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

                                  UNITED STATES
                       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): January 13, 2005

                       EDUCATIONAL DEVELOPMENT CORPORATION
             (Exact name of registrant as specified in its charter)

                         Commission file number: 0-4957

            Delaware                                            73-0750007
 (State or other jurisdiction of                            (I.R.S. Employer
 incorporation or organization)                             Identification No.)

                10302 East 55th Place, Tulsa, Oklahoma 74146-6515
              (Address of principal executive offices and Zip Code)

                                 (918) 622-4522
              (Registrant's telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under an 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

        On January 13, 2005, Educational Development Corporation, announced via
press release, reports 3rd quarter earnings. A copy of the press release is
attached hereto.

ITEM 9.01   FINANCIAL STATEMENTS AND EXHIBITS

      (c)   EXHIBITS

              99.1 Press release dated as of January 13, 2005



                                   SIGNATURES

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

                                    Educational Development Corporation

                                    By:   /s/ Randall W. White
                                          -------------------------------------
                                          Randall W. White
                                          President and Chief Executive Officer

Date:  January 13, 2005


                                  EXHIBIT INDEX

EXHIBIT
NUMBER      DESCRIPTION
-------     ------------------------------------------
*99.1       Press release dated as of January 13, 2005

----------
*Filed herewith.