UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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): June 23, 2005

                                CITI TRENDS, INC.
             (Exact Name of Registrant as Specified in Its Charter)

                                    Delaware
                 (State or Other Jurisdiction of Incorporation)

               333-123028                                  52-2150697
        (Commission File Number)               (IRS Employer Identification No.)

   102 Fahm Street, Savannah, Georgia                        31401
(Address of Principal Executive Offices)                   (Zip Code)

                                 (912) 236-1561
              (Registrant's Telephone Number, Including Area Code)

                                 Not Applicable
          (Former Name or Former Address, if Changed Since Last Report)

        Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

        |_|    Written communications pursuant to Rule 425 under the Securities
               Act (17 CFR 230.425)

        |_|    Soliciting material pursuant to Rule 14a-12 under the Exchange
               Act (17 CFR 240.14a-12)

        |_|    Pre-commencement communications pursuant to Rule 14d-2(b) under
               the Exchange Act (17 CFR 240.14d-2(b))

        |_|    Pre-commencement communications pursuant to Rule 13e-4(c) under
               the Exchange Act (17 CFR 240.13e-4(c))


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



Item 2.02. Results of Operations and Financial Condition. Pursuant to the decision by Citi Trends, Inc., a Delaware corporation (the "Company"), to release sales results on a monthly instead of a quarterly basis, the Company is disclosing historical unaudited monthly sales results for the previous two fiscal years. In addition, the Company is releasing its condensed, unaudited balance sheets for the second through fourth quarters of fiscal 2004 to assist in comparative analyses during fiscal 2005. The historical unaudited monthly sales results for fiscal 2004 and fiscal 2003 are attached to this Current Report on Form 8-K (this "Current Report") as Exhibit 99.1 and the contents of which are incorporated herein solely for purposes of this Item 2.02 disclosure. The condensed, unaudited balance sheets for the second through fourth quarters of fiscal 2004 are attached to this Current Report as Exhibit 99.2 and the contents of which are incorporated herein solely for purposes of this Item 2.02 disclosure. In accordance with General Instruction B.2. of Form 8-K, the information in this Current Report, including the exhibits, is being furnished and shall not be deemed "Filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of such section. The information in this Current Report, including the exhibits, shall not be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act except as shall be expressly set forth by specific reference in such a filing. Item 9.01. Financial Statements and Exhibits. (C) Exhibits Exhibit No. Description 99.1. Schedule of Unaudited Monthly Sales Results for Fiscal 2004 and Fiscal 2003 99.2. Condensed, Unaudited Balance Sheets for the second, third and fourth quarters of Fiscal 2004 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 hereunto duly authorized. CITI TRENDS, INC (Registrant) Date: June 23, 2005 By: /s/ Thomas W. Stoltz -------------------------- Thomas W. Stoltz Chief Financial Officer 2 ================================================================================

Exhibit Index Exhibit No. Description 99.1. Schedule of Unaudited Monthly Sales Results for Fiscal 2004 and Fiscal 2003 99.2. Condensed, Unaudited Balance Sheets for the second, third and fourth quarters of Fiscal 2004

                                                                    Exhibit 99.1


                         CITI TRENDS, INC.
                         Sales History

                         (Unaudited)



                         -----------------------------------------------------------------------------------------------------------
                              Feb    March   April     May      June    July   August   Sept    Oct      Nov     Dec    Jan    Year
Total Comparable Sales
Percentage Increase
(Decrease)
                         -----------------------------------------------------------------------------------------------------------
                                                                                         
2004                         5.1%     7.5    (2.7)     7.7     (1.5)    (3.6)    6.7     1.7     0.0     0.9     4.3    10.1    3.0
                         -----------------------------------------------------------------------------------------------------------
2003                         4.1%    (7.4)   17.1      0.4      5.5     10.3     6.9    15.0     7.0     2.1     5.5     9.0    5.7

Total Sales Percentage
Increase

                         -----------------------------------------------------------------------------------------------------------
2004                        27.0%    31.4    24.4     36.5     25.0     16.9    28.5    28.7    24.2    29.8    35.0    39.2   29.4
                         -----------------------------------------------------------------------------------------------------------
2003                        18.5%     7.0    46.5     20.0     20.9     19.9    34.7    32.0    21.9    23.6    38.6    23.3   25.8
                         -----------------------------------------------------------------------------------------------------------

                         -------------------------------------------
                              1st     2nd     3rd      4th      YR
                         -------------------------------------------
Total Comparable Sales
Percentage Increase
                         -------------------------------------------
2004                         3.5%     0.3     3.0      4.6      3.0
                         -------------------------------------------
2003                         3.2%     5.6     9.6      5.2      5.7
                         -------------------------------------------

                         -------------------------------------------
Total Sales Percentage
Increase                     1st      2nd     3rd      4th      YR
                         -------------------------------------------

                         -------------------------------------------
2004                        27.9%    25.7    27.3     34.7     29.4
                         -------------------------------------------
2003                        21.1%    20.3    29.7     31.0     25.8
                         -------------------------------------------

                                                                      (in thousands)
                         -----------------------------------------------------------------------------------------------------------
Total Sales                 Feb    March    April   May      June    July   August   Sept     Oct    Nov     Dec     Jan     Year
                         -----------------------------------------------------------------------------------------------------------
2004                     $ 15,286  17,866  14,917  12,987   15,958  14,066  16,638  15,658  13,753  17,196  35,041  14,075  203,442
                         -----------------------------------------------------------------------------------------------------------
2003                     $ 12,041  13,596  11,938   9,525   12,717  11,967  12,996  12,102  11,071  13,249  25,885  10,112  157,198
                         -----------------------------------------------------------------------------------------------------------
                                       (in thousands)
                         ------------------------------------------
Total Sales                 1st     2nd     3rd     4th      YR
                         ------------------------------------------

                         ------------------------------------------
2004                     $ 48,069  43,011  46,049  66,313  203,442
                         ------------------------------------------
2003                     $ 37,575  34,209  36,168  49,246  157,198
                         ------------------------------------------

                                                                    Exhibit 99.2


                                Citi Trends, Inc.
                            Condensed Balance Sheets
                                Fiscal Year 2004
                                   (Unaudited)



ASSETS                                                  Qtr 2           Qtr 3            Qtr 4
                                                                                
Current assets:
  Cash and cash equivalents                              5,894,260       2,156,019       11,801,442
  Inventory                                             36,936,045      40,330,711       36,172,832
  Other assets                                           4,925,129       4,516,262        5,241,519
  Property and equipment, net                           15,276,177      16,078,755       17,573,767
                                                   -------------------------------------------------
    Total Assets                                        63,031,611      63,081,746       70,789,560
                                                   =================================================


LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                
Current liabilities:
  Borrowings under revolving line of credit              5,659,855       5,388,067                -
  Accounts payable and accrued liabilities              28,871,372      28,767,508       36,324,962
  Other liabilities                                      9,769,436      10,066,738       10,699,629
Total stockholders' equity                              18,730,948      18,859,434       23,764,968
                                                   -------------------------------------------------
    Total liabilities and stockholders' equity          63,031,611      63,081,746       70,789,560
                                                   =================================================