<SUBMISSION>
<ACCESSION-NUMBER>0000902561-03-000356
<TYPE>8-K
<PUBLIC-DOCUMENT-COUNT>3
<PERIOD>20030731
<ITEMS>7
<ITEMS>9
<FILING-DATE>20030731
<FILER>
<COMPANY-DATA>
<CONFORMED-NAME>ETHAN ALLEN INTERIORS INC
<CIK>0000896156
<ASSIGNED-SIC>2511
<IRS-NUMBER>061275288
<STATE-OF-INCORPORATION>DE
<FISCAL-YEAR-END>0630
</COMPANY-DATA>
<FILING-VALUES>
<FORM-TYPE>8-K
<ACT>34
<FILE-NUMBER>001-11692
<FILM-NUMBER>03813177
</FILING-VALUES>
<BUSINESS-ADDRESS>
<STREET1>ETHAN ALLEN DR
<STREET2>PO BOX 1966
<CITY>DANBURY
<STATE>CT
<ZIP>06811
<PHONE>2037438000
</BUSINESS-ADDRESS>
</FILER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>form8k_ang73103.txt
<DESCRIPTION>FORM 8-K -- CURRENT REPORT 7-31-2003
<TEXT>

================================================================================


                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON D.C. 20549


                                    FORM 8-K

                                 Current Report
                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


         Date of Report (Date of earliest event reported): July 31, 2003


                           ETHAN ALLEN INTERIORS INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


          DELAWARE                        1-11692                06-1275288
--------------------------------  ------------------------   -------------------
(State or other jurisdiction of   (Commission File Number)    (I.R.S. Employer
        incorporation)                                       Identification No.)



                 ETHAN ALLEN DRIVE
                    DANBURY, CT                                      06811
    ----------------------------------------                      ----------
    (Address of principal executive offices)                      (Zip Code)


Registrant's telephone number, including area code: (203) 743-8000



                                 NOT APPLICABLE
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)




================================================================================
<PAGE>

                      INFORMATION TO BE INCLUDED IN REPORT


ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.


(c) Exhibits

EXHIBIT        DESCRIPTION
-------        -----------

 99.1          Press release dated July 31, 2003

 99.2          Reconciliation of unaudited, non-GAAP financial information
               disclosed in July 31, 2003 conference call to the most
               directly comparable GAAP financial measure


ITEM 9.  REGULATION FD DISCLOSURE

         In accordance with SEC Release No. 33-8216, the following  information,
intended to be furnished  under Item 12,  "Results of  Operations  and Financial
Condition",  is instead furnished under Item 9, "Regulation FD Disclosure".  The
information  in this  Form 8-K and the  Exhibits  attached  hereto  shall not be
deemed  "filed" for  purposes of Section 18 of the  Securities  Exchange  Act of
1934, nor shall it be deemed  incorporated  by reference in any filing under the
Securities  Act of 1933,  except as shall be  expressly  set  forth by  specific
reference in such filing.

         On July 31, 2003,  Ethan Allen  Interiors  Inc.  ("Ethan  Allen" or the
"Company")  issued a press release  setting forth its operating  results for the
fourth  quarter and fiscal year ended June 30, 2003. A copy of the press release
is attached hereto as Exhibit 99.1 and hereby incorporated by reference.

         Also on July 31, 2003,  Ethan Allen  conducted a conference call during
which certain unaudited, non-GAAP financial information related to the Company's
operations  for the  fourth  quarter  and fiscal  year  ended June 30,  2003 was
disclosed. This information is set forth in the attached Exhibit 99.2.

         Exhibit 99.2 includes  references  to the  Company's  (i)  consolidated
operating  profit,  (ii)  wholesale  operating  profit,  (iii) net income,  (iv)
earnings per share,  and (v) earnings before interest,  taxes,  depreciation and
amortization  ("EBITDA"),   all  excluding  the  effects  of  restructuring  and
impairment  charges  recorded  during the  quarter  ended March 31, 2003 and the
quarter ended June 30, 2002 as a result of the Company's decision to consolidate
selected  manufacturing  facilities  during those periods.  A reconciliation  of
these financial measures to the most directly  comparable GAAP financial measure
is also provided in the Exhibit.

         Management  believes  that  excluding  items  which  are  deemed  to be
non-recurring  in nature  from  financial  measures  such as  operating  profit,
wholesale operating profit, net income, and earnings per share, allows investors
to more easily compare and evaluate the Company's financial performance relative
to prior  periods and industry  comparables.  These  adjusted  measures also aid
investors in  understanding  the  operating  results of the Company  absent such
non-recurring or unusual events.

                                      -2-
<PAGE>


         Management  considers EBITDA an important  indicator of the operational
strength and  performance of its business,  including the ability of the Company
to pay interest, service debt and fund capital expenditures. Given the nature of
the Company's  operations,  including the tangible assets necessary to carry out
its  production  and  distribution  activities,  depreciation  and  amortization
represent Ethan Allen's largest  non-cash  charge.  As these non-cash charges do
not affect the Company's  ability to service debt or make capital  expenditures,
it is important to consider  EBITDA in addition to, but not as a substitute for,
operating  income,  net  income  and other  measures  of  financial  performance
reported in accordance with generally accepted accounting principles,  including
cash flow measures such as operating cash flow.  Further,  EBITDA is one measure
used to determine compliance with the Company's existing credit facilities.



                                      -3-
<PAGE>

                                   SIGNATURES


         Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended,  the  registrant has duly caused this report to be signed on its behalf
by the undersigned hereunto duly authorized.


                                           ETHAN ALLEN INTERIORS INC.


Date: July 31, 2003                        By:   /S/ M. FAROOQ KATHWARI
                                              ----------------------------------
                                              M. Farooq Kathwari
                                              Chairman, President and
                                              Chief Executive Officer



                                      -4-
<PAGE>

                                  EXHIBIT INDEX


EXHIBIT        DESCRIPTION
-------        ------------

  99.1         Press release dated July 31, 2003

  99.2         Reconciliation of unaudited, non-GAAP financial information
               disclosed in July 31, 2003 conference call to the most directly
               comparable GAAP financial measure




                                      -5-

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99
<SEQUENCE>3
<FILENAME>form8k_exh99-1ang73103.txt
<DESCRIPTION>EXHIBIT 99.1:  PRESS RELEASE DD 7-31-2003
<TEXT>
                                                                    EXHIBIT 99.1

FOR IMMEDIATE RELEASE                       CONTACT: Peg Lupton
                                                     Ethan Allen Interiors Inc.
                                                     (203)743-8234


                    ETHAN ALLEN REPORTS RECORD ANNUAL SALES;
           RESULTS FOR THE QUARTER AND FISCAL YEAR ENDED JUNE 30, 2003


DANBURY,  CT.,  July 31, 2003 -- Ethan Allen  Interiors  Inc.  (NYSE:ETH)  today

reported  sales and earnings  for the fourth  quarter and fiscal year ended June

30, 2003.


The Company achieved record annual sales totaling $907.3 million, an increase of

1.7%,  from $892.3  million in the prior year.  Annual  delivered  sales for the

Company's Retail division  increased 14.5% to $526.4 million from $459.6 million

in the prior year,  while written sales  increased  15.4% over that same period.

Comparable  Ethan Allen  store  delivered  sales and written  sales for the year

decreased 3.5% and 3.1%, respectively, as compared to the prior year.


For the  year  ended  June 30,  2003,  earnings  per  share,  including  pre-tax

restructuring and impairment charges of $13.2 million,  amounted to $1.95 on net

income of $75.4 million. This compares to $2.06 and $82.3 million, respectively,

for the prior year, which includes pre-tax  restructuring and impairment charges

of $5.1  million.  Excluding  the  impact of the  restructuring  and  impairment

charges in both periods, earnings per share and net income amounted to $2.17 and

$83.6 million, respectively, for the current year as compared to $2.14 and $85.4

million, respectively, for the prior year.



Net delivered sales for the fourth quarter ended June 30, 2003 increased 0.7% to

$236.4 million from $234.8 million in the prior year comparable  period.  Fourth

quarter  delivered  sales for the Company's  Retail  division  increased 8.8% to

$139.3  million  from  $128.1  million  in the prior  year,  and  written  sales

increased  10.3% over that same period.  Comparable  Ethan Allen store delivered

sales and written sales for the quarter  decreased 2.8% and 2.6%,  respectively,

as compared to the prior year.



For the fourth quarter ended June 30, 2003, earnings per share amounted to $0.54

on net  income of $20.5  million.  This  compares  to $0.54  and $21.4  million,

respectively,  recorded in the prior year fourth quarter, which includes pre-tax

restructuring  and impairment  charges of $5.1 million.  Excluding the impact of

these restructuring and

                                       1
<PAGE>


impairment  charges,  earnings per share for the prior year quarter  amounted to

$0.62 and net income totaled $24.5 million.


Farooq  Kathwari,  Chairman  and CEO,  commented,  "The last twelve  months have

proven to be one of the more  challenging  periods  we have  experienced  in our

industry.  Still,  despite  difficult  times in which we have endured war and an

economic downturn,  both of which negatively  impacted consumer  confidence,  we

have achieved record sales levels while  maintaining  healthy margins,  earnings

and cash  flow.  We have used this  period as an  opportunity  to turn our focus

within toward improving  operating  efficiencies and  strengthening the array of

solutions we offer our customers.  On the operating side, we consolidated  three

manufacturing facilities in order to improve production efficiencies and sustain

our margins,  which remain among the highest in the industry.  During the fiscal

year, we generated operating cash flows of $100.5 million which was used to fund

capital expenditures,  acquisitions,  and $43.5 million in stock repurchases. In

addition, in April 2003 we announced a 17% increase in our quarterly dividend."


"With regard to customer solutions, we continue to develop stylish products that

offer great value to the consumer.  The Spring  introductions of our Tuscany and

Leather Expressions collections,  as well as the Ethan Allen Kids program, which

is being  marketed this Summer,  all serve to expand our consumer  reach.  Also,

just last month we introduced yet another  exciting new collection to our retail

network. New Country by Ethan Allen, which will be available to consumers in the

Fall,  promises  to add to the  line of our  recent  product  successes.  We are

updating the design, and continually  re-evaluating the location, of Ethan Allen

stores with the intention of making the shopping  experience more enjoyable.  To

assist  consumers in the home decorating  process,  we  strengthened  our design

assistance  program  through the  introduction of the Ethan Allen Style book and

our on-line room  planning  resource  which is available  through the  Company's

website.  Lastly,  we continued  efforts to make our products more accessible by

simplifying and improving our consumer financing options. All of these solutions

help to make the home decorating process fun and easy."


Commenting on expected  future  business  results,  Mr.  Kathwari  stated,  "The

initiatives we have undertaken in the last twelve months have positioned us well

to respond to an anticipated economic recovery. While it is difficult to predict

when such an


                                       2
<PAGE>

economic  recovery will occur, we are working under the assumption that positive

trends  will begin to emerge  during our second  fiscal  quarter and that fiscal

year increases in sales and earnings per share of approximately 5-7% and 10-12%,

respectively, are attainable."


Ethan Allen  Interiors  Inc. is a leading  manufacturer  and retailer of quality

home  furnishings.  The Company  sells a full range of  furniture  products  and

decorative  accessories  through an exclusive network of 309 retail locations in

the United States and abroad, of which 119 are Company-owned. Ethan Allen has 14

manufacturing  facilities,  which  include 3 sawmills,  located  throughout  the

United States.



The Company will  conduct a  Conference  Call at 11:00 AM (Eastern) on Thursday,

July 31st to be broadcast live over the Internet  through the Company's  website

at www.ethanallen.com (click on Investor Information under the "About Us" tab).
   ------------------


The  information  contained in this press release  should be read in conjunction

with the Company's Quarterly Report on Form 10-Q for the quarter ended March 31,

2003 and other  reports  filed  with the  Securities  and  Exchange  Commission,

including  the  Company's  Report of Form 10-K for the year ended June 30, 2002.

Management's  discussion  in this release  contains  forward-looking  statements

relating to future results of the Company. These forward-looking  statements are

subject to various assumptions, risk and uncertainties,  and accordingly, actual

results could differ materially from those  contemplated by the  forward-looking

statements.

                                     ######


                                       3
<PAGE>
<TABLE>

                           ETHAN ALLEN INTERIORS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share amounts)
<CAPTION>

                                                                THREE MONTHS                      FISCAL YEAR
                                                                ENDED JUNE 30,                    ENDED JUNE 30,
                                                            2003             2002             2003             2002
                                                          --------         --------         --------         --------
                                                                 (unaudited)               (unaudited)
<S>                                                      <C>              <C>              <C>              <C>

Net sales                                                 $236,448         $234,789         $907,264         $892,288
Cost of sales                                              121,533          119,261          457,880          470,975
                                                          --------         --------         --------         --------
       Gross profit                                        114,915          115,528          449,384          421,313
Operating expenses:
    Selling                                                 46,586           42,937          178,608          163,122
    General and administrative                              35,622           33,311          136,970          123,168
    Restructuring and impairment charge                         --            5,123           13,223            5,123
                                                          --------         --------         --------         --------
      Total operating expenses                              82,208           81,371          328,801          291,413
                                                          --------         --------         --------         --------
       Operating income                                     32,707           34,157          120,583          129,900

Interest and other miscellaneous income                        455              363            1,254            2,984
Interest and other related financing costs                     138              178              645              640
                                                          --------         --------         --------         --------
       Income before income tax expense                     33,024           34,342          121,192          132,244
Income tax expense                                          12,483           12,981           45,811           49,988
                                                          --------         --------         --------         --------
       Net income                                         $ 20,541         $ 21,361         $ 75,381         $ 82,256
                                                          ========         ========         ========         ========

Earnings per basic share                                  $   0.55         $   0.55         $   2.00         $   2.12
                                                          ========         ========         ========         ========

Basic weighted average shares outstanding                   37,117           38,674           37,607           38,828

Earnings per diluted share                                $   0.54         $   0.54         $   1.95         $   2.06
                                                          ========         ========         ========         ========

Diluted weighted average shares outstanding                 38,033           39,816           38,569           39,942



RECONCILIATION OF GAAP TO NON-GAAP INFORMATION:

Net income                                                $ 20,541         $ 21,361         $ 75,381         $ 82,256
Add: Restructuring and impairment charge,
     net of related tax effect                                  --            3,187            8,225            3,187
                                                          --------         --------         --------         --------
Net income (excluding restructuring and
     impairment charge)                                   $ 20,541         $ 24,548         $ 83,606         $ 85,443
                                                          ========         ========         ========         ========
Earnings per basic share (excluding
     restructuring and impairment charge)                 $   0.55         $   0.63         $   2.22         $   2.20
                                                          ========         ========         ========         ========

Basic weighted average shares outstanding                   37,117           38,674           37,607           38,828

Earnings per diluted share (excluding
     restructuring and impairment charge)                 $   0.54         $   0.62         $   2.17         $   2.14
                                                          ========         ========         ========         ========

Diluted weighted average shares outstanding                 38,033           39,816           38,569           39,942
</TABLE>

                                       4
<PAGE>
<TABLE>

                           ETHAN ALLEN INTERIORS INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
<CAPTION>
                                                                   June 30,          June 30,
                                                                     2003              2002
                                                                  -----------       ---------
                                                                  (unaudited)
<S>                                                              <C>               <C>

ASSETS
Current Assets:
     Cash and cash equivalents                                    $  81,856         $  75,688
     Accounts receivable, net                                        26,439            32,845
     Inventories, net                                               198,212           174,147
     Prepaid expenses and other current assets                       53,755            37,921
                                                                  ---------         ---------
        Total current assets                                        360,262           320,601

Property, plant, and equipment, net                                 289,423           293,626
Intangible assets, net                                               78,939            69,708
Other assets                                                          2,944             4,820
                                                                  ---------         ---------
        Total Assets                                              $ 731,568         $ 688,755
                                                                  =========         =========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
     Current maturities of long-term debt
        and capital lease obligations                             $     996         $     107
     Customer deposits                                               55,939            42,966
     Accounts payable                                                25,375            38,027
     Accrued expenses and other current liabilities                  52,116            48,028
                                                                  ---------         ---------
        Total current liabilities                                   134,426           129,128

Long-term debt                                                        9,222             9,214
Other long-term liabilities                                           2,682             2,066
Deferred income taxes                                                47,539            37,158
Total shareholders' equity                                          537,699           511,189
                                                                  ---------         ---------
        Total Liabilities and Shareholders' Equity                $ 731,568         $ 688,755
                                                                  =========         =========

</TABLE>

                                       5

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99
<SEQUENCE>4
<FILENAME>form8k_exh99-2ang73103.txt
<DESCRIPTION>EXHIBIT 99.2:  GAAP RECONCILIATION
<TEXT>
                                                                    EXHIBIT 99.2
<TABLE>

ETHAN ALLEN INTERIORS INC.
GAAP RECONCILIATION
THREE AND TWELVE MONTHS ENDED JUNE 30, 2003 AND 2002
(in thousands, except per share amounts)
<CAPTION>
                                                            THREE MONTHS ENDED               TWELVE MONTHS ENDED
                                                                 JUNE 30,                          JUNE 30,
                                                             2003        2002                  2003       2002
                                                          ----------------------            --------------------
  <S>                                                     <C>         <C>                  <C>          <C>
NET INCOME / EARNINGS PER SHARE
-------------------------------

Net income                                                 $ 20,541    $ 21,361             $ 75,381    $ 82,256
Add: restructuring and impairment charge, net of
  related tax effect                                             --       3,187                8,225       3,187
                                                           --------    --------             --------    --------
Net income (excluding restructuring and impairment
  charge)                                                  $ 20,541    $ 24,548             $ 83,606    $ 85,443
                                                           ========    ========             ========    ========
Earnings per basic share                                     $ 0.55      $ 0.55               $ 2.00      $ 2.12
                                                             ======      ======               ======      ======
Earnings per basic share (excluding restructuring
  and impairment charge)                                     $ 0.55      $ 0.63               $ 2.22      $ 2.20
                                                             ======      ======               ======      ======
Basic weighted average shares outstanding                    37,117      38,674               37,607      38,828


Earnings per diluted share                                   $ 0.54      $ 0.54               $ 1.95      $ 2.06
                                                             ======      ======               ======      ======
Earnings per diluted share (excluding restructuring
  and impairment charge)                                     $ 0.54      $ 0.62               $ 2.17      $ 2.14
                                                             ======      ======               ======      ======
Diluted weighted average shares outstanding                  38,033      39,816               38,569      39,942


CONSOLIDATED OPERATING INCOME / OPERATING MARGIN
------------------------------------------------

Operating income                                           $ 32,707    $ 34,157             $120,583    $129,900
Add: restructuring and impairment charge                         --       5,123               13,223       5,123
                                                           --------    --------             --------    --------
Operating income (excluding restructuring and
  impairment charge)                                       $ 32,707    $ 39,280             $133,806    $135,023
                                                           ========    ========             ========    ========
Net sales                                                  $236,448    $234,789             $907,264    $892,288
                                                           ========    ========             ========    ========
Operating margin                                              13.8%       14.5%                13.3%       14.6%
                                                              =====       =====                =====       =====
Operating margin (excluding restructuring and
  impairment charge)                                          13.8%       16.7%                14.7%       15.1%
                                                              =====       =====                =====       =====


WHOLESALE OPERATING INCOME / OPERATING MARGIN
---------------------------------------------

Wholesale operating income                                 $ 31,443    $ 30,046             $109,281    $110,078
Add: restructuring and impairment charge                         --       5,123               13,223       5,123
                                                           --------    --------             --------    --------
Wholesale operating income (excluding restructuring
  and impairment charge)                                   $ 31,443    $ 35,169             $122,504    $115,201
                                                           ========    ========             ========    ========

Wholesale net sales                                        $170,888    $175,339             $660,986    $660,818
                                                           ========    ========             ========    ========

Wholesale operating margin                                    18.4%       17.1%                16.5%       16.7%
                                                              =====       =====                =====       =====
Wholesale operating margin (excluding restructuring
  and impairment charge)                                      18.4%       20.1%                18.5%       17.4%
                                                              =====       =====                =====       =====


EBITDA
------

Net income                                                 $ 20,541    $ 21,361             $ 75,381    $ 82,256
Add: interest expense                                           102         144                  504         500
Add: income tax expense                                      12,483      12,981               45,811      49,988
Add: depreciation and amortization                            5,435       5,043               21,296      19,314
                                                           --------    --------             --------    --------
EBITDA                                                     $ 38,561    $ 39,529             $142,992    $152,058
                                                           ========    ========             ========    ========
Net sales                                                  $236,448    $234,789             $907,264    $892,288
                                                           ========    ========             ========    ========
EBITDA as % of net sales                                      16.3%       16.8%                15.8%       17.0%
                                                              =====       =====                =====       =====

EBITDA                                                     $ 38,561    $ 39,529             $142,992    $152,058
Add: restructuring and impairment charge                         --       5,123               13,223       5,123
                                                           --------    --------             --------    --------
EBITDA (excluding restructuring and impairment charge)     $ 38,561    $ 44,652             $156,215    $157,181
                                                           ========    ========             ========    ========
Net sales                                                  $236,448    $234,789             $907,264    $892,288
                                                           ========    ========             ========    ========
EBITDA as % of net sales                                      16.3%       19.0%                17.2%       17.6%
                                                              =====       =====                =====       =====
</TABLE>

</TEXT>
</DOCUMENT>
</SUBMISSION>
