated in consolidation. In the opinion of management, the accompanying condensed consolidated financial statements reflect all normal recurring adjustments necessary for a fair
presentation of the interim financial statements.

Management Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires the Company
to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period and related disclosures. Actual
results could differ from those estimates.



|(2) | Significant Accounting Policies
|--- | -------------------------------

Revenue Recognition

Revenues include the selling price of party goods sold, net of returns and discounts, and are recognized at the point of sale. The
Company estimates returns based upon historical return rates and such amounts have not been significant.

Per Emerging Issues Task Force
(EITF) Issue No. 06-3, How Taxes Collected from Customers and Remitted to Governmental Authorities Should Be Presented in the Income Statement (i.e., Gross versus Net Presentation) (EITF No. 06-3), the
Companys policy is to record revenue net of related sales, use or value added taxes  net basis.

While the Companys
product offerings can be differentiated among the various categories (i.e. cards, candy, gift wrap, etc.), the Company deems the products to be similar in nature and therefore does not



6



---

present the categories as segments as per the Financial Accounting Standards Board (FASB) Statement of Financial Accounting Standard
(SFAS) No. 131 Disclosures about Segments of an Enterprise and Related Information, (SFAS No. 131).

Merchandise Inventories

Merchandise inventories are stated at the lower of average cost or estimated net realizable value
utilizing the retail method. The Company has entered into agreements with certain vendors and at May 5, 2007 the Companys purchase commitments are $3.5 million.

At May 5, 2007 and February 3, 2007, the Company had reserves of $1,436 and $1,383 respectively, for certain merchandise, which is to be discontinued from the ongoing inventory assortment, as well as
inventory with excess quantities on hand, and certain seasonal inventory remaining from past holidays.

Long-Lived Assets

Fixed asset additions are recorded at cost. Depreciation is computed on a straight-line basis over three to ten years for fixtures and
equipment and over the shorter of the useful life or the initial term of the lease for leasehold improvements. Depreciation related to capital leases is also included in depreciation.

The Company capitalizes software in accordance with Statement of Position (SOP) 98-1 Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use (SOP 98-1). Capitalized software is made up of purchased software and the respective licenses, including the many components of JDA, administrative systems and eCommerce software. The software
is depreciated over three years.

During the first quarter of fiscal 2007, the Company capitalized a non-compete agreement with a competitor
as an intangible asset. This agreement has a 10 year term, but will be amortized straight-line over 9.2 years, concurrent with the lease term of our store located within the geographic scope of the non-compete agreement. It is recorded as the
intangible asset on the accompanying condensed consolidated balance sheet. The gross carrying amount is $135 and the aggregate amortization for the three months ended May 5, 2007 was $0.



|                                       |  |   |    
|-------------------------------------- |  | - | ---
|Estimated future amortization expense: |  |  
|For the year ended February 2, 2008    |  | $ | 11 
|For the year ended January 31, 2009    |  |   | 15 
|For the year ended January 30, 2010    |  |   | 15 
|For the year ended January 29, 2011    |  |   | 15 
|For the year ended January 28, 2012    |  |   | 15 
|Thereafter                             |  |   | 64 
|                                       |  |   |    
|Total Amortization                     |  |   | 135
|                                       |  |   |    

The Company evaluates long-lived assets in accordance with SFAS No. 144: Accounting for
the Impairment or Disposal of Long-Lived Assets, (SFAS No. 144). Long-lived assets are evaluated for recoverability in accordance with SFAS No. 144 whenever events or changes in circumstances indicate that an asset may
have been impaired. In evaluating an asset for recoverability, the Company estimates the future cash flows expected to result from the use of the asset and eventual disposition. If the sum of the expected future cash flows (undiscounted and without
interest charges) is less than the carrying amount of the asset, an impairment loss, equal to the excess of the carrying amount over the fair market value of the asset is recognized. The fair market value of assets is determined primarily by market
prices of similar assets at the stores.

The Company evaluated its long-lived assets in the current fiscal quarter. Based on current and
projected performance, the Company has not recorded a fixed asset impairment for the three months ended May 5, 2007 or for the three months ended April 29, 2006. The Company believes the carrying value of the assets is appropriate.



7



---

Cooperative Advertising, Markdown Reimbursement and Placement Fees

The Company receives vendor allowances principally as a result of meeting defined purchase levels or promoting vendors products. Those received as a
result of purchase levels are accrued as a reduction of merchandise purchase price and result in a reduction of cost of sales as the merchandise is sold. Those received for promoting vendors products are offset against specific advertising
expense relating to the promotion and result in a reduction of selling, general and administrative expenses. Markdown allowances reduce cost of goods sold in the period the related markdown is taken. Placement allowances are offset against specific,
incremental expenses incurred in getting the product ready for sale. The Companys accounting policies relating to cash received from vendors are consistent with the conclusions reached by Emerging Issues Task Force (EITF) 02-16,
Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor which was issued in September 2002. Total consideration received from vendors was $1,272 and $1,658 for the three months ending May 5,
2007 and April 29, 2006, respectively. Advertising cooperative payments received for the three months ending May 5, 2007 and April, 29, 2006 were $102 and $98, respectively.

Income Taxes

The Company files a
consolidated federal income tax return. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial reporting and tax basis of assets and liabilities and are determined using
tax rates and laws that are expected to be in effect when the differences are expected to reverse. The Company assesses its deferred tax assets and establishes valuation allowances when it is determined that deferred tax assets are not likely to be
realized. There are no valuation allowances on the Companys deferred tax assets as of May 5, 2007 or February 3, 2007. The Company paid alternative minimum tax of $102 during the three months ended May 5, 2007 due to its
estimate of fiscal 2006 taxable income.

The Company adopted the provisions of FASB Interpretation No. 48, Accounting for
Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109 (FIN 48) on February 3, 2007. At the adoption date and as of May 5, 2007, the Company had no material unrecognized tax benefits and no
adjustment to liabilities, retained earnings, loss from continuing operations, or net loss were required. The adoption of FIN 48 had no effect on the Companys basic and diluted earnings per share. The Company files tax returns in all
appropriate jurisdictions, which include a federal tax return and all required state jurisdictions. Open tax years for all jurisdictions are 2003 to 2005, which statutes expire in 2007 to 2009, respectively.

The Company recognizes interest and penalties related to uncertain tax positions as income tax expense as incurred. No expense for interest and penalties
was recognized for the three months ended May 5, 2007.



8



---

|(3) | Line of Credit
|--- | --------------

The Company is party to a secured
financing facility, dated April 8, 2002, with Wells Fargo Retail Finance, LLC (as amended, the Loan Agreement). At May 5, 2007, the Loan Agreement, which is a line of credit, provided $35,000 (including $10,000 for letters of
credit) to fund working capital needs and for general corporate purposes. The maturity date on the Loan Agreement is October 31, 2008.

Borrowings under the facility are limited by a percentage of inventory levels. At May 5, 2007, the weighted average interest rate on the Companys borrowings was 8.01%. Borrowings under the Loan Agreement are secured by
substantially all of the Companys assets. Certain restrictive covenants apply, including achievement of specified operating results and limitations on the incurrence of additional liens and indebtedness, capital expenditures, asset sales and
payment of dividends.

The Companys ability to make scheduled payments of principal of, or to pay the interest on, or to refinance
indebtedness, or to fund planned capital expenditures, will depend upon future performance which, in turn, is subject to general economic, financial, competitive and other factors that are beyond its control. Based upon the Companys current
level of operations and anticipated growth, the Company believes future cash flows from operations, together with available borrowings under the Loan Agreement, will be adequate for the next twelve months to meet anticipated requirements for capital
expenditures, working capital, interest payments and scheduled principal payments. There can be no assurance that the business will continue to generate sufficient cash flow from operations in the future to service the debt and make necessary
capital expenditures after satisfying certain liabilities arising in the ordinary course of business. If unable to do so, the Company may be required to refinance all or a portion of the existing debt, sell assets or obtain additional financing.
There can be no assurance that any refinancing would be available or that any sales of assets or additional financing could be obtained.



|(4) | Lease Commitments
|--- | -----------------

The Company conducts all of its
activities using leased premises. Stores and office leases generally provide that real estate taxes, insurance, common area maintenance, and operating expenses are the Companys obligations. Certain store leases provide for contingent rentals
based on sales in excess of specified minimums. Contingent rental expense was $16 and $26 for the three months ended at May 5, 2007 and April 29, 2006, respectively. Rent expenses, excluding real estate taxes, insurance, common area
maintenance, charged to operations under operating leases for the three months ended May 5, 2007 and April 29, 2006 were $7,412, and $7,269, respectively.



|(5) | Stock-Based Compensation
|--- | ------------------------

Compensation expense is
recognized only for share-based payments expected to vest. The shares granted in fiscal 2006 and fiscal 2007 had a vesting period of three years and a contractual life of 10 years. All non-performance based share awards issued by the Company have
graded vesting schedules of three to four years. The Company recognizes stock based compensation expense on a straight-line basis for awards with graded vesting. Specific information for the various stock plans is included in Note 6
Stockholders Equity.

Stock Option Plans

Stock option activity for the three months ended May 5, 2007 is as follows:



|                                  |  |                       |   |  |                               |       |                                           |     |                |   |      
|--------------------------------- |  | --------------------- | - |  | ----------------------------- | ----- | ----------------------------------------- | --- | -------------- | - | -----
|                                  |  | Numberof StockOptions |   |  | WeightedAverageExercise Price |       | Weighted AverageRemainingContractual Life |     | IntrinsicValue
|Outstanding  February 3, 2007    |  | 690,674               |   |  | $                             | 6.43  |                                           |     |                |   |      
|Granted                           |  | 40,000                |   |  |                               | 11.52 |                                           |     |                |   |      
|Exercised                         |  | (25,523               | ) |  |                               | 5.42  |                                           |     |                |   |      
|Forfeited                         |  | (1,300                | ) |  |                               | 6.85  |                                           |     |                |   |      
|                                  |  |                       |   |  |                               |       |                                           |     |                |   |      
|Outstanding  May 5, 2007         |  | 703,851               |   |  |                               | 6.75  |                                           | 5.9 |                | $ | 4,064
|                                  |  |                       |   |  |                               |       |                                           |     |                |   |      
|Exercisable  May 5, 2007         |  | 633,579               |   |  |                               | 6.39  |                                           | 5.6 |                | $ | 3,894
|                                  |  |                       |   |  |                               |       |                                           |     |                |   |      
|Available for grant  May 5, 2007 |  | 144,603               |   |  |                               |       |                                           |     |                |   |      



9



---

The fair value of each non-qualified stock option was estimated on the date of grant using the
Black-Scholes option pricing model.



|                                                     |  |                    |      |   |                    |   |            |                        |  |   |            |  
|---------------------------------------------------- |  | ------------------ | ---- | - | ------------------ | - | ---------- | ---------------------- |  | - | ---------- | -
|Stock-Based Compensation Valuation Assumptions:      |  | Fiscal 2007 Grants |      |   | Fiscal 2006 Grants |   |            | Pre-Fiscal 2006 Grants | 
|Risk-free interest rate                              |  |                    | 4.69 | % |                    |   | 4.56%4.99 | %                      |  |   | 3.39%4.73 | %
|Expected dividend yield                              |  |                    | 0    | % |                    |   | 0          | %                      |  |   | 0          | %
|Expected price volatility                            |  |                    | 47   | % |                    |   | 50         | %                      |  |   | 50         | %
|Expected life of non-qualified stock options (years) |  |                    | 6.0  |   |                    |   | 6.0        |                        |  |   | 6.010.0   |  
|Weighted average grant date fair value               |  | $                  | 5.93 |   |                    | $ | 4.07       |                        |  | $ | 3.35       |  

The Company recognized stock-based compensation expense of $18 and $94 for the three months ended
May 5, 2007 and April 29, 2006, respectively. This expense is included in selling, general and administrative expenses.

Total
unrecognized compensation cost for stock options as of May 5, 2007 was $311. The aggregate intrinsic value of options outstanding at May 5, 2007 is $4,064 and the aggregate intrinsic value of exercisable options is $3,894. Proceeds
received and receivable from the exercise of options for the three months ended May 5, 2007 and April 29, 2006 was $138 and $209, respectively. The total intrinsic value of options exercised through May 5, 2007 was $139. Based on the
Companys election of the with and without approach, the realized tax benefit from stock options for the three months ended May 5, 2007 was $0.

In April 2002, the Company authorized an aggregate of 10,000,000 shares of new Common Stock, par value $0.01 per share. A total of 3,376,677 common shares were outstanding at May 5, 2007.

Nonvested Stock

A summary of the
nonvested stock activity during the three months ended May 5, 2007 is summarized in the table below:



|                                    |  |        |   |  |                                       |     
|----------------------------------- |  | ------ | - |  | ------------------------------------- | ----
|Nonvested Awards Summary:           |  | Shares |   |  | Weighted AverageGrant-Date Fair Value
|Outstanding at February 3, 2007     |  | 11,500 |   |  | $                                     | 7.92
|Granted to employees                |  | 9,200  |   |  |                                       | 9.20
|Vested, converted                   |  | (3,169 | ) |  |                                       | 7.64
|Terminated or resigned              |  |       |   |  |                                       |    
|                                    |  |        |   |  |                                       |     
|Total outstanding, October 28, 2006 |  | 17,351 |   |  | $                                     | 8.64
|                                    |  |        |   |  |                                       |     



10



---

Total nonvested pre-tax stock compensation expense for the three months ended May 5, 2007 and
April 29, 2006 was $29 and $27, respectively. Total unrecognized compensation cost at May 5, 2007 for the Companys nonvested stock is $125, which will be recognized over the weighted average period of the next 1.9 years.

In February 2007, the Board of Directors approved a nonvested share award under the 2003 Equity Incentive Plan to certain employees of the Company. A
total of 5,700 shares were awarded which vest ratably over 3 years. Expense recognized for this plan for the three months ended May 5, 2007 was $4.

In March 2007, the Board of Directors approved a nonvested share award under the 2003 Equity Incentive Plan to certain employees of the Company. A total of 1,000 shares were awarded which vest ratably over 3 years.
Expense recognized for this plan for the three months ended May 5, 2007 was $0.

In April 2007, the Board of Directors approved a
nonvested share award under the 2003 Equity Incentive Plan to an officer of the Company. A total of 2,500 shares were awarded which vests ratably over 3 years. Expense recognized for this plan for the three months ended May 5, 2007 was $0.

Nonvested Performance-Based Stock

On January 31, 2006, the Board of Directors approved a nonvested performance-based share award under the 2003 Equity Incentive Plan to the officer group of the Company. A total of 60,000 shares were awarded with
a grant date fair value of $7.99 per share. The performance condition for full or partial vesting will be satisfied if and only to the extent the Company achieves a predetermined return on invested capital for a rolling 12-consecutive-month period
beginning after January 28, 2006 and ending on or before February 9, 2009. During the first three quarters of fiscal 2006 the ratable portion of the expense (straight-line over the performance term) was included in the results of
operations, however, based on managements fourth quarter fiscal 2006 assessment of progress towards the return on invested capital goal, the cumulative expense was reversed, making the full year fiscal 2006 pre-tax expense for this award $0.

Pretax expense recognized for this award for the three months ended May 5, 2007 and April 29, 2006 was $0 and $40, respectively.
Based on the guidance set forth in SFAS 123(R), the Company has excluded these performance-based shares from the dilutive earnings per share calculations. Total unrecognized compensation cost of nonvested performance-based stock at May 5, 2007
was $376, which will not be recognized over the next 1.8 years, unless the aforementioned performance conditions become achievable. Based on the present evaluation, the Company cannot conclude that the targets as originally contemplated will be
achieved.

A summary of the nonvested performance-based stock activity during the three months ended May 5, 2007 is summarized in the
table below:



|                                            |  |         |   |  |                                       |     
|------------------------------------------- |  | ------- | - |  | ------------------------------------- | ----
|Nonvested Performance-Based Awards Summary: |  | Shares  |   |  | Weighted AverageGrant-Date Fair Value
|Outstanding at February 3, 2007             |  | 58,500  |   |  | $                                     | 7.99
|Granted to employees                        |  | 500     |   |  |                                       | 8.41
|Vested, converted                           |  |        |   |  |                                       |    
|Terminated or resigned                      |  | (12,000 | ) |  |                                       | 7.99
|                                            |  |         |   |  |                                       |     
|Total outstanding, May 5, 2007              |  | 47,000  |   |  | $                                     | 7.99
|                                            |  |         |   |  |                                       |     

Warrants

In April 2002, the Company issued four series of new Warrants, Series A through D, granting such holders the right to purchase an aggregate of 306,934 additional shares of the new Common Stock. The Warrants were
issued to non-employees upon emergence from bankruptcy. The Series A Warrants expired on April



11



---

9, 2006. The Series B Warrants are exercisable at any time prior to April 9, 2008 at a price of $8.00 per share. The Series C Warrants are exercisable
any time prior to April 9, 2010 at a price of $8.00 per share. The Series D Warrants are exercisable any time prior to April 9, 2010 at a price of $17.00 per share. At May 5, 2007, Warrants to purchase an aggregate of 208,004 shares
common stock were outstanding. Cash proceeds received from the exercise of warrants for the three months ended May 5, 2007 and April 29, 2006 was $0 and $186, respectively.



|(6) | Earnings(Loss) Per Share
|--- | ------------------------

In accordance with SFAS
No. 128 Earnings per Share, earnings per sharebasic was computed by dividing net income(loss) by the weighted average number of common shares outstanding during the period. Earnings(loss) per sharediluted assumes, in
addition to the above, the effect of potentially dilutive securities. The dilutive impact of stock options and warrants is calculated using the treasury method.

The reconciliation of earnings(loss) per share- basic to earnings(loss) per sharediluted for the three months ended May 5, 2007 and April 29, 2006 is as follows (in thousands, except per share
amounts):



|                                                                |  |                                      |           |   |                                         |   |          
|--------------------------------------------------------------- |  | ------------------------------------ | --------- | - | --------------------------------------- | - | ---------
|                                                                |  | For the threemonths endedMay 5, 2007 |           |   | For the threemonths endedApril 29, 2006
|Net income(loss)                                                |  | $                                    | (660      | ) |                                         | $ | 112      
|Earnings(loss) per share  basic                                |  | $                                    | (0.20     | ) |                                         | $ | 0.04     
|Earnings(loss) per share  diluted                              |  | $                                    | (0.20     | ) |                                         | $ | 0.03     
|Weighted average shares outstandingbasic                       |  |                                      | 3,290,301 |   |                                         |   | 3,127,368
|Dilutive effect of stock options, warrants and restricted stock |  |                                      |          |   |                                         |   | 200,684  
|                                                                |  |                                      |           |   |                                         |   |          
|Weighted average shares outstandingdiluted                     |  |                                      | 3,290,301 |   |                                         |   | 3,328,052
|                                                                |  |                                      |           |   |                                         |   |          

Stock options and warrants with exercise prices below the applicable market price of the
Companys common stock are included in potentially dilutive common shares outstanding if the Company reports net income for a reporting period. However, when the Company incurs a net loss for a reporting period, the inclusion of any such shares
would result in a decrease in loss per share, and therefore all stock options, warrants and restricted stock units are ignored when calculating diluted loss per share. Therefore, the Companys loss per share for the three months ended
May 5, 2007 is the same amount on a basic and diluted basis. Had the Company reported net income for the three months ended May 5, 2007 the dilutive effect of stock options and warrants would have been 240,740 shares.

Options and warrants to purchase 266,000 common shares at prices ranging from $8.30 to $22.40 per share as of April 29, 2006 but were not
considered in the calculation of diluted earnings per share for the three months ended April 29, 2006 because the strike price was greater than the average market price per share during the period.



|(7) | Legal Proceedings
|--- | -----------------

The Company is or may be subject to
certain legal proceedings and claims from time to time that are incidental to the ordinary course of business. The Company will record a liability when it has been determined that it is probable that the Company will be obligated to pay and the
amount can be reasonably estimated, and the Company will disclose the related facts in the footnotes to the financial statements, if material. If the Company determines that an obligation is reasonably possible it will, if material, disclose the
nature of the loss contingency and the estimated range of possible loss, or include a statement that no estimate of loss can be made.

The
Company is from time to time named in charges filed with the Equal Employment Opportunity Commission (EEOC) and other federal and state governmental entities governing employees and the workplace. In one of those matters, the EEOC issued
a determination on February 28, 2006 that there is reasonable cause to believe that certain employees were subject to verbal harassment in violation of



12



---

applicable laws. A determination that the Company is not in compliance with the rules and regulations of these governmental entities could result in the
award of damages and/or equitable remedies. Based on its best estimate of probable loss, a $400 reserve is recorded in accrued expenses as of May 5, 2007.

As of the date of this Quarterly Report on Form 10-Q, the Company is not aware of any other material existing or threatening litigation to which we are or may be a party.



|(8) | Reclassifications
|--- | -----------------

Certain items in the 2006 financial
statements have been reclassified to conform to the 2007 presentation.



13



---

|ITEM 2. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Dollar amounts in thousands)
|------- | -------------------------------------------------------------------------------------------------------------------

Overview

Factory Card & Party Outlet stores provide our
customers with value solutions for all their party and social occasion needs in a one-stop, festive environment. As a leader in the market place, our stores, which average approximately 11,500 square feet, carry merchandise in the party solution,
greeting card, gift wrap, balloon, seasonal event and special occasion merchandise arenas. Based on the published number of stores of our competitors as compiled by various business publications and other publicly available information, we believe
we are one of the largest chains of company-owned stores in the party supply, greeting card and special occasion industry.

Our fiscal years end on the 52 or 53 weeks, as applicable, ending the Saturday nearest to January 31st. Fiscal 2006 is the 53 week period January 29, 2006 to February 3, 2007. Fiscal 2005 is the 52 week period January 30, 2005 to January 28, 2006. The following table summarizes store opening and closing
activity during the three months of fiscal 2007.



|                    |  |                            |   |  |                |  
|------------------- |  | -------------------------- | - |  | -------------- | -
|                    |  | For the three months ended |  
|                    |  | May 5, 2007                |   |  | April 29, 2006 |  
|Beginning of period |  | 187                        |   |  | 188            |  
|Openings            |  |                           |   |  | 5              |  
|Closings            |  | (2                         | ) |  | (1             | )
|                    |  |                            |   |  |                |  
|End of period       |  | 185                        |   |  | 192            |  
|                    |  |                            |   |  |                |  

Greeting Card Agreement

On February 5, 2005, we entered into a definitive agreement with the Premier Greetings division of Paramount Cards Inc. to be our primary supplier of everyday and seasonal greeting cards. In late July 2006,
Paramount decided to close its operations and a receiver was appointed for Paramounts assets. On August 29, 2006, the Ontario Superior Court of Justice in Bankruptcy and Insolvency approved the sale by Paramount of substantially all
of its assets and property to Hallmark Cards Incorporated. During the third quarter of fiscal 2006, we negotiated with Hallmark to procure greeting cards at favorable costs. These purchases have positively impacted our greeting card margins during
the quarter. We anticipate the sell-through of this product will continue to positively impact our greeting card gross margin rate for the next three to six months. We are currently in discussions with several greeting card vendors with respect to a
formal long-term supply agreement.

Party Supply Agreement

On January 26, 2006, we entered into a definitive agreement with Amscan Holdings, Inc. to be our exclusive supplier of solid color paper tableware products. In conjunction with the agreement, Amscan ships all sourced merchandise to our
centralized distribution center. The agreement also provides that the ownership of merchandise will not transfer to us until the goods are shipped out of our distribution center.

Critical Accounting Policies and Estimates

Critical Accounting Policies are defined as those that are reflective of
significant judgments and estimates and could potentially result in materially different results under different assumptions and conditions. We have prepared the accompanying financial statements in conformity with accounting principles generally
accepted in the United States of America, which require management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes. Actual results could differ from those estimates under
different assumptions or conditions. We have identified the following critical accounting policies utilized in the preparation of these financial statements.



14



---

Revenue Recognition

Revenues include the selling price of party goods sold, net of returns and discounts, and are recognized at the point of sale. We estimate returns based upon historical return rates and such amounts have not been significant.

Per Emerging Issues Task Force (EITF) Issue No. 06-3, How Taxes Collected from Customers and Remitted to Governmental Authorities Should Be
Presented in the Income Statement (i.e., Gross versus Net Presentation) (EITF No. 06-3), our policy is to record revenue net of related sales, use or value added taxes  net basis.

While our product offerings can be differentiated among the various categories (i.e. cards, candy, gift wrap, etc.), we deem the products to be similar in nature and
therefore does not present the categories as segments as per the Financial Accounting Standards Board (FASB) Statement of Financial Accounting Standard (SFAS) No. 131 Disclosures about Segments of an
Enterprise and Related Information, (SFAS No. 131).

Merchandise Inventories

We state merchandise inventories at the lower of average cost or estimated net realizable value utilizing the retail method. We perform periodic evaluations of the net
realizable value of merchandise, including merchandise which is to be discontinued from our ongoing inventory assortment as well as inventory with excess quantities on hand and certain seasonal inventory remaining from past holidays. Based upon
these evaluations, a provision for the excess of inventory cost over the net realizable value is recorded as a reduction to the net inventory balance. At May 5, 2007, and February 3, 2007, we had reserves of $1,436 and $1,383,
respectively.

Cooperative Advertising, Markdown Reimbursement and Placement Fees

We receive vendor allowances principally as a result of meeting defined purchase levels or promoting vendors products. Those received as a result of purchase levels are accrued as a reduction of merchandise
purchase price and result in a reduction of cost of sales as the merchandise is sold. Those received for promoting vendors products are offset against specific advertising expense relating to the promotion and result in a reduction of selling,
general and administrative expenses. Markdown allowances reduce cost of goods sold in the period the related markdown is taken. Placement allowances are offset against specific, incremental expenses incurred in getting the product ready for sale.
Our accounting policies relating to cash received from vendors are consistent with the conclusions reached by Emerging Issues Task Force (EITF) 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration
Received from a Vendor which was issued in September 2002. Total consideration received from vendors was $1,272 and $1,658 for the three months ending May 5, 2007 and April 29, 2006, respectively. Advertising cooperative payments
received for the three months ending May 5, 2007 and April, 29, 2006 were $102 and $98, respectively.

Long-Lived Assets

Fixed asset additions are recorded at cost. Depreciation is computed on a straight-line basis over three to ten years for fixtures and equipment and over the shorter of
the useful life or the initial term of the lease for leasehold improvements. Depreciation related to capital leases is also included in depreciation.

We
capitalize software in accordance with Statement of Position (SOP) 98-1 Accounting for the Costs of Computer Software Developed or Obtained for Internal Use (SOP 98-1). Capitalized software is made up of purchased
software and the respective licenses, including the many components of JDA, administrative systems and eCommerce software. The software is depreciated over three years.

During the first quarter of fiscal 2007, we acquired a non-compete agreement from a competitor. This agreement has a 10 year term, but will be amortized straight-line over 9.2 years concurrent with the lease term of
our store located with the geographic scope of the non-compete agreement. The non-compete agreement is recorded as an intangible asset on the accompanying condensed consolidated balance sheet. The gross carrying amount is $135 and the aggregate
amortization for the three months ended May 5, 2007 was $0.



15



---

|                                       |  |   |    
|-------------------------------------- |  | - | ---
|Estimated future amortization expense: |  |  
|For the year ended February 2, 2008    |  | $ | 11 
|For the year ended January 31, 2009    |  |   | 15 
|For the year ended January 30, 2010    |  |   | 15 
|For the year ended January 29, 2011    |  |   | 15 
|For the year ended January 28, 2012    |  |   | 15 
|Thereafter                             |  |   | 64 
|                                       |  |   |    
|Total Amortization                     |  |   | 135
|                                       |  |   |    

We evaluate long-lived assets in accordance with SFAS No. 144: Accounting for the Impairment or
Disposal of Long-Lived Assets, (SFAS No. 144). Long-lived assets are evaluated for recoverability in accordance with SFAS No. 144 whenever events or changes in circumstances indicate that an asset may have been impaired.
In evaluating an asset for recoverability, we estimate the future cash flows expected to result from the use of the asset and eventual disposition. If the sum of the expected future cash flows (undiscounted and without interest charges) is less than
the carrying amount of the asset, an impairment loss, equal to the excess of the carrying amount over the fair market value of the asset is recognized. The fair market value of assets is determined primarily by market prices of similar assets at the
stores.

We have evaluated our long-lived assets in the current fiscal year. Based on current and projected performance there were no fixed asset
impairments recognized in first quarter this year. We believe the carrying value of the assets is appropriate.

Results of Operations

The following table sets forth, for the periods indicated selected statements of operations data expressed as a percentage of net sales and the number of stores open at
the end of each period. The following table is included solely for use in comparative analysis of results of operations and to complement managements discussion and analysis.



|                                             |  |                               |    |  |                                 |  
|-------------------------------------------- |  | ----------------------------- | -- |  | ------------------------------- | -
|                                             |  | Three monthsended May 5, 2007 |    |  | Three monthsendedApril 29, 2006 |  
|Net sales                                    |  | 100.0                         | %  |  | 100.0                           | %
|Cost of sales                                |  | 63.9                          |    |  | 64.4                            |  
|                                             |  |                               |    |  |                                 |  
|Gross profit                                 |  | 36.1                          |    |  | 35.6                            |  
|Selling, general and administrative expenses |  | 36.4                          |    |  | 33.3                            |  
|Depreciation expense                         |  | 1.3                           |    |  | 1.4                             |  
|Interest expense                             |  | 0.4                           |    |  | 0.5                             |  
|                                             |  |                               |    |  |                                 |  
|Income (loss) before income taxes            |  | (2.0                          | )  |  | 0.4                             |  
|Income taxes                                 |  | (0.8                          | )  |  | 0.2                             |  
|                                             |  |                               |    |  |                                 |  
|Net income (loss)                            |  | (1.2                          | )% |  | 0.2                             | %
|                                             |  |                               |    |  |                                 |  
|Number of stores open at end of period       |  | 185                           |    |  | 192                             |  

Three Months Ended May 5, 2007 and April 29, 2006

Net Sales. Net sales increased $212 or 0.4% to $57,184 for the three months ended May 5, 2007 (first quarter of fiscal 2007) from $56,972 for the
three months ended April 29, 2006 (first quarter of fiscal 2006). The increase is primarily the result of new store sales, offset by a 1.2% comparable store sales decline for the first quarter of fiscal 2007. This comparable store
sales decline for the first quarter of fiscal 2007 was primarily the result of fiscal February when we experienced a comparable store sales decline of 7.4%, due to poor weather and weather-related store closures. Sales in both March and April helped
to partially offset Februarys comparable store sales decline. During the first quarter of fiscal 2007 we experienced comparable store sales improvement in our party, seasonal



16



---

and gift wrap categories while experiencing declines in cards, candy and the other categories. On both a total store count and weighted average basis, we
operated fewer stores in the first quarter of fiscal 2007 as compared to the first quarter of fiscal 2006 with the weighted average number of stores being 187 and 190, respectively. Comparable store sales are defined as sales from those stores open
for at least one full year.

Gross Profit. Cost of sales includes merchandise, distribution and store occupancy costs. Gross profit increased $344
or 1.7%, to $20,618 for the first quarter of fiscal 2007 from $20,274 for the first quarter of fiscal 2006. The increase is primarily attributable to improved gross margin in the card, seasonal and party categories. Declines in the other product
categories did somewhat offset these improvements, along with other expenses including store occupancy costs, which increased $267 or 3.1% as we continue to renew existing store leases. Due both to rising fuel costs and continued direction towards a
more centralized distribution model, our freight and distribution costs increased $423. Gross profit as a percent of net sales, excluding store occupancy costs, increased 88 basis points from the first quarter of fiscal 2006.

Selling, General and Administrative Expenses. Selling, general and administrative expenses include store payroll, advertising and other store operating and
corporate administrative expenses. Selling, general and administrative expenses increased $1,797 or 9.5% to $20,787 for the first quarter of fiscal 2007 from $18,990 for the first quarter of fiscal 2006. Major contributors to the increase are the
following:



| |  |  | Store related expenses, increased $241 or 2.0%. We managed store payroll more effectively in the first quarter of fiscal 2007 driving it down 0.7% from the first
quarter of fiscal 2006. The savings was offset both by cost of our remodeling initiative, as we remodeled six stores during the first quarter of fiscal 2007 compared to zero in the first quarter of fiscal 2006, and also rising operating expenses
such as utilities, credit card fees, and supplies.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net advertising expense increased approximately $842 or 47.5% due primarily to increased direct mail costs associated with a greater number of mailings distributed
in the first quarter of fiscal 2007 than in the first quarter of fiscal 2006. Approximately half of this increase related to Mothers Day-themed advertising that we incurred in fiscal April 2007, due to the fiscal 2007 quarter-end occurring
closer to Mothers Day than in the first quarter of fiscal 2006.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other corporate expenses increased approximately $714 or 14.2% as we incurred $531 of expense related to a senior management reorganization and $103 in investment
banker costs associated with our exploration of strategic alternatives. These costs were somewhat offset by a $114 decrease in stock compensation expense.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As a percentage of net sales, selling, general and administrative expenses were 36.4% in the first quarter of fiscal 2007 compared to 33.3% in the first quarter of fiscal 2006.

Depreciation expense. Depreciation expense was $759 in the first quarter of fiscal 2007 compared to $781 in the first quarter of fiscal 2006. The decrease can be
attributed to the fact that we had fewer fixed assets as we have seven fewer stores since the first quarter of fiscal year 2006.

Interest Expense.
Interest expense was $203 in the first quarter of fiscal 2007 compared to $300 in the first quarter of fiscal 2006. The decrease resulted from lower average borrowing levels.

Income Taxes. Income tax benefit was $471 in the first quarter of fiscal 2007 compared to income tax expense of $91 in the first quarter of fiscal 2006. The decrease is a function of loss in the first quarter
of fiscal 2007 compared to a gain in the first quarter of fiscal 2006. Until the benefits of our net operating loss carry forwards are fully utilized, we do not expect to pay federal income taxes, with the exception of alternative minimum taxes.



17



---

Liquidity and Capital Resources

Our uses of capital for fiscal 2007 are expected to include working capital for operating expenses and satisfaction of current liabilities, expenditures related to maintaining and refurbishing existing stores, opening
new stores and interest payments on outstanding borrowings. Historically, these cash requirements have been met through cash flow from operations and borrowings from our credit facility.

The following table sets forth certain consolidated statements of cash flows data:



|                                                      |  |                               |        |   |                                  |   |        |  
|----------------------------------------------------- |  | ----------------------------- | ------ | - | -------------------------------- | - | ------ | -
|                                                      |  | Fiscal 2007                   |        |   | Fiscal 2006                      |  
|                                                      |  | Three months endedMay 5, 2007 |        |   | Three months endedApril 29, 2006 |  
|Cash flows provided by (used in) operating activities |  | $                             | (2,260 | ) |                                  | $ | 4,194  |  
|                                                      |  |                               |        |   |                                  |   |        |  
|Cash flows (used in) investing activities             |  | $                             | (559   | ) |                                  | $ | (878   | )
|                                                      |  |                               |        |   |                                  |   |        |  
|Cash flows provided by (used in) financing activities |  | $                             | 2,568  |   |                                  | $ | (3,312 | )
|                                                      |  |                               |        |   |                                  |   |        |  

At May 5, 2007 our working capital was $17,597. Net cash used by operating activities for the three months
ended May 5, 2007 was $2,260 compared to cash provided by operating activities of $4,149 for the three months ended April 29, 2006. The decrease in cash flows from operating activities can be attributed to the first quarter of fiscal 2007
net loss versus income during the first quarter of 2006 income and the related impact on the deferred tax asset as well as to increases in inventory levels and pay downs of accruals which were primarily payroll and payroll-related costs.

Net cash used in investing activities for the three months ended May 5, 2007 and the three months ended April 29, 2006 was $559 and $878, respectively. Net
cash used in investing activities during the three months ended May 5, 2007 included $218 for store remodel fixtures and leasehold improvements, $157 was used on other store improvements, $135 was used to acquire a non-compete agreement, and
$49 was used to acquire computer software and equipment. The 2007 investing cost is comparable to the three months ended April 29, 2006 when we acquired approximately $577 of new store fixtures, along with warehouse and distribution center
equipment totaling $277, and computer equipment and software costing $24.

Net cash provided by financing activities for the three months ended May 5,
2007 was $2,568 compared to $3,312 of net cash used in the three months ended April 29, 2006. Fluctuations are attributable mostly to the level of borrowings which were higher than the first quarter last year due to increased inventory and
paydowns of our accrued expenses. Additionally, we received less cash from the exercise of stock options and warrants - $55 in the three months ended May 5, 2007 compared to $395 in the three months ended April 29, 2006.

We are party to a secured financing facility, dated April 8, 2002, with Wells Fargo Retail Finance, LLC (as amended, the Loan Agreement). The Loan
Agreement, which is a line of credit expiring on October 31, 2008, currently provides up to $35,000, (including $10,000 for letters of credit) to fund working capital needs and for general corporate purposes. The maturity date on the Loan
Agreement is October 31, 2008. Borrowings under the facility are limited by a percentage of inventory levels, and are secured by substantially all of our assets.

As of May 5, 2007, we had $11,245 in borrowings outstanding under the Loan Agreement and had utilized approximately $2,662 to issue letters of credit. As of June 4, 2007, we had $3,785 in borrowings
outstanding under the Loan Agreement, utilized approximately $3,708 to issue letters of credit and had $18,583 available for future cash borrowings.

We do
not intend to pay cash dividends in the foreseeable future and under our current Loan Agreement we are restricted from paying dividends on our capital stock.

Our ability to make scheduled payments of principal of, or to pay the interest on, or to refinance indebtedness, or to fund planned capital expenditures, will depend upon future performance which, in turn, is subject to general economic,
financial, competitive and other factors that are beyond our control. Based upon our current level of



18



---

operations and anticipated growth, we believe that future cash flows from operations, together with available borrowings under the Loan Agreement, will be
adequate for the next twelve months to meet anticipated requirements for capital expenditures, working capital, interest payments and scheduled principal payments. There can be no assurance that our business will continue to generate sufficient cash
flow from operations in the future to service our debt and make necessary capital expenditures after satisfying certain liabilities arising in the ordinary course of business. If unable to do so, we may be required to refinance all or a portion of
our existing debt, sell assets or obtain additional financing. There can be no assurance that any refinancing would be available or that any sales of assets or additional financing could be obtained.

Contractual Obligations

We conduct all of our activities using
leased premises. Store and office leases generally provide that real estate taxes, insurance, common area maintenance, and operating expenses are our obligations. Certain store leases also provide for contingent rentals based on sales in excess of
specified minimums.

To facilitate an understanding of our contractual obligations as of May 5, 2007, the following data is provided which summarizes
future payments:



|                                                                |  |                                                     |       |                   |   |          |  |          |      |                  |   |      |  |   |     
|--------------------------------------------------------------- |  | --------------------------------------------------- | ----- | ----------------- | - | -------- |  | -------- | ---- | ---------------- | - | ---- |  | - | ----
|                                                                |  | Payments due by Period (dollar amounts in millions)
|Contractual Obligations                                         |  | Total                                               |       | Less ThanOne Year |   | 1-3Years |  | 3-5Years |      | Morethan 5 Years
|Debt & Capital Leases (1) (including current portion)           |  | $                                                   | 11.2  |                   | $ | 11.2     |  | $        |     |                  | $ |     |  | $ |    
|                                                                |  |                                                     |       |                   |  
|Operating Leases(2)(3)                                          |  |                                                     | 133.7 |                   |   | 27.6     |  |          | 42.8 |                  |   | 29.1 |  |   | 34.2
|                                                                |  |                                                     |       |                   |  
|Inventory Purchase Commitments (including open purchase orders) |  |                                                     | 16.9  |                   |   | 14.2     |  |          | 2.7  |                  |   |     |  |   |    
|                                                                |  |                                                     |       |                   |   |          |  |          |      |                  |   |      |  |   |     
|Total                                                           |  | $                                                   | 161.8 |                   | $ | 53.0     |  | $        | 45.5 |                  | $ | 29.1 |  | $ | 34.2
|                                                                |  |                                                     |       |                   |   |          |  |          |      |                  |   |      |  |   |     

---

|(1) | Interest payments are excluded from total.
|--- | ------------------------------------------

|(2) | Payments to the landlord covering taxes, maintenance, other common area maintenance items and contingent rental amounts for stores are excluded from total. Amounts expensed for
these items during the three months ended May 5, 2007 and the three months ended April 29, 2006 totaled $2.2 million and $2.2 million, respectively.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Includes lease renewal of headquarters / distribution center in Naperville, IL through 2018.
|--- | --------------------------------------------------------------------------------------------

Off-Balance Sheet Arrangements

We have not created, and are not party to, any special-purpose or off-balance sheet
entities for the purposes of raising capital, incurring debt or operating our business. We do not have any off-balance sheet arrangements or relationships with entities that are not consolidated into our financial statements that are reasonably
likely to materially affect our liquidity or the availability of capital resources.

Seasonality

Our business is highly seasonal, with operating results varying from quarter to quarter. We historically have
experienced higher sales during the second and fourth fiscal quarters due to increased demand by customers for our products attributable to special occasions and holiday seasons during these periods. Our fiscal 2007 quarters are defined as follows:
first fiscal quarter is February 4, 2007 to May 5, 2007, second fiscal quarter is May 6, 2007 to August 4, 2007, third fiscal quarter is August 5, 2007 to November 3, 2007 and fourth fiscal quarter is November 4,
2007 to February 2, 2008. Our fiscal year ends on the 52 or 53 weeks, as applicable, ending the Saturday nearest to January 31st. Fiscal 2007 is a 52-week period while fiscal 2006 was a 53-week period.



19



---

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

We are subject
to market risks from changes in interest rates. As of May 5, 2007, the interest rate on the Companys revolving credit facilities, which represents a significant portion of the Companys outstanding debt, is variable based upon the
prime and LIBOR rates. We believe our interest rate risk is minimal as a hypothetical 1.0% increase to the average interest rate under the credit facilities applied to the average outstanding balance during the three months ended May 5, 2007
would not have had a material impact on our financial position or results of operations.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

We maintain disclosure controls and procedures
that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions (SEC)
rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing
and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and
management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As of June 4, 2007 and
as required by SEC Rule 13a-15(b), we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and
operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were
effective at the reasonable assurance level.

During the quarter ended May 5, 2007, there has been no change in our internal control over financial
reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



20



---

PART II - OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

We are or may be subject to certain legal proceedings
and claims from time to time that are incidental to the ordinary course of business. We will record a liability when it has been determined that it is probable that the Company will be obligated to pay and the amount can be reasonably estimated, and
we will disclose the related facts in the footnotes to the financial statements, if material. If we determine that an obligation is reasonably possible it will, if material, disclose the nature of the loss contingency and the estimated range of
possible loss, or include a statement that no estimate of loss can be made.

We are from time to time named in charges filed with the Equal Employment
Opportunity Commission (EEOC) and other federal and state governmental entities governing employees and the workplace. In one of those matters, the EEOC issued a determination on February 28, 2006 that there is reasonable cause to
believe that certain employees were subject to verbal harassment in violation of applicable laws. A determination that we are not in compliance with the rules and regulations of these governmental entities could result in the award of damages and/or
equitable remedies. Based on our best estimate of probable loss, a $400 reserve is recorded in accrued expenses as of May 5, 2007.

As of the date of
this Quarterly Report on Form 10-Q, we are not aware of any other material existing or threatening litigation to which we are or may be a party.



|Item 1A. | Risk Factors
|-------- | ------------

Except as set forth below, we have not identified any
material changes from risk factors as previously disclosed in Form 10-K filed on April 20, 2007. As discussed in Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations, we are currently in
discussions with Hallmark and other vendors with respect to the supply of greeting cards. Although we are managing our greeting card program through our distribution center utilizing inventory currently in our supply chain, our failure to secure
sourcing of greeting cards on terms acceptable to us could adversely affect our ability to compete and our financial performance.

We have announced our
intent to explore strategic alternatives, but no transaction may occur. Also, if one is undertaken, we cannot be certain of its potential terms or timing.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



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

None.



|Item 5. | Other Information
|------- | -----------------

None.



21



---

|Item 6. | Exhibits
|------- | --------



|        |  |                                                                                                                                                                                                                                                                                                                    
|------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.1(1)  |  | Debtors Amended Joint Plan of Reorganization Under Chapter 11 of the Bankruptcy Code, dated February 5, 2002.                                                                                                                                                                                                     
|        | 
|3.1(2)  |  | Amended and Restated Certificate of Incorporation of Factory Card & Party Outlet Corp.                                                                                                                                                                                                                             
|        | 
|3.2(4)  |  | Amended Bylaws of Factory Card & Party Outlet Corp.                                                                                                                                                                                                                                                                
|        | 
|3.3(7)  |  | Amendment to and Restated Certificate of Incorporation of Factory Card & Party Outlet Corp, dated July 17, 2003.                                                                                                                                                                                                   
|        | 
|3.4(7)  |  | Amendment to and Restated Certificate of Incorporation of Factory Card & Party Outlet Corp, dated April 6, 2004.                                                                                                                                                                                                   
|        | 
|3.5(13) |  | Amendment to Restated Certificate of Incorporation of Factory Card & Party Outlet Corp, dated June 27, 2006.                                                                                                                                                                                                       
|        | 
|3.6(18) |  | Waiver of Certain Provisions of Amended and Restated Certificate of Incorporation of Factory Card & Party Outlet Corp, dated February 16, 2007.                                                                                                                                                                    
|        | 
|4.1(2)  |  | Warrant Agreement, dated April 9, 2002, between Factory Card & Party Outlet Corp. and Wells Fargo Bank Minnesota, N.A.                                                                                                                                                                                             
|        | 
|4.2(2)  |  | Form of New Management Warrant, dated April 9, 2002.                                                                                                                                                                                                                                                               
|        | 
|4.3(2)  |  | Schedule of New Management Warrants (pursuant to Instruction 2 of Item 601).                                                                                                                                                                                                                                       
|        | 
|4.4(2)  |  | Trade Conversion Note of Factory Card & Party Outlet Corp. and Factory Card Outlet of America Ltd., dated April 9, 2002, for the benefit of CSS Industries, Inc.                                                                                                                                                   
|        | 
|4.5(2)  |  | Schedule of Trade Conversion Notes (pursuant to Instruction 2 of Item 601).                                                                                                                                                                                                                                        
|        | 
|4.6(2)  |  | Trade Conversion Agreement, dated as of April 9, 2002, among Factory Card & Party Outlet Corp., Factory Card Outlet of America, Ltd., Amscan, Inc., Creative Expressions Group, Inc., Images
and Editions Limited, Unique Industries, Inc., CSS Industries, Inc., P.S. Greetings, Inc., and Maryland Plastics, Inc.
|        | 
|10.1(2) |  | Loan and Security Agreement dated as of April 9, 2002, among Factory Card Outlet of America, Ltd., as borrower, the lenders thereto as Wells Fargo Retail Finance, LLC, as arranger, collateral
agent and administrative agent.                                                                                    
|        | 
|10.2(7) |  | First Amendment dated April 9, 2004, to the Loan and Security Agreement, among Factory Card Outlet of America, Ltd., as borrower, the lenders thereto as Well Fargo Retail Finance, LLC, as
arranger, collateral agent and administrative agent.                                                                   
|        | 
|10.3(2) |  | Security Agreement, dated April 9, 2002, among Factory Card & Party Outlet Corp. and Factory Card Outlet of America, Ltd., in favor of William Kaye, as Collateral Trustee.                                                                                                                                        



22



---

|           |  |                                                                                                                                                                                                                                                    
|---------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|           | 
|10.4(2)    |  | Factory Card & Party Outlet Corp. 2002 Stock Incentive Plan.                                                                                                                                                                                       
|           | 
|10.5(2)    |  | Trade Vendor Supply Agreement, dated April 9, 2002, between Factory Card & Party Outlet Corp., Factory Card Outlet of America, Ltd. and Maryland Plastics.                                                                                         
|           | 
|10.6(2)    |  | Schedule of Trade Vendor Supply Agreements (pursuant to Instruction 2 of Item 601).                                                                                                                                                                
|           | 
|10.7(2)*   |  | Employment Agreement, dated as of April 9, 2002, between Factory Card Outlet of America, Ltd. and James D. Constantine.                                                                                                                            
|           | 
|10.8(5)*   |  | Employment Agreement, dated as of December 23, 2004, between Factory Card Outlet of America, Ltd. and Timothy F. Gower.                                                                                                                            
|           | 
|10.9(5)*   |  | Employment Agreement, dated as of December 23, 2004, between Factory Card Outlet of America, Ltd. and Gary W. Rada.                                                                                                                                
|           | 
|10.10(3)*  |  | Factory Card & Party Outlet Corp. 2002 Non-Employee Directors Stock Option Plan.                                                                                                                                                                   
|           | 
|10.11(3)*  |  | First Amendment to the Factory Card & Party Outlet Corp. 2002 Stock Incentive Plan.                                                                                                                                                                
|           | 
|10.12(3)*  |  | Second Amendment to the Factory Card & Party Outlet Corp. 2002 Stock Option Plan.                                                                                                                                                                  
|           | 
|10.13(4)*  |  | Factory Card & Party Outlet Corp. 2003 Equity Incentive Plan.                                                                                                                                                                                      
|           | 
|10.14(11)  |  | Factory Card & Party Outlet Corp. Form of Stock Option Agreement  2002 Stock Option Plan.                                                                                                                                                         
|           | 
|10.15(6)** |  | Primary Supply and Consignment Agreement dated February 5, 2005 between Factory Card Outlet of America, Ltd and Paramount Cards, Inc.                                                                                                              
|           | 
|10.16(11)* |  | Factory Card & Party Outlet Corp., Form of Stock Option Agreement  2002 Non-Employee Directors Stock Option Plan.                                                                                                                                 
|           | 
|10.17(11)* |  | Factory Card & Party Outlet Corp., Form of Stock Option Agreement - Equity Incentive Plan.                                                                                                                                                         
|           | 
|10.18(11)* |  | Factory Card & Party Outlet Corp., Form of Restricted Stock Agreement - Equity Incentive Plan.                                                                                                                                                     
|           | 
|10.19(11)* |  | Factory Card & Party Outlet Corp., Summary of Incentive Bonus Agreements.                                                                                                                                                                          
|           | 
|10.20(11)* |  | Factory Card & Party Outlet Corp., Summary of Non-employee Director Compensation.                                                                                                                                                                  
|           | 
|10.21(11)* |  | Factory Card & Party Outlet Corp., Summary of Arrangements with Certain Executives.                                                                                                                                                                
|           | 
|10.22(8)   |  | Second Amendment dated October 7, 2005, to the Loan and Security Agreement, among Factory Card Outlet of America, Ltd., as borrower, the lenders thereto as Well Fargo Retail Finance, LLC, as
arranger, collateral agent and administrative agent.



23



---

|           |  |                                                                                                                                                                                                                                                                                                           
|---------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.23(9)*  |  | Waiver and Release of James D. Constantine, CFO, dated as of December 2, 2005.                                                                                                                                                                                                                            
|           | 
|10.24(10)* |  | Amended Employment Agreement, dated as of December 9, 2005, between Factory Card Outlet of America, Ltd. and Timothy F. Gower.                                                                                                                                                                            
|           | 
|10.25(10)* |  | Amended Employment Agreement, dated as of December 9, 2005, between Factory Card Outlet of America, Ltd. and Gary W. Rada.                                                                                                                                                                                
|           | 
|10.26(10)* |  | Employment Agreement, dated as of December 9, 2005, between Factory Card Outlet of America, Ltd. and Jarett A. Misch.                                                                                                                                                                                     
|           | 
|10.27(10)* |  | Amended and Restated Executive Severance Plan, dated as of December 9, 2005.                                                                                                                                                                                                                              
|           | 
|10.28(11)* |  | Factory Card & Party Outlet, 2006 Management Incentive Plan.                                                                                                                                                                                                                                              
|           | 
|10.29(12)  |  | Primary Supply and Consignment Agreement dated January 26, 2006 between Factory Card & Party Outlet Corp. and Amscan Holdings, Inc.                                                                                                                                                                       
|           | 
|10.30(14)  |  | Agreement by and among Cramer Rosenthal McGlynn, LLC, a Delaware limited liability company (CRM LLC) and Cramer Rosenthal McGlynn, Inc., a New York corporation (CRM
Inc. and together with CRM LLC, CRM), on the one hand, and Factory Card & Party Outlet Corp. on the other dated April 18, 2006.
|           | 
|10.31(15)  |  | Industrial Building Lease dated October 28, 1996 between CenterPoint Realty Services Corporation and Factory Card Outlet of America Ltd.                                                                                                                                                                  
|           | 
|10.32(15)  |  | Lease Amendment dated as of January 31, 1998 by and between CenterPoint Realty Services Corporation and Factory Card Outlet of America Ltd.                                                                                                                                                               
|           | 
|10.33(15)  |  | Second Lease Amendment dated as of November 30, 2006 by and between CJF1 LLC and Factory Card Outlet of America Ltd.                                                                                                                                                                                      
|           | 
|10.34(16)  |  | Separation Agreement of Jarett A. Misch, Vice President / Controller / Chief Accounting Officer, dated as of February 16, 2007                                                                                                                                                                            
|           | 
|10.35(19)  |  | Employment Agreement dated as of December 24, 2004, and Amendment to Employment Agreement dated as of December 9, 2005 between Factory Card Outlet of America, Ltd. and Michael
Perri,                                                                                                                    
|           | 
|16.1(17)   |  | Letter on change in certifying accountant, dated as of October 23, 2006.                                                                                                                                                                                                                                  
|           | 
|21         |  | Subsidiaries of the Company.                                                                                                                                                                                                                                                                              
|           | 
|31.1       |  | Chief Executive Officer Certification under Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                
|           | 
|31.2       |  | Chief Financial Officer Certification under Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                



24



---

|     |  |                                                                                                          
|---- |  | ---------------------------------------------------------------------------------------------------------
|     | 
|32.1 |  | Chief Executive Officer Certification of Periodic Report under Section 906 of Sarbanes-Oxley Act of 2002.
|     | 
|32.2 |  | Chief Financial Officer Certification of Periodic Report under Section 906 of Sarbanes-Oxley Act of 2002.

---

Notes

|* | Management contracts or compensatory plans or arrangements.
|- | -----------------------------------------------------------

|** | The Company has submitted, to the Securities and Exchange Commission (the Commission), a request for confidential treatment for portions of this document. The redacted
material has been filed separately with the Commission.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(1) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on March 25, 2002.
|--- | -------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on April 23, 2002.
|--- | -------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to the Companys Quarterly Report on Form 10-Q as filed on June 18, 2002.
|--- | ---------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to the Companys Annual Report on Form 10-K as filed on May 2, 2003.
|--- | ----------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on December 23, 2004.
|--- | ----------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on February 7, 2005.
|--- | ---------------------------------------------------------------------------------------------------

|(7) | Incorporated by reference to the Companys Current Report on Form 10-K as filed on April 21, 2004.
|--- | --------------------------------------------------------------------------------------------------

|(8) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on October 17, 2005.
|--- | ---------------------------------------------------------------------------------------------------

|(9) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on December 2, 2005.
|--- | ---------------------------------------------------------------------------------------------------

|(10) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on December 9, 2005.
|---- | ---------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to the Companys Quarterly Report on Form 10-Q as filed on June 14, 2005.
|---- | ---------------------------------------------------------------------------------------------------

|(12) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on April 19, 2006.
|---- | -------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on June 28, 2006.
|---- | ------------------------------------------------------------------------------------------------



25



---

|(14) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on April 20, 2006.
|---- | -------------------------------------------------------------------------------------------------

|(15) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on December 7, 2006.
|---- | ---------------------------------------------------------------------------------------------------

|(16) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on February 20, 2007.
|---- | ----------------------------------------------------------------------------------------------------

|(17) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on October 26, 2006.
|---- | ---------------------------------------------------------------------------------------------------

|(18) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on February 16, 2007.
|---- | ----------------------------------------------------------------------------------------------------

|(19) | Incorporated by reference to the Companys Current Report on Form 8-K as filed on April 30, 2007.
|---- | -------------------------------------------------------------------------------------------------



26



---

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.



|                     |  |                                   |  |                                                      
|-------------------- |  | --------------------------------- |  | -----------------------------------------------------
|                     |  | FACTORY CARD & PARTY OUTLET CORP.
|                     |  |                                  
|Dated: June 14, 2007 |  | By:                               |  | /s/ Gary W. Rada                                     
|                     |  |                                   |  | Gary W. Rada                                         
|                     |  |                                   |  | President and Chief Executive Officer                
|                     |  |                                  
|Dated: June 14, 2007 |  | By:                               |  | /s/ Timothy J. Benson                                
|                     |  |                                   |  | Timothy J. Benson                                    
|                     |  |                                   |  | Vice President, Treasurer and Chief Financial Officer
|                     |  |                                   |  | [Principal Accounting Officer]                       



27