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 4, 2002

                                       OR

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

For the transition period from    to

                         Commission file number 1-14987

                                    TOO, INC.
             (Exact name of registrant as specified in its charter)

            Delaware                                          31-1333930
 (State or other jurisdiction of                           (I.R.S. Employer
 incorporation or organization)                           Identification No.)

8323 Walton Parkway, New Albany, OH                              43054
(Address of principal executive offices)                      (Zip Code)


Registrant's telephone number, including area code          (614) 775-3500

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

                                    Yes X   No

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

           Common Stock                          Outstanding at May 24, 2002
           ------------                          ---------------------------

          $.01 Par Value                                33,882,633 Shares



                                    TOO, INC.

                                TABLE OF CONTENTS



                                                                                                              Page No.
                                                                                                              --------
                                                                                                           
PART I. Financial Information

   Item 1. Financial Statements

      Consolidated Statements of Income for the Thirteen Weeks Ended
           May 4, 2002 and May 5, 2001 .....................................................................         3

      Consolidated Balance Sheets
           May 4, 2002 and February 2, 2002 ................................................................         4

      Consolidated Statements of Cash Flows for the Thirteen Weeks Ended
           May 4, 2002 and May 5, 2001 .....................................................................         5

      Notes to Consolidated Financial Statements ...........................................................         6

      Report of Independent Accountants ....................................................................        11

   Item 2.   Management's Discussion and Analysis of Results of Operations and Financial Condition .........        12

PART II.   Other Information

   Item 1.  Legal Proceedings ..............................................................................        16

   Item 4.  Matters Submitted to a Vote of Security Holders ................................................        16

   Item 6.  Exhibits and Reports on Form 8-K ...............................................................        16

   Signature ...............................................................................................        17

   Index to Exhibits .......................................................................................        18


                                       2



                         PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

                                    TOO, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
               (unaudited, in thousands except per share amounts)



                                                   Thirteen Weeks Ended
                                                 -----------------------
                                                   May 4,       May 5,
                                                    2002         2001
                                                 ---------    ----------
                                                        
                                                 $ 158,591    $ 136,657
        Net sales
           Costs of goods sold, buying and
              occupancy costs                      105,068       91,694
                                                 ---------    ---------
        Gross income                                53,523       44,963
           General, administrative and store
              operating expenses                    43,525       38,516
                                                 ---------    ---------
        Operating income                             9,998        6,447

           Interest expense, net                       253          132
                                                 ---------    ---------
        Income before income taxes                   9,745        6,315
           Provision for income taxes                3,900        2,500
                                                 ---------    ---------
        Net income                               $   5,845    $   3,815
                                                 =========    =========
        Earnings per share:

           Basic                                 $    0.19    $    0.12
                                                 =========    =========

           Diluted                               $    0.18    $    0.12
                                                 =========    =========

        Weighted average common shares:

           Basic                                    31,425       30,818
                                                 =========    =========

           Diluted                                  32,535       31,686
                                                 =========    =========


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

                                       3



                                    TOO, INC.
                           CONSOLIDATED BALANCE SHEETS
                       (in thousands except share amounts)



                                                                      May 4,       February 2,
                                                                       2002            2002
                                                                   -----------     -----------
                                                                   (unaudited)
                                                                             
                             ASSETS

Current Assets:
  Cash and equivalents                                             $    65,590     $    63,538
  Receivables                                                            3,651           2,547
  Inventories                                                           34,112          44,537
  Store supplies                                                        10,834          10,357
  Other                                                                    758           2,409
                                                                   -----------     -----------
Total current assets                                                   114,945         123,388

Property and equipment, net                                            134,881         126,415
Deferred income taxes                                                   14,786          14,786
Other assets                                                               622             988
                                                                   -----------     -----------
TOTAL ASSETS                                                       $   265,234     $   265,577
                                                                   ===========     ===========

              LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Current portion long-term debt                                   $    21,250     $    17,500
  Accounts payable                                                      15,628          23,341
  Accrued expenses                                                      44,697          39,036
  Income taxes payable                                                  11,932          19,696
                                                                   -----------     -----------
Total current liabilities                                               93,507          99,573

Long-term debt, less current portion                                    28,750          32,500
Other long-term liabilities                                              6,168           5,295

Commitments and contingencies

SHAREHOLDERS' EQUITY
Preferred stock, 50 million shares authorized                                -               -
Common stock, $.01 par value, 100 million shares
  authorized, 31.5 million and 31.3 million issued and
  outstanding at May 4, 2002 and February 2, 2002,                         315             313
respectively
Paid in capital                                                         38,091          35,338
Retained earnings                                                       98,403          92,558
                                                                   -----------     -----------
Total shareholders' equity                                             136,809         128,209
                                                                   -----------     -----------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                         $   265,234     $   265,577
                                                                   ===========     ===========


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

                                       4



                                    TOO, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (unaudited, in thousands)



                                                                       Thirteen Weeks Ended
                                                                   ----------------------------
                                                                        May 4,        May 5,
                                                                         2002          2001
                                                                   ------------    ------------
                                                                             
Cash flows from operating activities:
   Net income                                                      $      5,845     $     3,815

Impact of other operating activities on cash flows:
   Depreciation and amortization                                          5,399           4,482

   Changes in assets and liabilities:
      Inventories                                                        10,425           6,597
      Accounts payable and accrued expenses                              (1,363)         (6,503)
      Income taxes                                                       (7,073)         (6,501)
      Other assets                                                        1,443            (243)
      Other liabilities                                                     873             485
                                                                   ------------     -----------

      Net cash provided by operating activities                          15,549           2,132
                                                                   -------------    -----------

Investing activities:
   Capital expenditures                                                 (15,560)         (8,210)
                                                                   ------------     -----------

      Net cash used for investing activities                            (15,560)         (8,210)
                                                                   ------------     -----------

Financing activities:
   Stock options, restricted stock and other equity changes               2,063           1,815
                                                                   ------------     -----------

      Net cash provided by financing activities                           2,063           1,815
                                                                   ------------     -----------

   Net increase (decrease) in cash and equivalents                        2,052          (4,263)

Cash and equivalents, beginning of period                                63,538          54,788
                                                                   ------------     -----------

      Cash and equivalents, end of period                          $     65,590     $    50,525
                                                                   ============     ===========



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

                                       5



                                    TOO, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

1.   BASIS OF PRESENTATION

     Too, Inc. (referred to herein as "Too" or "the Company") is the operator of
     two specialty retailing businesses, Limited Too and mishmash. Limited Too
     sells apparel, underwear, sleepwear, swimwear, lifestyle and personal care
     products for fashion-aware, trend-setting young girls ages seven to
     fourteen years. mishmash, launched by the Company in late September 2001,
     sells cosmetics, sportswear, intimate apparel and footwear to young women
     ages fourteen to nineteen. The assortment also includes accessories,
     jewelry, room decor furnishings and lifestyle products. The consolidated
     financial statements include the accounts of Too, Inc. and its wholly owned
     subsidiaries and reflect the Company's assets, liabilities, results of
     operations and cash flows on a historical cost basis.

     The accompanying unaudited interim consolidated financial statements as of
     May 4, 2002 and for the thirteen week periods ended May 4, 2002 and May 5,
     2001, are presented to comply with the rules and regulations of the
     Securities and Exchange Commission. Accordingly, these consolidated
     financial statements should be read in conjunction with the consolidated
     financial statements and notes thereto contained in the Company's 2001
     Annual Report on Form 10-K. In the opinion of management, the accompanying
     interim consolidated financial statements reflect all adjustments (which
     are of a normal, recurring nature) necessary to present fairly the
     financial position, results of operations and cash flows for the interim
     periods, but are not necessarily indicative of the results of operations
     for a full fiscal year.

     The consolidated financial statements as of May 4, 2002, and for the
     thirteen weeks ended May 4, 2002 and May 5, 2001 included herein have been
     reviewed by the independent public accounting firm of
     PricewaterhouseCoopers LLP and the report of such firm follows the notes to
     consolidated financial statements. PricewaterhouseCoopers LLP is not
     subject to the liability provisions of Section 11 of the Securities Act of
     1933 for its report on the consolidated financial statements because that
     report is not a "report" within the meaning of Sections 7 and 11 of that
     Act.

2.   EARNINGS PER SHARE

     Basic earnings per share is computed by dividing net income by the weighted
     average number of common shares outstanding for the period. Diluted
     earnings per share reflects the potential dilution that could occur if
     stock options or restricted stock were converted to common stock using the
     treasury stock method.

                                       6



     The following table shows the amounts used in the computation of basic and
     diluted earnings per share (in thousands):

                                                         Thirteen Weeks Ended
                                                         --------------------
                                                          May 4,       May 5,
                                                           2002         2001
                                                         -------      -------

         Net income                                      $ 5,845      $ 3,815
                                                         =======      =======


         Weighted average common shares - basic           31,425       30,818
         Dilutive effect of stock options
              and restricted stock                         1,110          868
                                                         -------      -------
         Weighted average common shares - diluted         32,535       31,686
                                                         =======      =======

     Due to the options' price exceeding the average market price of the common
     shares for the reporting periods, certain options were excluded from the
     calculation of net income per diluted share. Options to purchase 5,000 and
     158,000 common shares were not included in the computation of net income
     per diluted share for the thirteen weeks ended May 4, 2002 and May 5, 2001,
     respectively.

3.   INVENTORIES

     The fiscal year of the Company is comprised of two principal selling
     seasons: Spring (the first and second quarters) and Fall (the third and
     fourth quarters). Inventories are principally valued at the lower of
     average cost or market, on a first-in, first-out basis utilizing the retail
     method. Inventory valuation at the end of the first and third quarters
     reflects adjustments for inventory markdowns and shrinkage estimates for
     the total selling season.

4.   PROPERTY AND EQUIPMENT, NET

     Property and equipment, at cost, consisted of (in thousands):



                                                               May 4,    February 2,
                                                                2002        2002
                                                             ---------   -----------
                                                                   
         Land                                                $   7,897   $     7,797
         Building                                               20,841             -
         Furniture, fixtures and equipment                     123,337       105,554
         Leasehold improvements                                 41,879        45,408
         Construction-in-progress                               20,520        49,069
                                                             ---------   -----------
         Total                                                 214,474       207,828

         Less: accumulated depreciation and amortization       (79,593)      (81,413)
                                                             ---------   -----------

         Property and equipment, net                         $ 134,881   $   126,415
                                                             =========   ===========


                                        7



5.   RELATIONSHIP WITH THE LIMITED

     In connection with the August 23, 1999 Spin-off, the Company entered into a
     service agreement with Limited Logistics Services (formerly known as
     Limited Distribution Services), a wholly owned subsidiary of The Limited,
     to provide distribution services to us covering flow of merchandise from
     factory to our stores for up to three years after the Spin-off. Most of the
     merchandise and related materials for the Company's stores were shipped to
     a distribution center owned by The Limited in Columbus, Ohio, where the
     merchandise was received, inspected, allocated and packed for shipment to
     stores. Under the service agreement, The Limited distributed merchandise
     and related materials using common and contract carriers to the Company's
     stores. Inbound freight was charged to Too based upon actual receipts and
     related charges, while outbound freight was charged based on a percentage
     of cartons shipped. Beginning in February 2002, the Company began operating
     its own distribution center.

     Our main office was owned by Distribution Land Corp., a wholly owned
     subsidiary of the Limited, and leased to us with a lease term expiring in
     August 2002. In April 2002, the Company completed construction of its new
     home office.

     Our largest apparel supplier has been Mast Industries, Inc., a wholly owned
     subsidiary of The Limited. Mast Industries supplied approximately 30% of
     the apparel that we purchased in 2001. We believe that all transactions
     that we have entered into with Mast Industries have been on terms that
     would have been obtained on an arm's length basis since we treat them as if
     they were a third party. We were not, and will not be, obligated to
     continue to source products through Mast Industries.

     Amounts payable to The Limited, including merchandise payables to Mast
     Industries, approximated $5.6 million at May 4, 2002.

6.   CREDIT FACILITY

     During August 1999, the Company entered into a five-year $100 million
     credit agreement (the "Credit Facility") with a syndicate of banks. The
     Credit Facility is collateralized by virtually all assets of the Company
     and is comprised of a $50 million five-year term loan and a $50 million
     revolving loan commitment. The entire amount of the term portion was drawn
     in order to fund a $50 million dividend to The Limited and $14 million was
     drawn under the revolving loan commitment principally to repay a portion of
     working capital advances made by the Limited prior to the Spin-off.

     The $50 million revolving loan commitment is available to fund working
     capital requirements and for general corporate purposes. Interest on
     borrowings under the Credit Facility is based on matrix pricing applied to
     either the London Interbank Offered Rate or Prime, as defined in the
     agreement. Payments of principal under the term loan are due at various
     dates from July 2002 to August 2004. A commitment fee based on matrix
     pricing is charged on the unused portion of the revolving loan commitment.
     The commitment fee is up to 1/2 of 1% of the unused revolving credit
     commitment per annum. Under the terms of the Credit Facility, the Company
     is required to comply with certain covenants including financial ratios.
     The Credit Facility limits the Company from incurring certain additional
     indebtedness and restricts substantial asset sales, capital expenditures
     above approved limits and cash dividends. The Company is in compliance with
     all applicable terms of the Credit Facility. As of May 4, 2002, there were
     no amounts outstanding under the revolving portion of the Credit Facility.

     Current maturities of long-term debt for each of the next three fiscal
     years are $17.5 million in 2002, $20.0 million in 2003, and $12.5 million
     in 2004.

                                       8



     Interest expense, including the amortization of financing fees, amounted to
     $1,038,000 for the quarter ending May 4, 2002. Interest expense was
     partially offset by interest income of $785,000 for the quarter. Interest
     expense and interest income amounted to $1,052,000 and $920,000,
     respectively, for the quarter ending May 5, 2001.

7.   RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     The Company adopted EITF Issue No. 00-14, "Accounting for Certain Sales
     Incentives," during the first quarter of 2002. EITF 00-14 addresses the
     accounting for, and classification of, various sales incentives. The
     adoption of this EITF Issue did not have a material impact on the Company's
     consolidated financial statements.

     Statement of Financial Accounting Standards ("SFAS") No. 143, "Accounting
     for Asset Retirement Obligations," will be effective in the first quarter
     of 2003. The standard requires entities to record the fair value of a
     liability for an asset retirement obligation in the period in which it is
     incurred. When the liability is initially recorded, the entity capitalizes
     the corresponding estimated retirement cost by increasing the carrying
     amount of the related long-lived asset. Over time, the liability is
     accreted to its present value each period, and the capitalized cost is
     depreciated over the useful life of the related asset. Upon settlement of
     the liability, an entity either settles the obligation for its recorded
     amount or incurs a gain or loss upon settlement. Because costs associated
     with exiting leased properties at the end of the lease terms are minimal,
     the Company believes that when the statement is adopted, it will not have a
     significant effect on the Company's results of operations or its financial
     position.

     The Company adopted SFAS No. 144, "Accounting for the Impairment or
     Disposal of Long-Lived Assets," during the first quarter of 2002. SFAS No.
     144 supersedes SFAS 121 and applies to all long-lived assets (including
     discontinued operations) and consequently amends Accounting Principles
     Board Opinion No. 30 (APB 30), "Reporting Results of Operations Reporting
     the Effects of Disposal of a Segment of a Business." SFAS 144 develops one
     accounting model (based on the model in SFAS 121) for long-lived assets
     that are to be disposed of by sale. This model requires that long-lived
     assets that are to be disposed of by sale be measured at the lower of book
     value or fair value less cost to sell. Additionally, SFAS 144 expands the
     scope of discontinued operations to include all components of an entity
     with operations that (1) can be distinguished from the rest of the entity
     and (2) will be eliminated from the ongoing operations of the entity in a
     disposal transaction. The adoption of this SFAS did not have a material
     impact on the Company's consolidated financial statements.

                                       9



     In April 2002, the Financial Accounting Standards Board (FASB) issued SFAS
     No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of
     FASB Statement No. 13, and Technical Corrections." SFAS 145 eliminates FASB
     Statement No. 4, "Reporting Gains and Losses from Extinguishment of Debt,"
     and an amendment of that Statement, SFAS No. 64, "Extinguishments of Debt
     Made to Satisfy Sinking-Fund Requirements." As a result, gains and losses
     from extinguishment of debt should be classified as extraordinary items
     only if they meet the criteria in Accounting Principles Board (APB) Opinion
     No. 30. SFAS 145 amends SFAS No. 13, "Accounting for Leases," to eliminate
     an inconsistency between the required accounting for sale-leaseback
     transactions and the required accounting for certain lease modifications
     that have economic effects that are similar to sale-leaseback transactions.
     SFAS 145 also amends other existing authoritative pronouncements to make
     various technical corrections, clarify meanings, or describe their
     applicability under changed conditions. The provisions of this Statement
     related to the rescission of Statement 4 shall be applied in fiscal years
     beginning after May 15, 2002. The provisions of this Statement related to
     Statement 13 shall be effective for transactions occurring after May 15,
     2002. All other provisions of this Statement shall be effective for
     financial statements issued on or after May 15, 2002. The Company does not
     expect the adoption of SFAS 145 to have a significant impact on the results
     of operations, cash flows or the financial position of the Company.

8.   COMMON STOCK FINANCING AND SUBSEQUENT EVENT

     On April 29, 2002, the Company filed a registration statement on Form S-3,
     File Number 333-87188, with the Securities and Exchange Commission to sell
     up to 2.8 million shares of its common stock.

     On May 24, 2002, the Company received $73.9 million net proceeds from the
     sale of 2.4 million shares of its common stock. On that day, the Company
     paid off the entire $50 million term loan due under the Credit Facility and
     the remaining proceeds from the sale of common stock will be used for
     general corporate purposes. The $50 million revolving loan commitment under
     the Credit Facility remains in effect and is available to the Company for
     future business purposes.

                                       10



REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Shareholders of Too, Inc.:

We have reviewed the accompanying consolidated balance sheet of Too, Inc. and
its subsidiaries (the "Company") as of May 4, 2002, and the related consolidated
statements of income and cash flows for each of the thirteen-week periods ended
May 4, 2002 and May 5, 2001. These financial statements are the responsibility
of the Company's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with generally accepted auditing standards, the objective of which is the
expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying consolidated interim financial statements for them
to be in conformity with accounting principles generally accepted in the United
States of America.

We previously audited in accordance with auditing standards generally accepted
in the United States of America, the consolidated balance sheet as of February
2, 2002, and the related consolidated statements of income, shareholders'
equity, and of cash flows for the year then ended (not presented herein), and in
our report dated February 20, 2002 we expressed an unqualified opinion on those
consolidated financial statements. In our opinion, the information set forth in
the accompanying consolidated balance sheet information as of February 2, 2002
is fairly stated in all material respects in relation to the consolidated
balance sheet from which it has been derived.

/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
Columbus, Ohio

May 13, 2002

                                       11



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

Results of Operations

Net sales for the thirteen weeks ended May 4, 2002 were $158.6 million, an
increase of 16% from $136.7 million for the comparable period of 2001. Gross
income increased 19% to $53.5 million from $45.0 million in 2001 and operating
income rose 56% to $10.0 million from $6.4 million in 2001. Net income increased
53% to $5.8 million from $3.8 million in 2001. Diluted earnings per share
increased 50% to $.18, versus $.12 in 2001.

FINANCIAL SUMMARY

The following summarized financial and statistical data compares the thirteen
week period ended May 4, 2002, to the comparable 2001 period:



                                                                Thirteen Weeks Ended
                                                   ------------------------------------------------
                                                                                         Percent
                                                     May 4, 2002           May 5, 2001    Change
                                                   ------------------------------------------------
                                                                                
Net sales (millions)                                     $ 158.6               $ 136.7       16%

Comparable store sales performance /(1)/                       4%                   (2)%

Retail sales per average square foot/(2)/                $    82   /(3)/       $    80        3%

Retail gross square feet at end of
     quarter (thousands)                                   1,929   /(3)/         1,693       14%

Stores with "Girl Power" format                              230                   164
Percentage of Limited Too stores in
     "Girl Power" format                                      49%                   40%

Number of Stores:
-----------------

Limited Too:
Beginning of period                                          459                   406
     Opened                                                   13                     8
     Closed                                                   (1)                   (1)
                                                   -----------------------------------
End of period                                                471                   413
                                                   ===================================

mishmash stores                                                9                     -
                                                   ===================================


/(1)/  A store is included in our comparable store sales calculation once it has
       completed 52 weeks of operation. Further, stores that have changed more
       than 20% in square feet are treated as new stores for purposes of this
       calculation. Fiscal 2001 comparable store sales are reported on a
       calendar-shifted basis.

/(2)/  Retail sales per average square foot is the result of dividing net sales
       for the fiscal quarter by average gross square feet, which reflects the
       impact of opening and closing stores throughout the quarter.

/(3)/  Amounts exclude the 9 mishmash stores.

                                       12



Net Sales

Net sales for the first quarter of 2002 increased 16% to $158.6 million from
$136.7 million in 2001. Comparable store sales increased 4% for the first
quarter of 2002 compared to a 2% decrease during first quarter of 2001. Net
sales benefited from a 14% increase in square footage growth over last year.

The best performing merchandise categories during the first quarter were active
wear led by active shorts, cut and sewn casual tops, sweaters and jeans wear.

Gross Income

Gross income, expressed as a percentage of net sales, was 33.7% for the first
quarter of 2002, an increase of 80 basis points from a gross income rate of
32.9% for the first quarter of 2001. This rate increase was due to higher
initial mark-ups and a lower promotional markdown rate, which more than offset
the increased buying and occupancy rate due to increased catalog circulation.

General, Administrative and Store Operating Expenses

General, administrative and store operating expense, expressed as a percentage
of net sales, was 27.4% for the first quarter of 2002, a decrease of 80 basis
points from a rate of 28.2% for the first quarter of 2001. The favorable
decrease in rate was due to lower distribution center and marketing expenses,
along with a decrease in the store payroll rate.

Operating Income

Operating income, expressed as a percentage of net sales, was 6.3% in the first
quarter of 2002, an increase of 160 basis points from 4.7% for the same period
in 2001. The increase in operating income, expressed as a percentage of net
sales, was due to higher merchandise margins and lower selling, general and
administrative expenses.

Income Taxes

Income tax expense, provided at an approximate rate of 40%, amounted to $3.9
million and $2.5 million for the quarters ending May 4, 2002 and May 5, 2001,
respectively.

FINANCIAL CONDITION

Liquidity and Capital Resources

Cash provided from operating activities provides the resources to support
operations, including projected growth, seasonal working capital requirements
and capital expenditures.

Net cash provided by operating activities amounted to $15.5 million for the
thirteen weeks ended May 4, 2002 versus $2.1 million for the same period in
2001. The increase in net cash provided by operating activities versus the
comparable period in 2001 was due to an increase in net income and depreciation
expense, lower inventory levels and improved leveraging of accounts payable.

Investing activities represented capital expenditures, which were primarily for
new and remodeled stores, as well as progress payments on the construction of
our new home office and distribution center.

Financing activities principally represented proceeds from employee stock option
exercises and the issuance of restricted stock.

                                       13



A summary of our working capital position and capitalization follows
(thousands).

                                                           May 4,    February 2,
                                                            2002         2002
                                                         ---------   -----------
         Working capital, including current portion of
            long-term debt of $21,250 and $17,500 at
            May 4, 2002 and February 2, 2002,
            respectively                                 $  21,438   $    23,815
                                                         =========   ===========

         Capitalization:
            Long-term debt                                  28,750        32,500
            Shareholders' equity                           136,809       128,209
                                                         ---------   -----------
         Total capitalization                            $ 165,559   $   160,709
                                                         =========   ===========

         Amounts authorized under revolving portion
            of credit facility                           $  50,000   $    50,000
                                                         =========   ===========


In August 1999, we entered into a five-year, $100 million collateralized Credit
Facility. The Credit Facility consists of a $50 million five-year term loan and
a $50 million, five-year annual revolving credit commitment. The Credit
Facility's interest rates, which reflect matrix pricing, are based on the London
Interbank Offered Rate or Prime plus a spread as defined in the agreement. The
term loan is interest only until the end of the third year at which time the
amortization of the outstanding principle balance will begin. The Credit
Facility contains customary representations and warranties as well as certain
affirmative, negative and financial covenants.

No amounts were borrowed against the $50 million revolving credit commitment
during the thirteen weeks ended May 4, 2002 and May 5, 2001.

On May 24, 2002, the Company received net proceeds from the sale of 2.4 million
shares of its common stock of $73.9 million. On that day, the Company paid off
the entire $50 million term loan due under the Credit Facility. The $50 million
revolving loan commitment under the Credit Facility remains in effect and is
available to the Company for future business purposes.

Capital Expenditures

Capital expenditures totaled $15.6 million for the thirteen weeks ended May 4,
2002 compared to $8.2 million for the comparable period of 2001. 2002 capital
expenditures included $3.3 million for new and remodeled stores, $4.7 million
for the new distribution center and $7.6 million for the new home office and
other items. We anticipate spending approximately $45 to $50 million in 2002 for
capital expenditures including the construction of 50 to 55 new Limited Too
stores, at least four new mishmash stores and the expansion of approximately ten
stores identified for remodeling. Our store expansion and remodel program should
add 210,000 to 220,000 gross square feet during 2002, representing an 11% to
12% increase over year-end 2001. We also anticipate capital expenditures between
$21 million and $24 million principally related to the completion of a new
distribution center and home office. The Company expects that capital
expenditures will be funded principally by net cash provided by operating
activities.

                                       14



Recently Issued Accounting Pronouncements

The Company adopted EITF Issue No. 00-14, "Accounting for Certain Sales
Incentives," during the first quarter of 2002. EITF 00-14 addresses the
accounting for, and classification of, various sales incentives. The adoption of
this EITF Issue did not have a material impact on the Company's consolidated
financial statements.

Statement of Financial Accounting Standards ("SFAS") No. 143, "Accounting for
Asset Retirement Obligations," will be effective in the first quarter of 2003.
The standard requires entities to record the fair value of a liability for an
asset retirement obligation in the period in which it is incurred. When the
liability is initially recorded, the entity capitalizes the corresponding
estimated retirement cost by increasing the carrying amount of the related
long-lived asset. Over time, the liability is accreted to its present value each
period, and the capitalized cost is depreciated over the useful life of the
related asset. Upon settlement of the liability, an entity either settles the
obligation for its recorded amount or incurs a gain or loss upon settlement.
Because costs associated with exiting leased properties at the end of the lease
terms are minimal, the Company believes that when the statement is adopted, it
will not have a significant effect on the Company's results of operations or its
financial position.

The Company adopted Statement of Financial Accounting Standards ("SFAS") No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets," during
the first quarter of 2002. SFAS No. 144 supercedes SFAS 121 and applies to all
long-lived assets (including discontinued operations) and consequently amends
Accounting Principles Board Opinion No. 30 (APB 30), "Reporting Results of
Operations Reporting the Effects of Disposal of a Segment of a Business." SFAS
144 develops one accounting model (based on the model in SFAS 121) for
long-lived assets that are to be disposed of by sale. This model requires that
long-lived assets that are to be disposed of by sale be measured at the lower of
book value or fair value less cost to sell. Additionally, SFAS 144 expands the
scope of discontinued operations to include all components of an entity with
operations that (1) can be distinguished from the rest of the entity and (2)
will be eliminated from the ongoing operations of the entity in a disposal
transaction. The adoption of this SFAS did not have a material impact on the
Company's consolidated financial statements.

In April 2002, the Financial Accounting Standards Board (FASB) issued SFAS No.
145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB
Statement No. 13, and Technical Corrections." SFAS 145 eliminates FASB Statement
No. 4, "Reporting Gains and Losses from Extinguishment of Debt," and an
amendment of that Statement, SFAS No. 64, "Extinguishments of Debt Made to
Satisfy Sinking-Fund Requirements." As a result, gains and losses from
extinguishment of debt should be classified as extraordinary items only if they
meet the criteria in Accounting Principles Board (APB) Opinion No. 30. SFAS 145
amends SFAS No. 13, "Accounting for Leases," to eliminate an inconsistency
between the required accounting for sale-leaseback transactions and the required
accounting for certain lease modifications that have economic effects that are
similar to sale-leaseback transactions. SFAS 145 also amends other existing
authoritative pronouncements to make various technical corrections, clarify
meanings, or describe their applicability under changed conditions. The
provisions of this Statement related to the rescission of Statement 4 shall be
applied in fiscal years beginning after May 15, 2002. The provisions of this
Statement related to Statement 13 shall be effective for transactions occurring
after May 15, 2002. All other provisions of this Statement shall be effective
for financial statements issued on or after May 15, 2002. The Company does not
expect the adoption of SFAS 145 to have a significant impact on the results of
operations, cash flows or the financial position of the Company.

                                       15



Safe Harbor Statement Under The Private Securities Litigation Reform Act of 1995

The Company cautions that any forward-looking statements (as such term is
defined in the Private Securities Litigation Reform Act of 1995) contained in
this Management's Discussion and Analysis or made by management of the Company
involve risks and uncertainties and are subject to change based on various
important factors, many of which may be beyond the Company's control.
Forward-looking statements are indicated by words such as "anticipate,"
"estimate," "expect," "intend," "risk," "could," "may," "will," "pro forma,"
"likely," "possible," "potential," and similar words and phrases and the
negative forms and variations of these words and phrases, and include statements
in this Management's Discussion and Analysis relating to the annual effective
tax rate, anticipated capital expenditures in 2002 for new stores, the
remodeling or expansion of existing stores, and the construction of the new
distribution center and home office facilities, and the related funding thereof.
The following factors, among others, in some cases have affected, and in the
future could affect, the Company's financial performance and actual results and
could cause future performance and financial results to differ materially from
those expressed or implied in any forward-looking statements included in this
Management's Discussion and Analysis or otherwise made by management: changes in
consumer spending patterns, consumer preferences and overall economic
conditions; the impact of competition and pricing; changes in weather patterns;
currency and exchange risks; changes in existing or potential trade
restrictions, duties, tariffs or quotas; changes in political or financial
stability; changes in postal rates and charges and paper and printing costs;
availability of suitable store locations at appropriate terms; ability to
develop new merchandise; ability to hire and train associates; and/or other risk
factors that may be described in the Safe Harbor Statement and Business Risks
section of the Company's Form 10-K, filed April 29, 2002, as well as other
filings with the Securities and Exchange Commission. Future economic and
industry trends that could potentially impact revenue and profitability are
difficult to predict. Therefore, there can be no assurance that the
forward-looking statements included herein will prove to be accurate. In light
of the significant uncertainties in the forward-looking statements included
herein, the inclusion of such information should not be regarded a
representation by the Company, or any other person, that the objectives of the
Company will be achieved. The forward-looking statements made herein are based
on information presently available to the management of the Company. The Company
assumes no obligation to publicly update or revise its forward-looking
statements even if experience or future changes make it clear that any projected
results expressed or implied therein will not be realized.

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

Not applicable.

Item 4.  Matters Submitted to a Vote of Security Holders

The 2002 annual meeting of stockholders was held on Tuesday, May 21, 2002, at
9:00 a.m. Eastern Time at our corporate offices, located at 8323 Walton Parkway,
New Albany, Ohio.

 ELECTION OF DIRECTORS        FOR          AGAINST        WITHHELD      RESULTS
------------------------   -----------   -----------   -------------   ---------
Philip E. Mallott          28,456,414          -         1,050,039      Elected
Michael W. Rayden          21,705,829          -         7,800,624      Elected

Item 6.  Exhibits

(a)      Exhibits

         15     Letter re: Unaudited Interim Financial  Information to
                Securities and Exchange Commission re: Incorporation of Report
                of Independent Accountants.

         99.2   Press release: Too, Inc. announces completion of follow-on stock
                offering.

(b)      Reports on Form 8-K

         On May 13, 2002, the Company filed a current report on Form 8-K that
         announced the Company's first quarter results.

                                       16



                                    SIGNATURE

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.

                                  TOO, INC.
                                  (Registrant)

                                  By /s/  KENT A. KLEEBERGER
                                     ---------------------------------
                                  Kent A. Kleeberger,
                                  Executive Vice President - Chief Financial
                                  Officer,
                                  Logistics and Systems
                                  Secretary and Treasurer
                                  (duly authorized officer and Principal
                                  Financial and Accounting Officer)

Date: May 29, 2002

                                       17



                                  EXHIBIT INDEX

Exhibit
No.        Document
---        --------

15         Letter re: Unaudited Interim Financial Information to Securities and
           Exchange Commission re: Incorporation of Report of Independent
           Accountants.

99.2       Press release: Too, Inc. announces completion of follow-on stock
           offering.

                                       18