UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

 FOR THE QUARTERLY PERIOD ENDED APRIL 30, 2006 COMMISSION FILE NUMBER 000-50421

                                  CONN'S, INC.
             (Exact name of registrant as specified in its charter)

          A DELAWARE CORPORATION                       06-1672840
        (State or other jurisdiction                (I.R.S. Employer
   of incorporation or organization)              Identification Number)

                               3295 COLLEGE STREET
                              BEAUMONT, TEXAS 77701
                                 (409) 832-1696

    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

                                      NONE
              (Former name, former address and former fiscal year,
                         if changed since last report)


Indicate by check mark whether the registrant (l) has filed all reports required
to be filed by Section l3 or l5(d) of the Securities Exchange Act of l934 during
the  preceding l2 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [x] No [ ]


Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.
(Check One):
Large accelerated filer [ ] Accelerated filer [x] Non-accelerated filer [ ]


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

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of May 30, 2006:



                      Class                                Outstanding
- ------------------------------------------------        ------------------
    Common stock, $.01 par value per share                  23,665,335


                                TABLE OF CONTENTS


PART I.       FINANCIAL INFORMATION                                                                   PAGE NO.
              ---------------------                                                                   --------
                                                                                                    
Item 1.       Financial Statements...........................................................................1
- -------

              Consolidated Balance Sheets as of January 31, 2006 and April 30, 2006..........................1

              Consolidated Statements of Operations for the three months ended
                  April 30, 2005 and 2006....................................................................2

              Consolidated Statement of Stockholders' Equity for the three months ended
                  April 30, 2006.............................................................................3

              Consolidated Statements of Cash Flows for the three months ended
                  April 30, 2005 and 2006....................................................................4

              Notes to Consolidated Financial Statements.....................................................5

Item 2.       Management's Discussion and Analysis of Financial Condition
                  and Results of Operations.................................................................13

Item 3.       Quantitative and Qualitative Disclosures About Market Risk....................................26
- -------

Item 4.       Controls and Procedures.......................................................................27
- -------

PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings.............................................................................27
- -------

Item 1A.      Risk Factors..................................................................................27
- --------

Item 5.       Other Information.............................................................................27
- -------

Item 6.       Exhibits......................................................................................27
- -------


SIGNATURE ..................................................................................................28




                                       i




Part I. FINANCIAL INFORMATION
Item 1. Financial Statements


                                  Conn's, Inc.
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)



                                                                                        January 31,       April 30,
                                                                                           2006             2006
                                                                                     ----------------------------------
                                       Assets                                         (As adjusted,
                                                                                       see Note 1)         (unaudited)
CURRENT ASSETS
                                                                                                       
   Cash and cash equivalents ......................................................       $  45,176          $  30,924
   Accounts receivable, net .......................................................          23,542             26,882
   Interests in securitized assets ................................................         123,449            122,056
   Inventories ....................................................................          73,987             80,527
   Deferred income taxes ..........................................................           4,971              3,518
   Prepaid expenses and other assets ..............................................           4,004              4,510
                                                                                     ---------------   ----------------
      TOTAL CURRENT ASSETS ........................................................         275,129            268,417
NON-CURRENT DEFERRED INCOME TAX ASSET .............................................           2,464              2,881
PROPERTY AND EQUIPMENT
   Land ...........................................................................           6,671              6,671
   Buildings ......................................................................           7,084             12,946
   Equipment and fixtures .........................................................           9,612             10,198
   Transportation equipment .......................................................           3,284              3,105
   Leasehold improvements .........................................................          65,507             66,057
                                                                                     ---------------   ----------------
      SUBTOTAL ....................................................................          92,158             98,977
Less accumulated depreciation .....................................................         (37,332)           (40,149)
 ..................................................................................  ---------------   ----------------
      TOTAL PROPERTY AND EQUIPMENT, NET ...........................................          54,826             58,828
GOODWILL, NET .....................................................................           9,617              9,617
DEBT ISSUANCE COSTS AND OTHER ASSETS, NET .........................................             260                268
                                                                                     ---------------   ----------------
       TOTAL ASSETS ...............................................................       $ 342,296          $ 340,011
                                                                                     ===============   ================
                        LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
   Current portion of long-term debt ..............................................           $ 136          $      --
   Accounts payable ...............................................................          40,920             36,884
   Accrued compensation and related expenses ......................................          18,847             10,645
   Accrued expenses ...............................................................          17,380             16,842
   Income taxes payable ...........................................................           8,794              5,679
   Deferred income taxes ..........................................................             757                906
   Deferred revenues and allowances ...............................................           8,498              8,693
                                                                                     ---------------   ----------------
      TOTAL CURRENT LIABILITIES ...................................................          95,332             79,649
LONG-TERM DEBT ....................................................................              --                 --
NON-CURRENT DEFERRED INCOME TAX LIABILITY .........................................             903                960
DEFERRED GAIN ON SALE OF PROPERTY .................................................             476                435
STOCKHOLDERS' EQUITY
   Preferred stock ($0.01 par value, 1,000,000 shares authorized;
   none issued or outstanding) ....................................................              --                 --
   Common stock ($0.01 par value, 40,000,000 shares authorized;
     23,571,564 and 23,665,335 shares issued and outstanding
     at January 31, 2006 and April 30, 2006, respectively) ........................             236                237
   Additional paid-in capital .....................................................          89,027             90,551
   Accumulated other comprehensive income .........................................           8,004              8,483
   Retained earnings ..............................................................         148,318            159,696
                                                                                     ---------------   ----------------
      TOTAL STOCKHOLDERS' EQUITY ..................................................         245,585            258,967
                                                                                     ---------------   ----------------
         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ...............................       $ 342,296          $ 340,011
                                                                                     ===============   ================


See notes to consolidated financial statements.

                                       1


                                                 Conn's, Inc.
                                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                                 (unaudited)
                                  (in thousands, except earnings per share)



                                                                                  Three Months Ended
                                                                                      April 30,
                                                                          -------------------------------
                                                                               2005               2006
                                                                          -------------      ------------
                                                                           (As adjusted,
                                                                            see Note 1)
REVENUES
                                                                                         
  Product sales ...............................................               $ 127,275         $ 158,509
  Service maintenance agreement commissions, net ..............                   6,884             7,967
  Service revenues ............................................                   4,775             5,229
                                                                              ---------      ------------
   Total net sales ............................................                 138,934           171,705
  Finance charges and other ...................................                  19,229            20,410
                                                                              ---------      ------------
   TOTAL REVENUES .............................................                 158,163           192,115

  COST AND EXPENSES
  Cost of goods sold, including warehousing and occupancy costs                 100,917           125,729
  Cost of parts sold, including warehousing and occupancy costs                   1,225             1,565
  Selling, general and administrative expense .................                  39,745            46,411
  Provision for bad debts .....................................                   1,152             1,070
                                                                              ---------      ------------
   TOTAL COST AND EXPENSES ....................................                 143,039           174,775
                                                                              ---------      ------------
OPERATING INCOME ..............................................                  15,124            17,340
Interest (income) expense, net ................................                     355              (184)
                                                                              ---------      ------------
INCOME BEFORE INCOME TAXES ....................................                  14,769            17,524
Provision for income taxes
  Current .....................................................                   7,543             5,163
  Deferred ....................................................                  (2,355)              983
                                                                              ---------      ------------
Total provision for income taxes ..............................                   5,188             6,146
                                                                              ---------      ------------
Net income ....................................................               $   9,581         $  11,378
                                                                              =========      ============
Earnings per share
  Basic .......................................................               $    0.41         $    0.48
  Diluted .....................................................               $    0.40         $    0.47
Average common shares outstanding
  Basic .......................................................                  23,307            23,596
  Diluted .....................................................                  23,856            24,448

See notes to consolidated financial statements.


                                        2


                                  Conn's, Inc.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                        Three Months Ended April 30, 2006
                                   (unaudited)
                    (in thousands except descriptive shares)



                                                                    Accum.
                                                                    Other
                                                                    Compre-       Additional
                                                Common Stock        hensive       Paid-in       Retained
                                             Shares     Amount      Income        Capital       Earnings          Total
                                           ---------- ----------- ------------  -------------  -------------  ------------
                                                                                                
BALANCE JANUARY 31, 2006 ..................   23,572        $ 236      $ 8,004       $ 89,027      $148,318        $245,585
(As adjusted, See Note 1)
Exercise of options to acquire
  91,698 shares of common stock ...........       92            1                         938                           939

Issuance of 2,073 shares of
  common stock under
  Employee Stock Purchase Plan ............        2                                       60                            60

Stock-based compensation ..................                                               393                           393

Tax benefit from options exercised ........                                               133                           133

Net income ................................                                                          11,378          11,378

Adjustment of fair value of securitized
  assets (net of tax of $259), net of
  reclassification adjustments of
  $2,211 (net of tax of $1,196) ...........                                479                                          479
                                                                                                              -------------
Total comprehensive income ................                                                                          11,857
                                           ---------- ----------- ------------  -------------  -------------  -------------
BALANCE APRIL 30, 2006 ....................   23,666        $ 237      $ 8,483       $ 90,551      $159,696        $258,967
                                           ========== =========== ============  =============  =============  =============

See notes to consolidated financial statements.


                                        3



                                  Conn's, Inc.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                                 (in thousands)



                                                                                Three Months Ended
                                                                                    April 30,
                                                                           --------------------------
                                                                               2005             2006
                                                                           -------------  ---------------
                                                                           (As adjusted,
                                                                            see Note 1)
Cash flows from operating activities
                                                                                        
  Net income ................................................               $  9,581          $ 11,378
  Adjustments to reconcile net income to net cash provided by
    operating activities:
  Depreciation ..............................................                  2,645             3,006
  Amortization ..............................................                    (59)              (97)
  Provision for bad debts ...................................                  1,152             1,070
  Stock-based compensation ..................................                    263               393
  Excess tax benefits from stock-based compensation .........                     --              (133)
  Discounts on promotional credit ...........................                    111               217
  Accretion from interests in securitized assets ............                 (3,606)           (3,407)
  Provision for deferred income taxes .......................                 (2,355)              983
  Loss (Gain) from sale of property and equipment ...........                      6               (33)
  Loss from derivatives .....................................                     69                --
Changes in operating assets and liabilities:
  Accounts receivable .......................................                  1,894               912
  Inventory .................................................                 (7,048)           (6,541)
  Prepaid expenses and other assets .........................                    251              (506)
  Accounts payable ..........................................                  2,593            (4,036)
  Accrued expenses ..........................................                   (536)           (8,740)
  Income taxes payable ......................................                  6,584            (3,115)
  Deferred revenue and allowances ...........................                    111               265
                                                                            --------          --------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES .........                 11,656            (8,384)
                                                                            --------          --------
CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of property and equipment ........................                 (3,273)           (7,023)
  Proceeds from sale of property ............................                     11                48
                                                                            --------          --------
NET CASH USED IN INVESTING ACTIVITIES .......................                 (3,262)           (6,975)
                                                                            --------          --------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from stock issued under employee benefit plans ...                    755             1,132
  Excess tax benefits from stock-based compensation .........                     --               133
  Borrowings under lines of credit ..........................                 25,800             3,200
  Payments on lines of credit ...............................                (36,300)           (3,200)
  Increase in debt issuance costs ...........................                     --               (22)
  Payment of promissory notes ...............................                     (7)             (136)
                                                                            --------          --------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES .........                 (9,752)            1,107
                                                                            --------          --------
NET CHANGE IN CASH ..........................................                 (1,358)          (14,252)
CASH AND CASH EQUIVALENTS
  Beginning of the year .....................................                  7,027            45,176
                                                                            --------          --------
END OF PERIOD ...............................................               $  5,669          $ 30,924
                                                                            ========          ========





See notes to consolidated financial statements.

                                        4




                                  CONN'S , INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 APRIL 30, 2006

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    BASIS OF PRESENTATION.  The accompanying  unaudited,  condensed consolidated
financial statements have been prepared in accordance with accounting principles
generally  accepted in the United States for interim  financial  information and
with  the   instructions  to  Form  10-Q  and  Article  10  of  Regulation  S-X.
Accordingly,  they do not include all of the information and footnotes  required
by accounting  principles  generally  accepted in the United States for complete
financial  statements.   The  accompanying   financial  statements  reflect  all
adjustments  that  are,  in the  opinion  of  management,  necessary  for a fair
statement of the results for the interim periods presented. All such adjustments
are of a normal recurring  nature.  Operating results for the three month period
ended April 30, 2006 are not  necessarily  indicative of the results that may be
expected for the year ending January 31, 2007. The financial  statements  should
be  read  in   conjunction   with  the  Company's  (as  defined  below)  audited
consolidated  financial  statements  and  the  notes  thereto  included  in  the
Company's Annual Report on Form 10-K filed on March 30, 2006.

    The  Company's  balance sheet at January 31, 2006, as adjusted for Statement
of Financial  Accounting  Standards No. 123R,  has been derived from the audited
financial  statements  at that date but does not include all of the  information
and footnotes required by accounting principles generally accepted in the United
States for complete financial  presentation.  Please see the Company's Form 10-K
for the fiscal year ended  January 31, 2006 for a complete  presentation  of the
audited financial statements at that date, together with all required footnotes,
and  for  a  complete   presentation  and  explanation  of  the  components  and
presentations of the financial statements.

    PRINCIPLES OF CONSOLIDATION.  The consolidated  financial statements include
the accounts of Conn's,  Inc. and its subsidiaries,  limited liability companies
and limited  partnerships,  all of which are wholly-owned  (the "Company").  All
material  intercompany   transactions  and  balances  have  been  eliminated  in
consolidation.

    The  Company  enters  into  securitization  transactions  to sell its retail
installment   and   revolving   customer   receivables.   These   securitization
transactions  are  accounted  for as  sales  in  accordance  with  Statement  of
Financial  Accounting  Standards ("SFAS") No. 140,  ACCOUNTING FOR TRANSFERS AND
SERVICING OF FINANCIAL  ASSETS AND  EXTINGUISHMENT  OF  LIABILITIES  because the
Company has relinquished control of the receivables.  Additionally,  the Company
has  transferred  such  receivables  to  a  qualifying  special  purpose  entity
("QSPE").  Accordingly,  neither the transferred receivables nor the accounts of
the QSPE are included in the consolidated  financial  statements of the Company.
The Company's  retained interest in the transferred  receivables are valued on a
revolving pool basis.

    USE OF ESTIMATES. The preparation of financial statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.



                                       5





                                  CONN'S, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

    EARNINGS PER SHARE. In accordance with SFAS No. 128, EARNINGS PER SHARE, the
Company  calculates  basic  earnings  per share by  dividing  net  income by the
weighted average number of common shares outstanding. Diluted earnings per share
include the dilutive  effects of any stock options granted  calculated under the
treasury method.  The following table sets forth the shares  outstanding for the
earnings per share calculations:





                                                                                           Three Months Ended
                                                                                                April 30,
                                                                                     --------------------------------
                                                                                          2005            2006
                                                                                     --------------- ---------------
                                                                                                   
Common stock outstanding, beginning of period .....................................      23,267,596      23,571,564
Weighted average common stock issued in stock option exercises ....................          38,893          24,095
Weighted average common stock issued to employee stock purchase plan ..............             985             722
                                                                                     --------------- ---------------
Shares used in computing basic earnings per share .................................      23,307,474      23,596,381
Dilutive effect of stock options, net of assumed repurchase of treasury stock .....         548,093         851,192
                                                                                     --------------- ---------------
Shares used in computing diluted earnings per share ...............................      23,855,567      24,447,573
                                                                                     =============== ===============




    GOODWILL.  Goodwill  represents  the excess of purchase  price over the fair
market value of net assets  acquired.  The Company assesses the potential future
impairment of goodwill on an annual basis,  or at any other time when impairment
indicators  exist. The Company  concluded at January 31, 2006 and April 30, 2006
that no impairment of goodwill existed.

    STOCK-BASED COMPENSATION.  On February 1, 2006, the Company adopted SFAS No.
123R,  STOCK-BASED  PAYMENT,   using  the  modified  retrospective   application
transition.  Under the modified retrospective application transition,  all prior
period   financial   statements  have  been  adjusted  to  give  effect  to  the
fair-value-based method of accounting for stock-based compensation. The adoption
of this statement impacted the financial statements presented as follows:


o        For the three  months  ended  April 30,  2005 and 2006,  Income  before
         income  taxes was  reduced  by $262.7  thousand  and  $393.1  thousand,
         respectively.
o        For the three  months  ended  April 30,  2005 and 2006,  Net income was
         reduced by $220.3 thousand and $323.9 thousand, respectively.
o        For the three months ended April 30, 2005 and 2006,  Basic earnings per
         share was reduced by $.01 and $.01, respectively.
o        For the three  months ended April 30, 2005 and 2006,  Diluted  earnings
         per share was reduced by $.01 and $.01, respectively.
o        For the three  months  ended April 30,  2005 and 2006,  Cash flows from
         operating  activities  were  reduced by, and Cash flows from  investing
         activities were increased by, $0.0 and $133.3 thousand, respectively.
o        As of January 31, 2006, the Current deferred income tax asset increased
         $301.1 thousand,  Additional paid-in capital increased $2.0 million and
         Retained earnings decreased $1.7 million.

    For post-IPO  stock option  grants,  the Company has used the  Black-Scholes
model to determine fair value. Stock-based compensation expense is recorded, net
of estimated  forfeitures,  on a straight-line  basis over the vesting period of
the  applicable  grant.  Prior to the IPO,  the value of the options  issued was
estimated using the minimum valuation  option-pricing  model.  Since the minimum
valuation  option-pricing  model does not qualify as a fair value  pricing model
under FAS 123R, the Company follows the intrinsic value method of accounting for
stock-based  compensation  to  employees  for these  grants,  as  prescribed  by
Accounting  Principles Board ("APB") Opinion No. 25, ACCOUNTING FOR STOCK ISSUED
TO  EMPLOYEES,  and related  interpretations.  If  compensation  expense for the
Company's stock options  granted prior to the IPO had been recognized  using the
fair value method of  accounting  under SFAS No. 123, net income  available  for
common  stockholders  for the three  months  ended April 30, 2005 and 2006 would
have decreased by 1.1% and 0.4 %, respectively. The following table presents the
impact to  earnings  per share as if the  Company  had  adopted  the fair  value
recognition  provisions  of SFAS No. 123 (dollars in thousands  except per share
data):



                                       6


                                  CONN'S, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED




                                                                       Three Months Ended
                                                                            April 30,
                                                                     ------------------------
                                                                         2005        2006
                                                                     ----------- ------------
                                                                           
Net income available for common stockholders as reported .........   $     9,581 $     11,378
Add: Stock-based compensation recorded, net of tax ...............           220          324
Less: Stock-based compensation, net of tax
  for all awards .................................................          (324)        (372)
                                                                     ----------- -----------
Pro forma net income .............................................   $     9,477 $     11,330
                                                                     =========== ============
Earnings per share-as reported:
  Basic ..........................................................   $      0.41 $       0.48
  Diluted ........................................................   $      0.40 $       0.47
Pro forma earnings per share:
  Basic ..........................................................   $      0.41 $       0.48
  Diluted ........................................................   $      0.40 $       0.46




    As of April 30, 2006,  the total  compensation  cost  related to  non-vested
awards not yet recognized  totaled $5.5 million and is expected to be recognized
over a weighted average period of 3.6 years.

    APPLICATION OF APB 21 TO PROMOTIONAL CREDIT PROGRAMS THAT EXCEED ONE YEAR IN
DURATION:  The Company  offers  promotional  credit  payment  plans,  on certain
products,  that extend beyond one year. In accordance  with APB 21,  INTEREST ON
RECEIVABLES  AND  PAYABLES,  such  sales  are  discounted  to their  fair  value
resulting in a reduction in sales and  receivables  and the  amortization of the
discount  amount  over the  term of the  deferred  interest  payment  plan.  The
difference  between the gross sale and the  discounted  amount is reflected as a
reduction of Product sales in the consolidated  statements of operations and the
amount of the  discount  being  amortized  in the current  period is recorded in
Finance  charges and other.  For the three months ended April 30, 2005 and 2006,
Product sales were reduced by $595,000 and $947,000,  respectively,  and Finance
charges and other was  increased  by $484,000  and  $730,000,  respectively,  to
effect the adjustment to fair value and to reflect the appropriate  amortization
of the discount.

    RECENT ACCOUNTING PRONOUNCEMENTS. In October 2005, FASB Staff Position (FSP)
No. 13-1, ACCOUNTING FOR RENTAL COSTS INCURRED DURING A CONSTRUCTION PERIOD, was
issued.  This FSP  addresses the  accounting  for rental costs  associated  with
operating  leases that are incurred  during a construction  period.  It requires
that those costs be  recognized  as rental  expense and  included in income from
continuing  operations.  The  guidance in this FSP is to be applied to the first
reporting  period  beginning  after  December  15, 2005 and states that a lessee
shall cease  capitalizing  rental costs as of the effective  date of the FSP for
operating  lease  arrangements  entered into prior to the effective  date of the
FSP.  The Company  implemented  the guidance in this FSP as of February 1, 2006,
and it did not have a material  impact on its financial  condition or results of
operations.

    RECLASSIFICATIONS.  Certain  reclassifications  have  been made in the prior
year's financial statements to conform to current year's presentation.



                                       7



                                  CONN'S, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


2.   SUPPLEMENTAL DISCLOSURE OF REVENUE AND COMPREHENSIVE INCOME

    The following is a summary of the  classification of the amounts included as
Finance charges and other for the three months ended April 30, 2005 and 2006 (in
thousands):




                                                                           Three Months Ended
                                                                                April 30,
                                                                      -----------------------------
                                                                           2005            2006
                                                                      -------------   -------------
                                                                                     
Securitization income ..............................................       $13,038         $14,446
Income from receivables not sold ...................................           280             335
Insurance commissions ..............................................         4,666           4,984
Other ..............................................................         1,245             645
                                                                      -------------   -------------
Finance charges and other ..........................................       $19,229         $20,410
                                                                      =============   =============



    The  components  of total  comprehensive  income for the three  months ended
April 30, 2005 and 2006 are presented in the table below (in thousands):



                                                                            Three Months Ended
                                                                                April 30,
                                                                      ----------------------------
                                                                          2005           2006
                                                                      -------------  -------------
                                                                                    
Net income ..........................................................      $ 9,581        $11,378
Unrealized gain on derivative instruments ...........................          246             --
Taxes on unrealized gain on derivatives .............................          (86)            --
Adjustment of fair value of securitized assets ......................       (1,600)           738
Taxes on adjustment of fair value ...................................          560           (259)
                                                                      -------------  -------------
Total comprehensive income ..........................................      $ 8,701        $11,857
                                                                      =============  =============


3. SUPPLEMENTAL DISCLOSURE REGARDING MANAGED RECEIVABLES

    The following tables present quantitative  information about the receivables
portfolios managed by the Company (in thousands):



                                                          Receivables                or More Past Due (1)
                                                 ------------------------------- ----------------------------
                                                   January 31,      April 30,     January 31,    April 30,
                                                      2006            2006           2006           2006
                                                 ---------------  -------------- -------------  -------------
 Primary portfolio:
                                                                                        
            Installment ........................      $ 380,603       $ 367,774      $ 24,934       $ 21,914
            Revolving ..........................         41,046          43,677         1,095          1,178
                                                 ---------------  -------------- -------------  -------------
 Subtotal ......................................        421,649         411,451        26,029         23,092
 Secondary portfolio:
            Installment ........................         98,072         110,081         9,508          7,798
                                                 ---------------  -------------- -------------  -------------
 Total receivables managed .....................        519,721         521,532        35,537         30,890
 Less receivables sold .........................        509,681         510,944        33,483         29,076
                                                 ---------------  -------------- -------------  -------------
 Receivables not sold ..........................         10,040          10,588      $  2,054       $  1,814
                                                                                 =============  =============
 Non-customer receivables ......................         13,502          16,294
                                                 ---------------  --------------
           Total accounts receivable, net ......      $  23,542       $  26,882
                                                 ===============  ==============


         (1)      Amounts  are based on end of period  balances.  The  principal
                  amount 60 days or more past due relative to total  receivables
                  managed is not  necessarily  indicative  of relative  balances
                  expected  at other  times  during  the  year  due to  seasonal
                  fluctuations in delinquency.



                                       8




                                  CONN'S, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


                                                     Average Balances              Net Credit Losses
                                              ------------------------------- ----------------------------
                                                    Three Months Ended            Three Months Ended
                                                        April 30,                    April 30, (1)
                                              ------------------------------- ----------------------------
                                                   2005            2006           2005           2006
                                              --------------- --------------- -------------  -------------
 Primary portfolio:
                                                                                 
            Installment ......................     $ 331,285       $ 373,072
            Revolving ........................        30,452          42,553
                                              --------------- ---------------
 Subtotal                                            361,737         415,625       $ 2,655        $ 3,499
 Secondary portfolio:
            Installment ......................        74,823         104,610           622          1,357
                                              --------------- --------------- -------------  -------------
 Total receivables managed ...................       436,560         520,235         3,277          4,856
 Less receivables sold .......................       427,129         509,809         3,087          4,990
                                              --------------- --------------- -------------  -------------
 Receivables not sold ........................     $   9,431       $  10,426       $   190        $  (134)
                                              =============== =============== =============  =============



(1)      Amounts represent total loan loss provision, net of recoveries, on
         total receivables.


4. FAIR VALUE OF DERIVATIVES

    The Company  held  interest  rate swaps and collars  with  notional  amounts
totaling $20.0  million,  which expired on April 15, 2005, and were held for the
purpose of hedging against  variable  interest rate risk,  primarily  related to
cash flows from the Company's interest-only strip as well as variable rate debt.

    In fiscal 2004,  hedge  accounting was discontinued for the $20.0 million of
swaps.  In accordance with SFAS No. 133,  ACCOUNTING FOR DERIVATIVE  INSTRUMENTS
AND HEDGING  ACTIVITIES,  at the time hedge  accounting  was  discontinued,  the
Company began to recognize  changes in fair value of the swaps as a reduction to
interest expense and to amortize the amount of accumulated  other  comprehensive
loss related to those  derivatives as interest  expense over the period that the
forecasted  transactions  affected the  consolidated  statements of  operations.
During the three months ended April 30, 2005 and 2006, the Company  reclassified
$246,000 and $0,  respectively,  of losses  previously  recorded in  accumulated
other  comprehensive  income into the consolidated  statements of operations and
recorded  $177,000  and  $0,   respectively,   of  interest  reductions  in  the
consolidated statements of operations because of the change in fair value of the
swaps.

5. DEBT AND LETTERS OF CREDIT

    At April  30,  2006,  the  Company  had  $48.0  million  of its $50  million
revolving credit facility  available for borrowings.  The amounts utilized under
the  revolving  credit  facility  reflected  $2.0 million  related to letters of
credit issued.  The letters of credit were issued under a $5.0 million  sublimit
provided under the facility for standby letters of credit.  Additionally,  there
were no amounts  outstanding  under a short-term  revolving  bank agreement that
provides  up to  $8.0  million  of  availability  on an  unsecured  basis.  This
unsecured  facility  matures  in May 2006 and has a floating  rate of  interest,
based on Prime,  which equaled 7.25% at April 30, 2006. The Company  anticipates
that it will renew this  facility,  with a new  maturity  date one year from the
current maturity.



                                       9


                                  CONN'S, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

    The Company utilizes  unsecured letters of credit to secure a portion of the
QSPE's  asset-backed  securitization  program,  deductibles  under the Company's
insurance programs and international product purchases.  At January 31, 2006 and
April 30, 2006, the Company had outstanding unsecured letters of credit of $13.0
million and $12.3  million,  respectively.  These  letters of credit were issued
under the three following facilities:

o         The Company has a $5.0 million  sublimit  provided under its revolving
          line of credit for stand-by and import letters of credit. At April 30,
          2006, $2.0 million of letters of credit were  outstanding and callable
          at the option of the Company's  insurance  carrier if the Company does
          not honor its requirement to fund  deductible  amounts as billed under
          its insurance program.

o         The Company has arranged for a $10.0 million stand-by letter of credit
          to provide assurance to the trustee of the asset-backed securitization
          program that funds collected by the Company, as the servicer, would be
          remitted  as  required  under the base  indenture  and  other  related
          documents.  The letter of credit has a term of one year and expires in
          August 2006.

o         The Company  obtained a $1.5 million  commitment  for trade letters of
          credit to secure product purchases under an international arrangement.
          At  April  30,  2006,  there  was  $269,000   outstanding  under  this
          commitment. The letter of credit commitment has a term of one year and
          expires in May 2006. The Company currently  anticipates  renewing this
          commitment.

    The maximum potential amount of future payments under these letter of credit
facilities  is  considered  to be the  aggregate  face  amount of each letter of
credit commitment, which total $16.5 million as of April 30, 2006.

6.    STOCK-BASED COMPENSATION

    The Company approved an Incentive Stock Option Plan that provides for a pool
of up to 3.5 million options to purchase  shares of the Company's  common stock.
Such options are to be granted to various officers and employees at prices equal
to the market  value on the date of the grant.  The  options  vest over three or
five year periods  (depending  on the grant) and expire ten years after the date
of  grant.  As part of the  completion  of the  IPO,  the  Company  amended  the
Incentive  Stock Option Plan to provide for a total  available pool of 2,559,767
options, adopted a Non-Employee Director Stock Option Plan that included 300,000
options,  and  adopted an  Employee  Stock  Purchase  Plan that  reserved  up to
1,267,085  shares of the  Company's  common stock to be issued.  On November 24,
2003, the Company  issued six  non-employee  directors  240,000 total options to
acquire the Company's  stock at $14.00 per share.  On June 3, 2004,  the Company
issued 40,000  options to acquire the  Company's  stock at $17.34 per share to a
seventh non-employee director. At April 30, 2006, the Company had 20,000 options
remaining in the Non-Employee Director Stock Option Plan.

    The Employee Stock Purchase Plan is available to a majority of the employees
of the Company and its subsidiaries,  subject to minimum  employment  conditions
and  maximum  compensation  limitations.  At the end of each  calendar  quarter,
employee  contributions are used to acquire shares of common stock at 85% of the
lower of the fair market  value of the common  stock on the first or last day of
the calendar  quarter.  During the three month  periods ended April 30, 2005 and
2006, the Company  issued 2,829 and 2,073 shares of common stock,  respectively,
to employees  participating  in the plan,  leaving  1,245,852  shares  remaining
reserved for future issuance under the plan as of April 30, 2006.




                                       10



                                  CONN'S, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


    A summary of the status of the Company's Incentive Stock Option Plan and the
activity  during the three  months  ended April 30,  2005 and 2006 is  presented
below (shares in thousands):



                                                                 Three Months Ended April 30,
                                                    ------------------------------------------------------
                                                              2005                         2006
                                                    --------------------------- --------------------------
                                                                    Weighted                   Weighted
                                                                    Average                     Average
                                                                    Exercise                   Exercise
                                                       Shares        Price         Shares         Price
                                                    ------------  ------------  -----------  ------------
                                                                                      
Outstanding, beginning of period ..................        1,666       $ 11.50        1,626       $ 16.31
Granted ...........................................           --            --           --            --
Exercised .........................................          (81)      $ (8.85)         (85)      $ (9.92)
Forfeited .........................................          (19)      $(12.36)          (1)      $(16.28)
                                                    ------------                -----------
Outstanding, end of period ........................        1,566       $ 11.62        1,540       $ 16.67
                                                    ============                ===========
Options exercisable at end of period ..............          631                        659
Options available for grant .......................          703                        454
Intrinsic value of options exercised
  during the period ............................... $0.7 million               $2.2 million



                                                              Options Outstanding               Options Exercisable
                                                    ----------------------------------------  ------------------------
                                                                    Weighted
                                                       Shares       Average       Weighted      Shares      Weighted
                                                     Outstanding    Remaining      Average    Exercisable   Average
                                                     April 30,     Contractual   Exercise      April 30,    Exercise
             Range of Exercise Prices                   2006      Life in Years    Price         2006        Price
- ----------------------------------------------------------------- --------------------------  ------------ -----------
                                                                               
$4.29-$4.29 .......................................            9      3.7         $  4.29             9       $   4.29
$8.21-$10.83 ......................................          630      5.1         $  8.55           504       $   8.40
$14.00-$16.49 .....................................          294      7.7         $ 14.32            97       $  14.13
$17.73-$17.73 .....................................          280      8.6         $ 17.73            49       $  17.73
$33.88-$33.88 .....................................          327      9.6         $ 33.88            --       $     --
                                                    ------------                              ---------       --------
Total                                                      1,540      7.2         $ 16.67           659       $   9.88
                                                    ============                              =========
Aggregate intrinsic value of exercisable options
  at April 30, 2006                                $16.0 million


7. CONTINGENCIES

    LEGAL PROCEEDINGS.  The Company is involved in routine litigation incidental
to its business  from time to time.  Currently,  the Company does not expect the
outcome  of any of this  routine  litigation  to have a  material  effect on its
financial  condition  or results of  operations.  However,  the results of these
proceedings  cannot  be  predicted  with  certainty,  and  changes  in facts and
circumstances could impact the Company's estimate of reserves for litigation.

    SERVICE  MAINTENANCE  AGREEMENT  OBLIGATIONS.   The  Company  sells  service
maintenance  agreements  under which it is the obligor for payment of qualifying
claims.  The Company is responsible  for  administering  the program,  including
setting the pricing of the  agreements  sold and paying the claims.  The typical
term for these agreements is between 12 and 36 months.  The pricing is set based
on historical claims experience and expectations about future claims.  While the
Company is unable to estimate maximum potential claim exposure, it has a history
of overall  profitability  upon the ultimate  resolution of agreements sold. The
revenues  related to the  agreements  sold are  deferred at the time of sale and
recorded  in  revenues  in the  statement  of  operations  over  the life of the
agreements.  The  revenues  deferred  related to these  agreements  totaled $3.6
million  and $3.9  million,  respectively,  as of January 31, 2006 and April 30,
2006, and are included on the face of the balance sheet in Deferred revenues and
allowances.


                                       11



                                  CONN'S, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


8. SUBSEQUENT EVENTS

    STOCK OPTION PLAN AMENDMENTS.  At the Company's annual shareholder's meeting
on May 31,  2006,  the  shareholders  approved an  amendment  to the Amended and
Restated  2003  Incentive  Stock Option Plan to increase the number of shares of
common stock that may be issued under the plan from  2,559,767 to 3,859,767.  If
this  amendment  had  taken  place on April  30,  2006,  there  would  have been
1,754,129 shares available for issuance under this plan as of April 30, 2006.

    At the annual  shareholder's  meeting,  the  shareholders  also  approved an
amendment to the 2003  Non-Employee  Directors Stock Option Plan to increase the
number of shares of common  stock that may be issued under the plan from 300,000
to 600,000.  If this  amendment  had taken place on April 30, 2006,  there would
have been 320,000 shares  available for issuance under this plan as of April 30,
2006.

    TEXAS TAX LAW CHANGES.  On May 18, 2006,  the Governor of Texas signed a tax
bill that modifies the existing  franchise tax, with the most significant change
being the  replacement of the existing base with a tax based on margin.  Taxable
margin is generally  defined as total federal tax revenues  minus the greater of
(a) cost of goods sold or (b) compensation. The tax rate to be paid by retailers
and  wholesalers is 0.5% on taxable  margin.  This will result in an increase in
taxes  paid by the  Company,  as  franchise  taxes paid have  totaled  less than
$50,000 per year for the last several years.  Partially offsetting this increase
is a reduction  in property tax rates that will be phased in during the 2006 and
2007 property tax years.

    The tax changes will impact reported  earnings  beginning  during the second
quarter of the current  fiscal  year.  The Company is  currently  analyzing  the
impact  these  changes  will have on its  financial  condition  and  results  of
operations.




                                       12







ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD-LOOKING STATEMENTS


     This report  contains  forward-looking  statements.  We sometimes use words
such  as  "believe,"  "may,"  "will,"  "estimate,"   "continue,"   "anticipate,"
"intend," "expect," "project" and similar expressions, as they relate to us, our
management   and  our   industry,   to  identify   forward-looking   statements.
Forward-looking   statements  relate  to  our  expectations,   beliefs,   plans,
strategies,  prospects, future performance,  anticipated trends and other future
events.  We have based our  forward-looking  statements  largely on our  current
expectations and projections  about future events and financial trends affecting
our  business.  Actual  results  may  differ  materially.  Some  of  the  risks,
uncertainties  and assumptions  about us that may cause actual results to differ
from these forward-looking statements include, but are not limited to:

         o        the success of our growth strategy and plans regarding opening
                  new stores and entering  adjacent  and new markets,  including
                  our plans to continue  expanding  into the  Dallas/Fort  Worth
                  Metroplex, and South Texas;

         o        our intention to update or expand existing stores;

         o        our   ability  to  obtain   capital   for   required   capital
                  expenditures and costs related to the opening of new stores or
                  to update or expand existing stores;

         o        our cash flows from operations,  borrowings from our revolving
                  line of credit and proceeds from  securitizations  to fund our
                  operations, debt repayment and expansion;

         o        the ability of the QSPE to obtain additional funding for the
                  purpose of purchasing our receivables;

         o        rising  interest  rates may  increase our cost of borrowing or
                  reduce securitization income;

         o        the potential for  deterioration in the delinquency  status of
                  the sold or owned credit  portfolios or higher than historical
                  charge-offs in the portfolios could adversely impact earnings;

         o        the potential for greater than expected  losses in the sold or
                  owned credit portfolios due to the impact of Hurricane Rita on
                  our credit operations;

         o        technological  and  market  developments,  growth  trends  and
                  projected sales in the home appliance and consumer electronics
                  industry,  including with respect to digital products like DVD
                  players,  HDTV,  digital audio,  home  networking  devices and
                  other new  products,  and our  ability to  capitalize  on such
                  growth;

         o        the  potential  for price  erosion or lower unit sales  points
                  that could result in declines in revenues;

         o        increasing  oil and gas  prices  could  adversely  affect  our
                  customers'  shopping  decisions and  patterns,  as well as the
                  cost of our  delivery and service  operations  and our cost of
                  products  if  vendors  pass on  their  additional  fuel  costs
                  through increased pricing for products;

         o        both  short-term  and  long-term  impact  of  adverse  weather
                  conditions  (e.g.  hurricanes) that could result in volatility
                  in our revenues and increased expenses and casualty losses;

         o        changes in laws and regulations  and/or interest,  premium and
                  commission  rates allowed by regulators on our credit,  credit
                  insurance  and service  maintenance  agreements  as allowed by
                  those laws and regulations;

         o        our relationships with key suppliers;

                                       13


         o        the adequacy of our distribution  and information  systems and
                  management experience to support our expansion plans;

         o        the accuracy of our expectations regarding competition and our
                  competitive advantages;

         o        the  potential  for market share  erosion that could result in
                  reduced revenues;

         o        the accuracy of our  expectations  regarding the similarity or
                  dissimilarity  of our  existing  markets  as  compared  to new
                  markets we enter; and

         o        the outcome of litigation affecting our business.

    Additional  important  factors that could cause our actual results to differ
materially from our  expectations are discussed under "Risk Factors" in our Form
10-K filed with the Securities  Exchange  Commission on March 30, 2006. In light
of these risks,  uncertainties and assumptions,  the forward-looking  events and
circumstances discussed in this report might not happen.

    The  forward-looking  statements  in  this  report  reflect  our  views  and
assumptions  only as of the date of this report.  We undertake no  obligation to
update publicly or revise any forward-looking statements, whether as a result of
new information, future events or otherwise, except as required by law.

    All forward-looking  statements  attributable to us, or to persons acting on
our behalf,  are  expressly  qualified  in their  entirety  by these  cautionary
statements.

GENERAL

    We intend the following discussion and analysis to provide you with a better
understanding  of our  financial  condition  and  performance  in the  indicated
periods,  including  an analysis of those key factors  that  contributed  to our
financial condition and performance and that are, or are expected to be, the key
"drivers" of our business.

    On  February  1, 2006,  we were  required to adopt  Statement  of  Financial
Accounting Standard No. 123R,  STOCK-BASED  COMPENSATION.  We elected to use the
modified   retrospective   application   transition,   which   results   in  the
retrospective  adjustment  of all prior period  financial  statements  using the
fair-value-based   method  of  accounting  for  stock-based   compensation.   As
applicable,   all  amounts   disclosed  in  the  financial   statements  and  in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  have  been  adjusted  accordingly.  See  Note  1  to  the  financial
statements for discussion of the impacts on the financial statements.

    We are a  specialty  retailer  that sells major home  appliances,  including
refrigerators,  freezers,  washers,  dryers and  ranges,  a variety of  consumer
electronics, including projection, plasma, DLP and LCD televisions,  camcorders,
VCRs,  DVD players,  portable audio and home theater  products,  lawn and garden
products,  mattresses  and  furniture.  We  also  sell  home  office  equipment,
including   computers  and  computer   accessories  and  continue  to  introduce
additional  product  categories  for the consumer and home to help increase same
store sales and to respond to our customers'  product needs.  We require all our
sales associates to be  knowledgeable of all of our products,  but to specialize
in certain specific product categories.

    We currently  operate 58 retail  locations in Texas and Louisiana,  and have
several other stores under development.

    Unlike many of our competitors,  we provide flexible in-house credit options
for  our  customers.   In  the  last  three  years,  we  financed,  on  average,
approximately  57% of our retail sales through our internal credit programs.  We
finance a large  portion of our  customer  receivables  through an  asset-backed
securitization  facility, and we derive servicing fee income and interest income
from these assets. As part of our asset-backed  securitization facility, we have
created a qualifying  special purpose  entity,  which we refer to as the QSPE or
the issuer, to purchase customer  receivables from us and to issue  asset-backed
and variable funding notes to third parties. We transfer receivables, consisting
of  retail  installment  and  revolving  account  receivables,  extended  to our
customers,  to the issuer in exchange for cash and subordinated  securities.  To
finance its  acquisition  of these  receivables,  the issuer has issued notes to
third parties.

                                       14


    We also derive  revenues  from repair  services on the  products we sell and
from product  delivery and  installation  services we provide to our  customers.
Additionally,  acting as an agent for  unaffiliated  companies,  we sell  credit
insurance  and service  maintenance  agreements  to protect our  customers  from
credit losses due to death,  disability,  involuntary  unemployment and property
damage and product  failure not covered by a  manufacturers'  warranty.  We also
derive revenues from the sale of extended service maintenance agreements,  under
which we are the primary  obligor,  to protect the customers  after the original
manufacturer's warranty or service maintenance agreement has expired.

    Our business is somewhat  seasonal,  with a greater portion of our revenues,
pretax and net income  realized during the quarter ending January 31, due to the
holiday  selling  season,  the major  collegiate  bowl  season and the  National
Football League playoffs and Super Bowl.

EXECUTIVE OVERVIEW

    This  narrative  is intended to provide an executive  level  overview of our
operations for the three months ended April 30, 2006. A detailed  explanation of
the changes in our operations for these periods as compared to the prior year is
included  beginning on page 19. As explained in that section,  our pretax income
for the quarter ended April 30, 2006 increased approximately 18.6%, primarily as
a result of higher revenues and gross margin dollars, lower selling, general and
administrative  expenses as a percentage of revenues and lower interest (income)
expense. Some of the more specific issues that impacted our operating and pretax
income are:


o        Same store  sales for the  quarter  grew 16.1% over the same period for
         the prior year.  The  improvement  in same store  sales  growth was due
         primarily to improved  execution at the store level and effective sales
         promotions.  While we do not have  sufficient  information to determine
         what long-term impact Hurricanes Rita and Katrina will have on sales in
         the impacted  markets,  excluding  the  Southeast  Texas and  Louisiana
         markets,  the same store sales  increase was 11.6% in the other markets
         we serve. These other markets accounted for 78.7% of same store Product
         sales and Service  maintenance  agreement  commissions during the three
         months ended April 30, 2006. It is our strategy to continue emphasizing
         our  primary  product  categories  and  focusing on  specialty  product
         categories throughout the balance of fiscal 2007.

o        Our entry into the  Dallas/Fort  Worth and the South Texas  markets and
         the addition of stores in our existing  Houston and San Antonio markets
         had a positive impact on our revenues.  Approximately  $11.7 million of
         our  product  sales  increase  for the  quarter  ended  April 30,  2006
         resulted  from the  opening of new stores in these  markets.  Our plans
         provide for the opening of additional stores in existing markets during
         fiscal  2007 as we focus on  opportunities  in markets in which we have
         existing infrastructure.

o        While  deferred  interest  and "same as cash"  plans  continue to be an
         important part of our sales promotion plans, our improved execution and
         effective  use of a variety of sales  promotions,  enabled us to reduce
         the level of deferred  interest and "same as cash" plans. For the three
         months ended April 30, 2006, $35.4 million,  or 22.3%, in gross product
         sales were financed by deferred  interest and "same as cash" plans. For
         the comparable period in the prior year gross product sales financed by
         deferred  interest  and "same as cash"  sales  were $40.7  million,  or
         32.0%.  We expect to  continue  to offer  this  type of  extended  term
         promotional credit in the future.

o        Our gross margin for the quarter  decreased from 35.4% to 33.7% for the
         three months  ended April 30, 2006 when  compared to the same period in
         the prior year. This occurred  primarily as a result of a change in our
         revenue mix as Product  sales,  which  yielded a 20.7% gross  margin in
         both  periods,  grew faster than higher  margin  Service  revenues  and
         Finance charges and other.


                                       15


o        Finance charges and other grew 6.1%, which is a slower pace than
         Product sales as:

         o        service  maintenance   agreement   retrospective   commissions
                  decreased  $0.7  million,  due to a change  in the  commission
                  structure resulting in higher front-end commissions, which are
                  included in Net sales,

         o        insurance  commission  growth of 6.8% was  impacted by reduced
                  insurance sales penetration, and

         o        securitization  income growth of 10.8% was impacted by a 61.6%
                  increase  in net  credit  losses due to higher  than  expected
                  losses  primarily as a result of the impact of Hurricane  Rita
                  on our credit operations.  We recorded a portion of the losses
                  against  the  special  reserves  which  were  provided  in the
                  quarter  ended  October 31, 2005.  As of April 30, 2006,  $0.3
                  million remains in the special reserve for our estimate of the
                  remaining  expected  losses  caused by the impact of Hurricane
                  Rita.

o        Operating  margin also decreased from 9.6% to 8.9% for the three months
         ended April 30, 2006 when compared to the same period in the prior year
         due to reduced gross margin that was partially offset by our ability to
         reduce Selling, general and administrative (SG&A) expenses as a percent
         of revenues. During the three months ended April 30, 2006, we decreased
         SG&A expense as a percent of revenues to 24.2% from 25.1% when compared
         to the prior  year,  primarily  from  decreases  in payroll and payroll
         related expenses and net advertising expense as a percent of revenues.

o        We adopted SFAS No. 123R, SHARE-BASED PAYMENT, during the quarter ended
         April 30, 2006. The adoption resulted in expenses totaling $0.4 million
         being  recorded  to SG&A  during the  quarter  ended  April 30, 2006 as
         compared to $0.3 million being  recorded in the quarter ended April 30,
         2005.

OPERATIONAL CHANGES AND RESULTING OUTLOOK

    During the quarter, we opened a new store in Baytown,  Texas.  Additionally,
we opened  another  new store in the  Houston  market  during May 2006.  We have
several other  locations in Texas that we believe are promising  and, along with
new stores in existing markets, are in various stages of development for opening
in fiscal  year  2007.  We also  continue  to look at other  markets,  including
neighboring states for opportunities.

    Our credit portfolio  delinquency and charge-off  statistics were negatively
impacted by the effects of the hurricanes  that hit the Gulf Coast during August
and September of 2005, and the bankruptcy law change in October 2005.  Non-storm
factors that may have affected  delinquencies and charge-offs include the impact
of higher  gasoline  prices or higher  interest  rates on our  customers and our
internal collection efforts,  However, as predicted, the delinquency performance
of the credit portfolio continues to improve and is currently  performing within
the range of our  historical  results  during  the past four  years.  See detail
information  regarding the delinquency  status of the credit portfolio in Note 3
to the financial statements.

    On May 18, 2006,  the Governor of Texas signed a tax bill that  modifies the
existing  franchise tax, with the most significant  change being the replacement
of the  existing  base with a tax based on margin.  Taxable  margin is generally
defined as total  federal  tax  revenues  minus the greater of (a) cost of goods
sold or (b)  compensation.  The tax rate to be paid by retailers and wholesalers
is 0.5% on taxable margin.  This will result in an increase in taxes paid by us,
as  franchise  taxes paid have  totaled  less than $50,000 per year for the last
several years. Partially offsetting this increase is a reduction in property tax
rates that will be phased in during the 2006 and 2007  property  tax years.  The
tax changes will impact reported earnings beginning during the second quarter of
the current  fiscal year.  We are  currently  analyzing the impact these changes
will have on our financial condition and results of operations.

    The  consumer  electronics  industry  depends on new  products to drive same
store  sales  increases.   Typically,   these  new  products,  such  as  digital
televisions,  DVD players,  digital  cameras and MP3 players are  introduced  at
relatively  high price  points  that are then  gradually  reduced as the product
becomes more mainstream. To sustain positive same store sales growth, unit sales
must  increase  at a rate  greater  than the  decline  in  product  prices.  The
affordability  of the product helps drive the unit sales growth.  However,  as a
result of  relatively  short  product  life cycles in the  consumer  electronics
industry, which limit the amount of time available for sales volume to increase,
combined with rapid price erosion in the industry,  retailers are  challenged to
maintain  overall gross margin  levels and positive  same store sales.  This has
historically  been our  experience,  and we  continue  to adjust  our  marketing
strategies to address this  challenge  through the  introduction  of new product
categories and new products within our existing categories.

                                       16


APPLICATION OF CRITICAL ACCOUNTING POLICIES

    In applying the accounting  policies that we use to prepare our consolidated
financial  statements,  we necessarily make accounting estimates that affect our
reported amounts of assets,  liabilities,  revenues and expenses.  Some of these
accounting  estimates  require us to make  assumptions  about  matters  that are
highly  uncertain at the time we make the  accounting  estimates.  We base these
assumptions  and  the  resulting  estimates  on  authoritative   pronouncements,
historical  information and other factors that we believe to be reasonable under
the circumstances, and we evaluate these assumptions and estimates on an ongoing
basis. We could reasonably use different  accounting  estimates,  and changes in
our accounting  estimates could occur from period to period,  with the result in
each case being a material change in the financial statement presentation of our
financial condition or results of operations.  We refer to accounting  estimates
of this type as "critical  accounting  estimates."  We believe that the critical
accounting  estimates  discussed  below are among  those  most  important  to an
understanding of our consolidated financial statements as of April 30, 2006.

    TRANSFERS OF FINANCIAL ASSETS. We transfer customer  receivables to the QSPE
that issues asset-backed  securities to third party lenders using these accounts
as collateral,  and we continue to service these accounts after the transfer. We
recognize  the  sale  of  these  accounts  when  we  relinquish  control  of the
transferred  financial  asset in accordance  with SFAS No. 140,  ACCOUNTING  FOR
TRANSFERS AND SERVICING OF FINANCIAL ASSETS AND  EXTINGUISHMENT  OF LIABILITIES.
As we transfer the accounts,  we record an asset  representing the interest only
strip which is the difference  between the interest earned on customer  accounts
and the cost associated  with financing and servicing the transferred  accounts,
including a provision for bad debts associated with the transferred accounts (on
a revolving  pool basis)  discounted  to a market rate of interest.  The gain or
loss  recognized  on these  transactions  is based on our best  estimates of key
assumptions,  including  forecasted  credit  losses  based on  actual  portfolio
experience  over the past twelve months,  payment  rates,  forward yield curves,
costs of servicing  the  accounts and  appropriate  discount  rates.  The use of
different  estimates or assumptions could produce different  financial  results.
For example,  if we had assumed a 10.0%  reduction in net interest spread (which
might be caused by rising  interest  rates or reductions in rates charged on the
accounts  transferred),  our  interest  in  securitized  assets  would have been
reduced by $4.8 million as of April 30, 2006,  which may have an adverse  effect
on earnings. We recognize income from our interest in these transferred accounts
as gains on the transfer of the asset,  interest income and servicing fees. This
income is recorded as Finance charges and other in our  consolidated  statements
of operations.  If the assumption used for estimating credit losses were changed
by 0.5% from 3.0% to 3.5%,  the impact to  recorded  Finance  charges  and other
would have been a reduction in revenues and pretax income of $2.0 million.

    DEFERRED  TAX  ASSETS.   We  have   significant   net  deferred  tax  assets
(approximately $4.5 million as of April 30, 2006), which are subject to periodic
recoverability  assessments.  Realization  of our net deferred tax assets may be
dependent  upon our ability to offset  reversals  against prior taxable  income,
changes in tax rates or our future taxable income. Changes in these assumptions,
if any, may require  material  adjustments to these deferred tax asset balances.
For example,  if we had assumed that the future tax rate at which these deferred
items would  reverse was 34.5% rather than 35.1%,  we would have reduced the net
deferred tax asset account and net income by approximately $77,000.

    INTANGIBLE  ASSETS. We have significant  intangible assets related primarily
to goodwill.  The determination of related estimated useful lives and whether or
not these assets are impaired involves significant judgments. Effective with the
implementation  of SFAS 142, we ceased  amortizing  goodwill  and began  testing
potential impairment of this asset annually based on judgments regarding ongoing
profitability  and cash flow of the  underlying  assets.  Changes in strategy or
market  conditions  could  significantly  impact  these  judgments  and  require
adjustments to recorded asset balances. For example, if we had reason to believe
that our  recorded  goodwill  had become  impaired  due to decreases in the fair
market  value of the  underlying  business,  we would  have to take a charge  to
income for that portion of goodwill  that we believe is  impaired.  Our goodwill
balance at April 30, 2006 was $9.6 million.

    PROPERTY AND EQUIPMENT.  Our accounting policies regarding land,  buildings,
equipment and leasehold  improvements  include judgments regarding the estimated
useful lives of such assets,  the estimated  residual values to which the assets
are depreciated,  and the  determination  as to what constitutes  increasing the
life of existing  assets.  These judgments and estimates may produce  materially
different  amounts  of  depreciation  and  amortization  expense  that  would be
reported if different assumptions were used. These judgments may also impact the
need to recognize an impairment charge on the carrying amount of these assets as
the cash flows associated with the assets are realized. In addition,  the actual
life of the asset and residual value may be different from the estimates used to
prepare financial statements in prior periods.

                                       17


    REVENUE  RECOGNITION.   Revenues  from  the  sale  of  retail  products  are
recognized at the time the product is delivered to the  customer.  Such revenues
are  recognized  net of any  adjustments  for  sales  incentive  offers  such as
discounts, coupons, rebates, or other free products or services and discounts of
promotional  credit  sales that will  extend  beyond one year.  We sell  service
maintenance  agreements  and credit  insurance  contracts on behalf of unrelated
third  parties.  For  contracts  where the third parties are the obligors on the
contract, commissions are recognized in revenues at the time of sale, and in the
case of retrospective  commissions,  at the time that they are earned.  Where we
sell service  maintenance  renewal  agreements  in which we are deemed to be the
obligor on the contract at the time of sale, revenue is recognized ratably, on a
straight-line basis, over the term of the service maintenance  agreement.  These
service maintenance  agreements are renewal contracts that provide our customers
protection  against  product  repair costs arising  after the  expiration of the
manufacturer's warranty and the third party obligor contracts.  These agreements
typically range from 12 months to 36 months. These agreements are separate units
of accounting under Emerging Issues Task Force No. 00-21,  REVENUE  ARRANGEMENTS
WITH MULTIPLE DELIVERABLES.  The amount of service maintenance agreement revenue
deferred  at April 30,  2006 and  January  31,  2006 was $3.9  million  and $3.6
million,  respectively,  and is included in Deferred  revenues and allowances in
the accompanying balance sheets.

    VENDOR  ALLOWANCES.  We receive  funds from  vendors  for price  protection,
product  rebates,  marketing  and  training  and  promotion  programs  which are
recorded on the  accrual  basis as a reduction  to the related  product  cost or
advertising  expense  according to the nature of the program.  We accrue rebates
based on the  satisfaction  of  terms of the  program  and  sales of  qualifying
products  even though  funds may not be  received  until the end of a quarter or
year. If the programs are related to product purchases, the allowances,  credits
or payments  are recorded as a reduction  of product  cost;  if the programs are
related to promotion or marketing of the product,  the allowances,  credits,  or
payments  are recorded as a reduction  of  advertising  expense in the period in
which the expense is incurred.

    ACCOUNTING FOR STOCK-BASED  COMPENSATION.  We adopted Statement of Financial
Accounting Standards No. 123R, SHARE-BASED PAYMENT,  effective February 1, 2006,
using  the  modified  retrospective   application  transition.   This  statement
establishes  standards  for  accounting  for  transactions  in which  an  entity
exchanges its equity  instruments for goods or services,  focusing  primarily on
accounting for  transactions in which an entity obtains an employee's  services.
The statement  requires a public entity to measure the cost of employee services
received in exchange for an award of equity instruments, based on the grant-date
fair value of the award,  and record that cost over the period  during which the
employee is required to provide  service in exchange for the award.  As a result
of the  adoption  of  this  pronouncement,  we  retrospectively  adjusted  prior
financial  statements to record compensation  expense, as previously reported in
the notes to our financial  statements,  for all awards valued using  fair-value
based methods.  The impact of the adoption of this pronouncement is discussed in
more detail in Note 1 to our financial statements.

    ACCOUNTING FOR LEASES.  The  accounting for leases is governed  primarily by
SFAS No. 13, Accounting for Leases. As required by the standard, we analyze each
lease, at its inception,  to determine  whether it should be accounted for as an
operating lease or a capital lease. Additionally, monthly lease expense for each
operating lease is calculated as the average of all payments  required under the
minimum lease term,  including rent  escalations.  Generally,  the minimum lease
term begins with the date we take  possession  of the  property  and ends on the
last day of the minimum lease term, and includes all rent holidays, but excludes
renewal terms that are at our option. Any tenant improvement allowances received
are deferred  and  amortized  into income as a reduction  of lease  expense on a
straight line basis over the minimum lease term. The  amortization  of leasehold
improvements  is  computed  on a straight  line  basis  over the  shorter of the
remaining lease term or the estimated useful life of the improvements. Effective
February 1, 2006 we  implemented  the  requirements  of FASB Staff  Position No.
13-1,  which addresses the accounting for rental costs associated with operating
leases  that are  incurred  during a  construction  period.  As required by that
guidance, we recognize as rental expense all rental costs associated with ground
or building  operating  leases that are incurred  during a construction  period.
That rental expense is included in income from continuing  operations and is not
capitalized.

                                       18


RESULTS OF OPERATIONS

    The following table sets forth certain  statement of operations  information
as a percentage of total revenues for the periods indicated:



                                                                                               April 30,
                                                                                     ----------------------------
                                                                                          2005           2006
                                                                                     --------------  ------------
Revenues:
                                                                                                
   Product sales ..............................................................               80.5          82.5%
   Service maintenance agreement commissions (net) ............................                4.3           4.2
   Service revenues ...........................................................                3.0           2.7
                                                                                     --------------  ------------
     Total net sales ..........................................................               87.8          89.4
   Finance charges and other ..................................................               12.2          10.6
                                                                                     --------------  ------------
          Total revenues ......................................................              100.0         100.0
Costs and expenses:

   Cost of goods sold, including warehousing and occupancy cost ...............               63.8          65.5
   Cost of parts sold, including warehousing and occupancy cost ...............                0.8           0.8
   Selling, general and administrative expense ................................               25.1          24.2
   Provision for bad debts ....................................................                0.7           0.6
                                                                                     -------------   ------------
          Total costs and expenses ............................................               90.4          91.1
                                                                                     -------------   ------------
   Operating income ...........................................................                9.6           8.9
   Interest (income) expense, net .............................................                0.2          (0.1)
                                                                                     -------------   ------------
   Income before income taxes .................................................                9.4           9.0
   Provision for income taxes .................................................                3.3           3.2
                                                                                     -------------   ------------
   Net income                                                                                  6.1%          5.8%
                                                                                     =============   ============


    The table above identifies several changes in our operations for the current
quarter,  including  changes in revenue and expense  categories  expressed  as a
percentage of revenues.  These  changes are discussed in the Executive  Overview
section on page 15 and in more detail in the  discussion  of  operating  results
beginning in the analysis below.

    Same store sales growth is  calculated  by comparing  the reported  sales by
store for all stores that were open  throughout  a period to  reported  sales by
store for all stores that were open throughout the prior year period. Sales from
closed stores have been removed from each period.  Sales from  relocated  stores
have been included in each period  because each store was  relocated  within the
same general geographic market. Sales from expanded stores have been included in
each period.

    The  presentation  of gross margins may not be comparable to other retailers
since we include  the cost of our in-home  delivery  service as part of Selling,
general and administrative  expense.  Similarly,  we include the cost related to
operating  our  purchasing  function  in  Selling,  general  and  administrative
expense.  It is our understanding that other retailers may include such costs as
part of their cost of goods sold.



                                       19





THREE MONTHS ENDED APRIL 30, 2006 COMPARED TO THREE MONTHS ENDED APRIL 30, 2005

    REVENUES.  Total revenues increased by $33.9 million,  or 21.5%, from $158.2
million for the three  months  ended  April 30,  2005 to $192.1  million for the
three months ended April 30, 2006. The increase was attributable to increases in
net sales of $32.8  million,  or 23.6%,  and $1.2  million,  or 6.1%, in finance
charges and other revenue.

    The $32.8 million increase in net sales was made up of the following:

o        a $21.8  million  same store sales  increase of 16.1%.  While we do not
         have  sufficient   information  to  determine  what  long-term   impact
         Hurricanes Rita and Katrina will have on sales in the impacted markets,
         excluding the Southeast  Texas and  Louisiana  markets,  the same store
         sales  increase  was 11.6% in the other  markets we serve.  These other
         markets  accounted  for 78.7% of same store  Product  sales and Service
         maintenance  agreement  commissions during the three months ended April
         30,  2006.  Additionally,  as a result  of  changes  in the  commission
         structure  on  our  third-party  service  maintenance  agreement  (SMA)
         contracts,  beginning  July 2005,  we began  realizing  the  benefit of
         increased front-end commissions on SMA sales, which increased net sales
         by approximately  $650,000,  (offsetting this increase is a decrease in
         retrospective  commissions  which is reflected  in Finance  charges and
         other);

o        a $10.9 million increase  generated by seven retail locations that were
         not open for three consecutive months in each period;

o        a  $352,000   decrease  resulted  from  an  increase  in  discounts  on
         extended-term promotional credit sales (those with terms longer than 12
         months); and

o        a $454,000 increase resulted from an increase in service revenues.

    The  components  of the $32.8  million  increase in net sales,  were a $31.2
million  increase in product  sales and a $1.6  million net  increase in service
maintenance  agreement  commissions  and  service  revenues.  The $31.2  million
increase in product sales resulted from the following:

o        approximately  $18.2  million was  attributable  to  increases  in unit
         sales, due to increased appliances, consumer electronics, and furniture
         sales, and

o        approximately $13.0 million was attributable to increases in unit price
         points. The price point impact was driven by consumers selecting higher
         priced appliance products, including high-efficiency washers and dryers
         and stainless kitchen appliances.




                                       20




    The following table presents the makeup of net sales by product  category in
each quarter,  including service maintenance  agreement  commissions and service
revenues,  expressed both in dollar amounts and as a percent of total net sales.
Classification  of sales  has been  adjusted  from  previous  filings  to ensure
comparability between the categories.




                                                           Three Months Ended April,
                                           ----------------------------------------------------------
                                                      2005                         2006
                                           ---------------------------- -----------------------------    Percent
                 Category                     Amount         Percent       Amount         Percent        Increase
                                           --------------  ------------ --------------  -------------  --------------
                                                                                                     
Major home appliances ......................    $ 46,601        33.4 %       $ 61,864         36.0 %          32.8 %   (1)
Consumer electronics .......................      43,654          31.4         53,636           31.2            22.9   (2)
Track ......................................      22,741          16.4         23,206           13.5             2.0   (3)
Delivery ...................................       2,023           1.5          2,872            1.7            42.0   (4)
Lawn and garden ............................       5,283           3.8          5,116            3.0            (3.2)  (5)
Mattresses .................................       2,907           2.1          5,096            3.0            75.3   (6)
Furniture ..................................       2,996           2.2          5,405            3.2            80.4   (7)
Other ......................................       1,070           0.8          1,314            0.8            22.8   (2)
                                           --------------  ------------ --------------  -------------
     Total product sales ...................     127,275          91.6        158,509           92.4             24.5
Service maintenance agreement
commissions ................................       6,884           5.0          7,967            4.6            15.7
Service revenues ...........................       4,775           3.4          5,229            3.0             9.5
                                           --------------  ------------ --------------  -------------
     Total net sales .......................    $138,934         100.0%      $171,705          100.0%           23.6%
                                           ==============  ============ ==============  =============



- ----------------------------------

(1)      In addition to strong overall sales growth,  appliance  sales benefited
         from  increases  in unit price  points  driven by  consumers  selecting
         higher priced appliance products, including high-efficiency washers and
         dryers and stainless kitchen appliances.
(2)      These increases are consistent  with overall  increase in product sales
         and improved unit prices.
(3)      The smaller  level of track  sales  (consisting  largely of  computers,
         computer peripherals, portable electronics and small appliances) growth
         is due primarily to reduced unit prices and reduced sales of computers.
(4)      This  increase is due  primarily to the increase in total product sales
         as well as an increase in the fees charged for deliveries.
(5)      A  delayed  selling  season  due to dry  weather  contributed  to  this
         decrease.
(6)      This  increase is due to  increased  emphasis  on bedding and  improved
         execution at our stores in the sale of this category. (7) This increase
         is due to the increased  emphasis on the sales of furniture,  primarily
         sofas, recliners and entertainment centers, and new product lines added
         to this category.

    Revenue  from Finance  charges and other  increased  by  approximately  $1.2
million,  or 6.1%,  from $19.2 million for the three months ended April 30, 2005
to $20.4  million for the three months ended April 30, 2006. It grew at a slower
pace than the 24.5%  increase in product  sales due  primarily to a $0.7 million
decrease in service maintenance agreement retrospective commissions, an increase
in insurance  commissions  of 6.8% and an increase in  securitization  income of
$1.4 million, or 10.8%.  Securitization income was impacted primarily by a 61.6%
increase in net credit losses in the quarter ended April 30, 2006 as compared to
the quarter  ended April 30, 2005.  The  increased net credit losses were due to
higher than  expected  losses  primarily  as a result of the impact of Hurricane
Rita on our credit  operations.  We recorded a portion of the losses against the
special reserves that were provided in the quarter ended October 31, 2005. As of
April 30, 2006, $0.3 million remains in the special reserves for our estimate of
the  remaining  expected  losses  caused by the impact of  Hurricane  Rita.  The
securitization  income  increases are  attributable  to higher product sales and
increases  in our  retained  interest  in assets  transferred  to the QSPE,  due
primarily to increases in the transferred balances.

    COST OF GOODS SOLD. Cost of goods sold, including  warehousing and occupancy
cost,  increased by $24.8 million,  or 24.6%,  from $100.9 million for the three
months  ended April 30, 2005 to $125.7  million for the three months ended April
30, 2006. This increase was generally  consistent with the 24.5% increase in net
product  sales during the three  months  ended April 30, 2006.  Cost of products
sold was 79.3% of net  product  sales in the  quarter  ended  April 30, 2006 and
79.3% in the quarter ended April 30, 2005.

                                       21


    COST OF PARTS SOLD. Cost of parts sold, including  warehousing and occupancy
cost,  increased  approximately  $340,000,  or 27.8%, for the three months ended
April 30, 2006 as  compared to the three  months  ended April 30,  2005,  due to
increases  in parts  sales.  While  service  revenues  increased  by 9.5% in the
quarter  ended April 30, 2006 as compared to the quarter  ended April 30,  2005,
the cost of parts sold  increased  at a faster  rate due to  reduced  margins on
parts sold through our service maintenance agreement program.

    SELLING,  GENERAL AND  ADMINISTRATIVE  EXPENSE.  While Selling,  general and
administrative  expense increased by $6.7 million,  or 16.8%, from $39.7 million
for the three months ended April 30, 2005 to $46.4  million for the three months
ended April 30, 2006,  it decreased as a percentage  of total revenue from 25.1%
to 24.2%.  The decrease in expense as a percentage  of total  revenues  resulted
primarily  from  decreased   payroll  and  payroll  related   expenses  and  net
advertising  expense,  as a percent  of  revenues.  We  adopted  SFAS No.  123R,
SHARE-BASED  PAYMENT,  during the quarter  ended April 30,  2006.  The  adoption
resulted in expenses  totaling  $0.4 million  being  recorded to SG&A during the
quarter ended April 30, 2006 as compared to $0.3 million  being  recorded in the
quarter ended April 30, 2005.

    PROVISION FOR BAD DEBTS. The provision for bad debts on non-credit portfolio
receivables  and credit  portfolio  receivables  retained by the Company and not
transferred to the QSPE decreased by $82,000,  or 7.1%,  during the three months
ended  April 30,  2006 as compared  to the three  months  ended April 30,  2005,
primarily as a result of changes in the loss history and provision  adjustments,
based on favorable loss experience during the last twelve months.  See Note 3 to
the financial statements for information regarding the performance of the credit
portfolio.

    INTEREST (INCOME)  EXPENSE,  NET. Net interest (income) expense decreased by
$539,000,  or 151.8%, from net interest expense of $355,000 for the three months
ended April 30, 2005 to net  interest  income of $184,000  for the three  months
ended April 30, 2006. The net decrease in interest  expense was  attributable to
the following factors:

         o        expiration  of $20.0  million in our interest  rate hedges and
                  the   discontinuation  of  hedge  accounting  for  derivatives
                  resulted   in  a  net   decrease   in   interest   expense  of
                  approximately $244,000; and

         o        increase  in   interest   income   from   invested   funds  of
                  approximately $213,000;

The  remaining  decrease  in  interest  expense of $82,000  resulted  from lower
average  outstanding  debt balances and  capitalization  of interest  expense on
construction in progress.

    PROVISION  FOR INCOME TAXES.  The  provision  for income taxes  increased by
$958,000,  or 18.5%, from $5.2 million for the three months ended April 30, 2005
to $6.1 million for the three months ended April 30, 2006,  consistent  with the
increase in pretax income of 18.6%. Due to the  implementation  of SFAS 123R, we
expect our effective tax rate to increase to between 35.5% and 36.0%.

    NET INCOME.  As a result of the above  factors,  Net income  increased  $1.8
million,  or 18.8%,  from $9.6 million for the three months ended April 30, 2005
to $11.4 million for the three months ended April 30, 2006.

LIQUIDITY AND CAPITAL RESOURCES

    CURRENT ACTIVITIES

Historically we have financed our operations  through a combination of cash flow
generated from operations,  and external  borrowings,  including  primarily bank
debt,   extended  terms  provided  by  our  vendors  for  inventory   purchases,
acquisition  of  inventory  under  consignment  arrangements  and  transfers  of
receivables to our asset-backed securitization facilities.

As of April 30, 2006, we had  approximately  $22.2  million in excess cash,  the
majority  of which was  generated  through the  operations  of the  Company.  In
addition to the excess cash, we had $48.0  million  under the revolving  line of
credit,  net of standby  letters of credit  issued,  and $8.0 million  under our
unsecured bank line of credit  available to us for general  corporate  purposes,
$18.5 million under  extended  vendor terms for purchases of inventory and $61.0
million in commitments available for the transfer of receivables to our QSPE.

                                       22


    A summary of the significant financial covenants that govern our bank credit
facility  compared  to our  actual  compliance  status  at April  30,  2006,  is
presented below:



                                                                                                         Required
                                                                                                         Minimum/
                                                                                      Actual             Maximum
                                                                                 ------------------ -------------------
                                                                                                   
Debt service coverage ratio must exceed required minimum                            4.37 to 1.00       2.00 to 1.00
Total adjusted leverage ratio must be lower than required maximum                   1.49 to 1.00       3.00 to 1.00
Consolidated net worth must exceed required minimum                                $250.5 million     $153.7 million
Charge-off ratio must be lower than required maximum                                0.03 to 1.00       0.06 to 1.00
Extension ratio must be lower than required maximum                                 0.02 to 1.00       0.05 to 1.00
Thirty-day delinquency ratio must be lower than required maximum                    0.08 to 1.00       0.13 to 1.00


    Note:  All terms in the above table are defined by the bank credit  facility
    and may or may not agree  directly to the  financial  statement  captions in
    this document.

    We will  continue  to finance our  operations  and future  growth  through a
combination  of cash flow generated  from  operations  and external  borrowings,
including primarily bank debt, extended vendor terms for purchases of inventory,
acquisition  of  inventory  under   consignment   arrangements  and  the  QSPE's
asset-backed securitization facilities. Based on our current operating plans, we
believe that cash generated from operations, available borrowings under our bank
credit facility and unsecured  credit line,  extended vendor terms for purchases
of inventory, acquisition of inventory under consignment arrangements and access
to  the  unfunded  portion  of  the  variable  funding  portion  of  the  QSPE's
asset-backed  securitization  program will be sufficient to fund our operations,
store expansion and updating  activities and capital  programs  through at least
January 31, 2007.  However,  there are several  factors that could decrease cash
provided by operating activities, including:

         o        reduced demand for our products;

         o        more stringent vendor terms on our inventory purchases;

         o        loss of ability to acquire inventory on consignment;

         o        increases  in product  cost that we may not be able to pass on
                  to our customers;

         o        reductions in product  pricing due to  competitor  promotional
                  activities;

         o        changes in  inventory  requirements  based on longer  delivery
                  times of the manufacturers or other  requirements  which would
                  negatively impact our delivery and distribution capabilities;

         o        increases in the retained portion of our receivables portfolio
                  under our current QSPE's asset-backed  securitization  program
                  as a result of changes in  performance or types of receivables
                  transferred (promotional versus non-promotional);

         o        inability to expand our capacity for financing our receivables
                  portfolio   under  new  or   replacement   QSPE   asset-backed
                  securitization  programs  or a  requirement  that we  retain a
                  higher  percentage  of the  credit  portfolio  under  such new
                  programs;

         o        increases in program costs (interest and  administrative  fees
                  relative  to our  receivables  portfolio  associated  with the
                  funding of our receivables); and

         o        increases  in  personnel   costs   required  for  us  to  stay
                  competitive in our markets.

    During the three months ended April 30, 2006, net cash provided by operating
activities  decreased  $20.1  million  from $11.7  million  provided in the 2005
period  to $8.4  million  used in the  2006  period.  The net  decrease  in cash
provided  from  operations  resulted  primarily  from the timing of  payments of
accounts payable and federal income and employment tax payments. We had obtained
extended  payment  terms  from  several  of our  vendors  due to the  impact  of
hurricanes in the prior fiscal year.  Federal  income and employment tax payment
deadlines after Hurricane Rita were also deferred until February 28, 2006. Those
extended  terms ended and deadlines  were reached in the quarter ended April 30,
2006  and we were  required  to  satisfy  those  obligations,  which  negatively
impacted our operating cash flows by approximately $18.9 million.


                                       23


    As noted above, we offer  promotional  credit programs to certain  customers
that  provide  for  "same as cash"  interest  free  periods  of  varying  terms,
generally three, six, or 12 months; in fiscal year 2005 we increased these terms
to include 18 or 24 months that are eligible to be partially  funded through our
asset-backed  securitization  program.  In the second quarter of fiscal 2005, we
began offering  deferred  interest  programs with 36-month  terms. In the second
quarter of fiscal  2006,  we began  offering  deferred  interest  programs  with
24-month  terms.  The  three,  six,  12,  18,  24 and 36  month  "same  as cash"
promotional  accounts and deferred  interest  program  accounts are eligible for
securitization up to the limits provided for in our  securitization  agreements.
This limit is currently 30.0% of eligible securitized receivables.  If we exceed
this  30.0%  limit,  we  would be  required  to use  some of our  other  capital
resources to carry the unfunded  balances of the receivables for the promotional
period.  The  percentage  of eligible  securitized  receivables  represented  by
promotional  receivables was 17.9% as of April 30, 2006. At April 30, 2005, this
percentage,  computed on a consistent basis with the April 30, 2006 calculation,
would have been 24.1%. The weighted average  promotional  period was 12.6 months
and 11.7 months for promotional receivables outstanding as of April 30, 2005 and
2006,   respectively.   The  weighted  average  remaining  term  on  those  same
promotional  receivables  was 8.7 months  and 7.3  months,  respectively.  While
overall these promotional  receivables have a much shorter weighted average term
than  non-promotional  receivables,  we  receive  less  income  as a result of a
reduced net interest  margin used in the  calculation of the gain on the sale of
receivables.  As a result,  the existence of the interest free extended  payment
terms negatively impacts the gains as compared to other receivables.

    Net cash used by investing activities  increased by $3.7 million,  from $3.3
million for the three  months ended April 30, 2005 to $7.0 million for the three
months ended April 30, 2006.  The increase in cash used in investing  activities
resulted  primarily  from an increase of $3.7 million for  purchases of property
and  equipment.  The cash expended for property and equipment was used primarily
for construction of new stores and the reformatting of existing stores to better
support our current  product mix. Based on current plans,  we expect to increase
expenditures  for  property and  equipment in fiscal 2007 as we open  additional
stores, as compared to fiscal 2006.

    Net cash from  financing  activities  increased  by $10.9  million from $9.8
million  used  during the three  months  ended  April 30,  2005 to $1.1  million
provided  during the three  months  ended April 30,  2006.  The increase in cash
provided by financing  activities  resulted primarily from decreases in payments
on various debt  instruments of $10.4 million.  Also  benefiting cash flow from
financing  activities  was increased  proceeds from stock issued under  employee
benefit plans.

    OFF-BALANCE SHEET FINANCING ARRANGEMENTS

    Since we extend  credit in  connection  with a large  portion of our retail,
service  maintenance  and credit  insurance  sales,  we have created a qualified
special purpose entity, which we refer to as the QSPE or the issuer, to purchase
customer  receivables  from us and to issue  asset-backed  and variable  funding
notes to  third  parties  to  obtain  cash  for  these  purchases.  We  transfer
receivables,  consisting of retail installment  contracts and revolving accounts
extended  to our  customers,  to the issuer in exchange  for cash and  unsecured
promissory  notes. To finance its acquisition of these  receivables,  the issuer
has issued the notes and bonds described  below to third parties.  The unsecured
promissory  notes  issued to us are  subordinate  to these third party notes and
bonds.

    At April 30,  2006,  the issuer had issued two series of notes and bonds:  a
Series A variable funding note in the amount of $250 million  purchased by Three
Pillars Funding LLC and three classes of Series B bonds in the aggregate  amount
of $200 million, of which $8.0 million was required to be placed in a restricted
cash account for the benefit of the bondholders.  If the net portfolio yield, as
defined by the Series B  agreements,  falls below  5.0%,  then the issuer may be
required to fund a cash reserve in addition to the $8.0 million  restricted cash
account.  At April 30, 2006, the net portfolio yield was in compliance with this
requirement.  Private  institutional  investors,  primarily insurance companies,
purchased  the Series B bonds at a weighted  fixed rate of 5.25%.  The issuer is
currently  in the process of  marketing an  additional  $150 million  dollars of
fixed  rate  bonds,  but no  assurance  can be given that a  transaction  can be
completed  on  terms  favorable  to it.  It is  currently  anticipated  that the
transaction  will be completed in the second quarter of the current fiscal year.
The proceeds of the new issuance will provide the issuer additional capacity for
the  purchase of our  receivables.  If the issuer is unable to complete  the new
bond issuance,  then,  after its current funding  sources are exhausted,  we may
have to fund  growth in the  receivables  portfolio  until the issuer can obtain
additional funding.


                                       24


    We continue to service the transferred accounts for the QSPE, and we receive
a monthly  servicing  fee, so long as we act as servicer,  in an amount equal to
..0025%  multiplied  by the average  aggregate  principal  amount of  receivables
serviced plus the amount of average aggregate defaulted receivables.  The issuer
records  revenues  equal  to  the  interest  charged  to  the  customer  on  the
receivables less losses, the cost of funds, the program administration fees paid
in  connection  with  either  Three  Pillars  Funding  LLC or the  Series B bond
holders,  the  servicing  fee and  additional  earnings  to the extent  they are
available.

    The Series A variable  funding note permits the issuer to borrow funds up to
$250 million to purchase  receivables from us, thereby functioning as a "basket"
to  accumulate  receivables.  As issuer  borrowings  under the Series A variable
funding note approach $250 million, the issuer intends to request an increase in
the Series A amount or issue a new series of bonds and use the  proceeds  to pay
down the then outstanding balance of the Series A variable funding note, so that
the basket will once again become available to accumulate new receivables. As of
April 30, 2006,  borrowings under the Series A variable funding note were $189.0
million.

    We  are  not  directly   liable  to  the  lenders  under  the   asset-backed
securitization  facility. If the issuer is unable to repay the Series A note and
Series  B  bonds  due to its  inability  to  collect  the  transferred  customer
accounts, the issuer could not pay the subordinated notes it has issued to us in

partial payment for transferred customer accounts, and the Series B bond holders
could claim the balance in its $8.0 million restricted cash account. We are also
contingently  liable  under a $10.0  million  letter of credit that  secures our
performance of our  obligations or services under the servicing  agreement as it
relates  to  the   transferred   assets  that  are  part  of  the   asset-backed
securitization facility.

    The  issuer  is  subject  to  certain  affirmative  and  negative  covenants
contained in the transaction  documents  governing the Series A variable funding
note and the  Series B bonds,  including  covenants  that  restrict,  subject to
specified  exceptions:  the incurrence of  non-permitted  indebtedness and other
obligations  and  the  granting  of  additional  liens;  mergers,  acquisitions,
investments and  disposition of assets;  and the use of proceeds of the program.
The issuer also makes representations and warranties relating to compliance with
certain  laws,  payment of taxes,  maintenance  of its  separate  legal  entity,
preservation of its existence, protection of collateral and financial reporting.
In addition, the program requires the issuer to maintain a minimum net worth.

    A summary of the  significant  financial  covenants that govern the Series A
variable funding note compared to actual compliance status at April 30, 2006, is
presented below:



                                                                                                     Required
                                                                                                     Minimum/
                                                                                As reported          Maximum
                                                                            ---------------------------------------
                                                                                            
Issuer interest must exceed required minimum                                   $43.1 million      $45.6 million
Gross loss rate must be lower than required maximum                                4.4%               10.0%
Net portfolio yield must exceed required minimum                                   8.1%                2.0%
Payment rate must exceed required minimum                                          7.1%                3.0%


         Note: All terms in the above table are defined by the asset backed
         credit facility and may or may not agree directly to the financial
         statement captions in this document.

    As indicated in the table above, the minimum issuer interest requirement was
not satisfied as of April 30, 2006. The minimum issuer  interest  requirement is
based on  information  that is not  available  until after the end of the month.
Upon  determining  the new  minimum  issuer  interest  requirement,  the  Issuer
deposited the amount necessary to satisfy the required  minimum.  This temporary
deficiency does not in anyway limit the Issuer's ability to function,  including
funding the transfer of future receivables created by us.  Additionally,  it did
not result in any unscheduled amortization  requirements for either the Series A
or Series B Notes.

                                       25


    Events of default under the Series A variable  funding note and the Series B
bonds,  subject to grace periods and notice  provisions  in some  circumstances,
include, among others: failure of the issuer to pay principal, interest or fees;
violation by the issuer of any of its covenants or agreements; inaccuracy of any
representation  or  warranty  made by the  issuer;  certain  servicer  defaults;
failure of the trustee to have a valid and  perfected  first  priority  security
interest in the  collateral;  default  under or  acceleration  of certain  other
indebtedness; bankruptcy and insolvency events; failure to maintain certain loss
ratios and  portfolio  yield;  change of control  provisions  and certain  other
events pertaining to us. The issuer's  obligations under the program are secured
by the receivables and proceeds.






     Securitization Facilities
     We finance most of our customer receivables through asset-backed
     securitization facilities



                                                                                 
                                                                                             -------------------------
                                                                                                  Series A Note
                                                                                                  $250 million
                                                                                 |------->      Credit Rating: P1/A2
                                 Customer Receivables                            |           Three Pillars Funding LLC
                                                                                 |
     ---------------------------- -------------------> ---------------------     |           -------------------------
               Retail                                         Qualifying         |
                Sales                                       Special Purpose<-----|
               Entity                                           Entity           |
                                                               ("QSPE")          |
     ---------------------------- <------------------  ---------------------     |           -------------------------
                                                                                 |                Series B Bonds
                                  1. Cash Proceeds                               |                 $200 million
                                  2. Subordinated Securities                     |            Private Institutional
                                  3. Right to Receive Cash Flows                 |------->          Investors
                                     Equal to Interest Rate Spread                            Class A: $120 mm (Aaa)
                                                                                              Class B: $57.8 mm (A2)
                                                                                              Class C: $22.2 mm (Baa2)
                                                                                             -------------------------




    Both the bank credit facility and the  asset-backed  securitization  program
are  significant  factors  relative to our ongoing  liquidity and our ability to
meet the cash needs associated with the growth of our business. Our inability to
use either of these programs because of a failure to comply with their covenants
would  adversely  affect our  continued  growth.  Funding of current  and future
receivables  under  the  QSPE's  asset-backed   securitization  program  can  be
adversely  affected  if  we  exceed  certain  predetermined  levels  of  re-aged
receivables,  size  of  the  secondary  portfolio,  the  amount  of  promotional
receivables, write-offs, bankruptcies or other ineligible receivable amounts. If
the funding under the QSPE's asset-backed  securitization program was reduced or
terminated,  we would have to draw down our bank credit  facility  more  quickly
than we have estimated.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

    Interest rates under our bank credit facility (as executed October 31, 2005)
are variable and are determined,  at our option,  as the base rate, which is the
greater  of prime  rate or  federal  funds  rate plus  0.50%  plus the base rate
margin,  which ranges from 0.00% to 0.50%, or LIBOR plus the LIBOR margin, which
ranges from 0.75% to 1.75%. Accordingly,  changes in the prime rate, the federal
funds rate or LIBOR,  which are affected by changes in interest rates generally,
will affect the interest rate on, and therefore our costs under, our bank credit
facility. We are also exposed to interest rate risk associated with our interest
only  strip  and the  subordinated  securities  we  receive  from  our  sales of
receivables to the QSPE.

                                       26


    We held interest rate swaps and collars with notional amounts totaling $20.0
million which expired on April, 15 2005. The swaps and collars were held for the
purpose of hedging against  variable  interest rate risk,  primarily  related to
cash flows from our interest-only strip as well as our variable rate debt. There
have been no material changes in our interest rate risks since January 31, 2006.

ITEM 4.  CONTROLS AND PROCEDURES

    An evaluation was performed under the supervision and with the participation
of our  management,  including our Chief  Executive  Officer and Chief Financial
Officer,  regarding the effectiveness of our disclosure  controls and procedures
(as defined in 15d-15(e) of the  Securities  Exchange Act of 1934 (the "Exchange
Act") as of the end of the period  covered by this  quarterly  report.  Based on
that evaluation,  our management,  including our Chief Executive Officer and our
Chief Financial Officer,  concluded that our disclosure  controls and procedures
are effective in timely  alerting them to material  information  relating to our
Company (including its consolidated subsidiaries) required to be included in our
periodic filings with the Securities and Exchange Commission. There have been no
changes in our internal  control over financial  reporting that occurred  during
the  quarter  ended  April  30,  2006  that  have  materially  affected,  or are
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.

PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

    We are involved in routine  litigation  incidental to our business from time
to  time.  Currently,  we do not  expect  the  outcome  of any of  this  routine
litigation to have a material  effect on our  financial  condition or results of
operation.  However,  the results of these proceedings  cannot be predicted with
certainty,  and changes in facts and circumstances  could impact our estimate of
reserves for litigation.

ITEM 1A.  RISK FACTORS

    In addition to the other  information  set forth in this report,  you should
carefully  consider the factors  discussed in Part I, "Item 1A. Risk Factors" in
our Annual Report on Form 10-K for the year ended January 31, 2006,  which could
materially affect our business, financial condition or future results. The risks
described  in our Annual  Report on Form 10-K are not the only risks  facing our
Company. Additional risks and uncertainties not currently known to us or that we
currently  deem to be  immaterial  also  may  materially  adversely  affect  our
business, financial condition and/or operating results.


ITEM 5.  OTHER INFORMATION

    There have been no  material  changes to the  procedures  by which  security
holders may recommend  nominees to our board of directors since we last provided
disclosure in response to the  requirements of Item  7(d)(2)(ii)(G)  of Schedule
14A.


ITEM 6.  EXHIBITS

    The exhibits  required to be  furnished  pursuant to Item 6 of Form 10-Q are
listed in the Exhibit Index filed herewith,  which Exhibit Index is incorporated
herein by reference.

                                       27




                                    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.

                    CONN'S, INC.

                    By:  /s/ David L. Rogers
                         -----------------------------------
                         David L. Rogers
                         Chief Financial Officer
                         (PRINCIPAL  FINANCIAL  OFFICER AND DULY  AUTHORIZED TO
                         SIGN THIS REPORT ON BEHALF OF THE REGISTRANT)

Date: June 1, 2006




                                       28





                                INDEX TO EXHIBITS

EXHIBIT
NUMBER                          DESCRIPTION
- --------                        ------------

         2        Agreement  and Plan of Merger dated  January 15, 2003,  by and
                  among Conn's,  Inc., Conn  Appliances,  Inc. and Conn's Merger
                  Sub,  Inc.  (incorporated  herein by reference to Exhibit 2 to
                  Conn's,  Inc.  registration  statement  on Form S-1  (file no.
                  333-109046)   as  filed  with  the   Securities  and  Exchange
                  Commission on September 23, 2003).

         3.1      Certificate of  Incorporation  of Conn's,  Inc.  (incorporated
                  herein  by   reference   to  Exhibit   3.1  to  Conn's,   Inc.
                  registration  statement on Form S-1 (file no.  333-109046)  as
                  filed with the Securities and Exchange Commission on September
                  23, 2003).


         3.1.1    Certificate of Amendment to the  Certificate of  Incorporation
                  of Conn's,  Inc.  dated June 3, 2004  (incorporated  herein by
                  reference to Exhibit  3.1.1 to Conn's,  Inc. Form 10-Q for the
                  quarterly period ended April 30, 2004 (File No.  000-50421) as
                  filed with the Commission on June 7, 2004).

         3.2      Bylaws of Conn's,  Inc.  (incorporated  herein by reference to
                  Exhibit 3.2 to Conn's, Inc. registration statement on Form S-1
                  (file  no.  333-109046)  as  filed  with  the  Securities  and
                  Exchange Commission on September 23, 2003).


         3.2.1    Amendment to the Bylaws of Conn's, Inc.  (incorporated  herein
                  by  reference  to  Exhibit  3.2.1 to Conn's  Form 10-Q for the
                  quarterly period ended April 30, 2004 (File No.  000-50421) as
                  filed with the Commission on June 7, 2004).

         4.1      Specimen of  certificate  for shares of Conn's,  Inc.'s common
                  stock  (incorporated  herein by  reference  to Exhibit  4.1 to
                  Conn's,  Inc.  registration  statement  on Form S-1  (file no.
                  333-109046)   as  filed  with  the   Securities  and  Exchange
                  Commission on October 29, 2003).

         10.1     Amended  and  Restated  2003   Incentive   Stock  Option  Plan
                  (incorporated  herein by  reference to Exhibit 10.1 to Conn's,
                  Inc. registration  statement on Form S-1 (file no. 333-109046)
                  as filed  with  the  Securities  and  Exchange  Commission  on
                  September 23, 2003).t

         10.1.1   Amendment  to the  Conn's,  Inc.  Amended  and  Restated  2003
                  Incentive Stock Option Plan (incorporated  herein by reference
                  to Exhibit 10.1.1 to Conn's Form 10-Q for the quarterly period
                  ended  April 30, 2004 (File No.  000-50421)  as filed with the
                  Commission on June 7, 2004).t

         10.1.2   Form  of  Stock  Option  Agreement   (incorporated  herein  by
                  reference to Exhibit 10.1.2 to Conn's,  Inc. Form 10-K for the
                  annual period ended  January 31, 2005 (File No.  000-50421) as
                  filed with the Securities and Exchange  Commission on April 5,
                  2005).t

         10.2     2003  Non-Employee  Director  Stock Option Plan  (incorporated
                  herein  by  reference   to  Exhibit   10.2  to  Conn's,   Inc.
                  registration  statement  on Form S-1 (file  no.  333-109046)as
                  filed with the Securities and Exchange Commission on September
                  23, 2003).t

         10.2.1   Form  of  Stock  Option  Agreement   (incorporated  herein  by
                  reference to Exhibit 10.2.1 to Conn's,  Inc. Form 10-K for the
                  annual period ended  January 31, 2005 (File No.  000-50421) as
                  filed with the Securities and Exchange  Commission on April 5,
                  2005).t

         10.3     Employee Stock Purchase Plan (incorporated herein by reference
                  to Exhibit 10.3 to Conn's, Inc. registration statement on Form
                  S-1 (file no.  333-109046)  as filed with the  Securities  and
                  Exchange Commission on September 23, 2003).t

         10.4     Conn's 401(k) Retirement Savings Plan (incorporated  herein by
                  reference  to  Exhibit  10.4  to  Conn's,  Inc.   registration
                  statement on Form S-1 (file no.  333-109046) as filed with the
                  Securities and Exchange Commission on September 23, 2003).t

                                       29


         10.5     Shopping  Center  Lease  Agreement  dated May 3, 2000,  by and
                  between Beaumont  Development  Group, L.P., f/k/a Fiesta Mart,
                  Inc., as Lessor,  and CAI,  L.P., as Lessee,  for the property
                  located  at 3295  College  Street,  Suite A,  Beaumont,  Texas
                  (incorporated  herein by  reference to Exhibit 10.5 to Conn's,
                  Inc. registration  statement on Form S-1 (file no. 333-109046)
                  as filed  with  the  Securities  and  Exchange  Commission  on
                  September 23, 2003).

         10.5.1   First  Amendment  to Shopping  Center  Lease  Agreement  dated
                  September 11, 2001, by and among Beaumont  Development  Group,
                  L.P.,  f/k/a Fiesta Mart,  Inc., as Lessor,  and CAI, L.P., as
                  Lessee, for the property located at 3295 College Street, Suite
                  A,  Beaumont,  Texas  (incorporated  herein  by  reference  to
                  Exhibit 10.5.1 to Conn's, Inc. registration  statement on Form
                  S-1 (file no.  333-109046)  as filed with the  Securities  and
                  Exchange Commission on September 23, 2003).

         10.6     Industrial  Real  Estate  Lease  dated June 16,  2000,  by and
                  between American National  Insurance  Company,  as Lessor, and
                  CAI,  L.P.,  as  Lessee,  for the  property  located at 8550-A
                  Market  Street,   Houston,   Texas  (incorporated   herein  by
                  reference  to  Exhibit  10.6  to  Conn's,  Inc.   registration
                  statement on Form S-1 (file no.  333-109046) as filed with the
                  Securities and Exchange Commission on September 23, 2003).

         10.6.1   First Renewal of Lease dated November 24, 2004, by and between
                  American National Insurance Company, as Lessor, and CAI, L.P.,
                  as Lessee,  for the property  located at 8550-A Market Street,
                  Houston,  Texas  (incorporated  herein by reference to Exhibit
                  10.6.1 to Conn's,  Inc.  Form 10-K for the annual period ended
                  January  31,  2005  (File  No.  000-50421)  as filed  with the
                  Securities and Exchange Commission on April 5, 2005).

         10.7     Lease  Agreement  dated  December  5,  2000,  by  and  between
                  Prologis  Development  Services,  Inc., f/k/a The Northwestern
                  Mutual Life Insurance  Company,  as Lessor,  and CAI, L.P., as
                  Lessee,  for the  property  located at 4810  Eisenhauer  Road,
                  Suite  240,  San  Antonio,   Texas  (incorporated   herein  by
                  reference  to  Exhibit  10.7  to  Conn's,  Inc.   registration
                  statement on Form S-1 (file no.  333-109046) as filed with the
                  Securities and Exchange Commission on September 23, 2003).

         10.7.1   Lease  Amendment No. 1 dated  November 2, 2001, by and between
                  Prologis  Development  Services,  Inc., f/k/a The Northwestern
                  Mutual Life Insurance  Company,  as Lessor,  and CAI, L.P., as
                  Lessee,  for the  property  located at 4810  Eisenhauer  Road,
                  Suite  240,  San  Antonio,   Texas  (incorporated   herein  by
                  reference  to  Exhibit  10.7.1 to  Conn's,  Inc.  registration
                  statement on Form S-1 (file no.  333-109046) as filed with the
                  Securities and Exchange Commission on September 23, 2003).

         10.8     Lease  Agreement  dated June 24,  2005,  by and between  Cabot
                  Properties,  Inc. as Lessor, and CAI, L.P., as Lessee, for the
                  property  located at 1132 Valwood Parkway,  Carrollton,  Texas
                  (incorporated  herein by  reference to Exhibit 99.1 to Conn's,
                  Inc. Current Report on Form 8-K (file no.  000-50421) as filed
                  with the Securities and Exchange Commission on June 29, 2005).

         10.9     Credit  Agreement  dated  October 31, 2005,  by and among Conn
                  Appliances,  Inc. and the  Borrowers  thereunder,  the Lenders
                  party thereto,  JPMorgan Chase Bank, National Association,  as
                  Administrative  Agent,  Bank of America,  N.A., as Syndication
                  Agent, and SunTrust Bank, as Documentation Agent (incorporated
                  herein by reference to Exhibit 10.9 to Conn's,  Inc. Quarterly
                  Report on Form 10-Q  (file no.  000-50421)  as filed  with the
                  Securities and Exchange Commission on December 1, 2005).

         10.9.1   Letter of Credit  Agreement  dated  November  12,  2004 by and
                  between Conn Appliances, Inc. and CAI Credit Insurance Agency,
                  Inc., the financial institutions listed on the signature pages
                  thereto,  and JPMorgan  Chase Bank,  as  Administrative  Agent
                  (incorporated  herein by  reference  to Exhibit 99.2 to Conn's
                  Inc. Current Report on Form 8-K (File No.  000-50421) as filed
                  with the Commission on November 17, 2004).

         10.10    Receivables Purchase Agreement dated September 1, 2002, by and
                  among Conn Funding II, L.P.,  as Purchaser,  Conn  Appliances,
                  Inc. and CAI, L.P., collectively as Originator and Seller, and
                  Conn Funding I, L.P., as Initial Seller  (incorporated  herein
                  by reference  to Exhibit  10.10 to Conn's,  Inc.  registration
                  statement on Form S-1 (file no.  333-109046) as filed with the
                  Securities and Exchange Commission on September 23, 2003).

                                       30


         10.11    Base  Indenture  dated  September 1, 2002, by and between Conn
                  Funding II, L.P., as Issuer,  and Wells Fargo Bank  Minnesota,
                  National  Association,  as  Trustee  (incorporated  herein  by
                  reference  to  Exhibit  10.11  to  Conn's,  Inc.  registration
                  statement on Form S-1 (file no.  333-109046) as filed with the
                  Securities and Exchange Commission on September 23, 2003).

         10.11.1  First  Supplemental  Indenture  dated  October 29, 2004 by and
                  between  Conn  Funding II,  L.P.,  as Issuer,  and Wells Fargo
                  Bank, National Association, as Trustee (incorporated herein by
                  reference to Exhibit 99.1 to Conn's,  Inc.  Current  Report on
                  Form 8-K (File No.  000-50421) as filed with the Commission on
                  November 4, 2004).

         10.12    Series 2002-A  Supplement to Base Indenture dated September 1,
                  2002,  by and between Conn Funding II,  L.P.,  as Issuer,  and
                  Wells Fargo Bank Minnesota,  National Association,  as Trustee
                  (incorporated  herein by reference to Exhibit 10.12 to Conn's,
                  Inc. registration  statement on Form S-1 (file no. 333-109046)
                  as filed  with  the  Securities  and  Exchange  Commission  on
                  September 23, 2003).

         10.12.1  Amendment to Series 2002-A Supplement dated March 28, 2003, by
                  and between Conn  Funding II, L.P. as Issuer,  and Wells Fargo
                  Bank Minnesota, National Association, as Trustee (incorporated
                  herein by reference to Exhibit  10.12.1 to Conn's,  Inc.  Form
                  10-K for the annual  period  ended  January 31, 2005 (File No.
                  000-50421)   as  filed  with  the   Securities   and  Exchange
                  Commission on April 5, 2005).

         10.12.2  Amendment  No. 2 to Series  2002-A  Supplement  dated  July 1,
                  2004,  by and between Conn Funding II,  L.P.,  as Issuer,  and
                  Wells Fargo Bank Minnesota,  National Association,  as Trustee
                  (incorporated  herein  by  reference  to  Exhibit  10.12.2  to
                  Conn's, Inc. Form 10-K for the annual period ended January 31,
                  2005 (File No.  000-50421)  as filed with the  Securities  and
                  Exchange Commission on April 5, 2005).

         10.13    Series 2002-B  Supplement to Base Indenture dated September 1,
                  2002,  by and between Conn Funding II,  L.P.,  as Issuer,  and
                  Wells Fargo Bank Minnesota,  National Association,  as Trustee
                  (incorporated  herein by reference to Exhibit 10.13 to Conn's,
                  Inc. registration  statement on Form S-1 (file no. 333-109046)
                  as filed  with  the  Securities  and  Exchange  Commission  on
                  September 23, 2003).

         10.13.1  Amendment to Series 2002-B Supplement dated March 28, 2003, by
                  and between Conn Funding II, L.P., as Issuer,  and Wells Fargo
                  Bank Minnesota, National Association, as Trustee (incorporated
                  herein by reference to Exhibit  10.13.1 to Conn's,  Inc.  Form
                  10-K for the annual  period  ended  January 31, 2005 (File No.
                  000-50421)   as  filed  with  the   Securities   and  Exchange
                  Commission on April 5, 2005).

         10.14    Servicing Agreement dated September 1, 2002, by and among Conn
                  Funding II, L.P., as Issuer, CAI, L.P., as Servicer, and Wells
                  Fargo  Bank  Minnesota,   National  Association,   as  Trustee
                  (incorporated  herein by reference to Exhibit 10.14 to Conn's,
                  Inc. registration  statement on Form S-1 (file no. 333-109046)
                  as filed  with  the  Securities  and  Exchange  Commission  on
                  September 23, 2003).

         10.14.1  First Amendment to Servicing Agreement dated June 24, 2005, by
                  and among Conn  Funding II, L.P.,  as Issuer,  CAI,  L.P.,  as
                  Servicer,  and Wells  Fargo  Bank,  National  Association,  as
                  Trustee  (incorporated  herein by reference to Exhibit 10.14.1
                  to Conn's,  Inc. Form 10-Q for the quarterly period ended July
                  31, 2005 (File No. 000-50421) as filed with the Securities and
                  Exchange Commission on August 30, 2005).

         10.14.2  Second  Amendment to Servicing  Agreement  dated  November 28,
                  2005, by and among Conn Funding II, L.P.,  as 10.14.2  Issuer,
                  CAI,  L.P.,  as  Servicer,  and  Wells  Fargo  Bank,  National
                  Association,  as Trustee  (incorporated herein by reference to
                  Exhibit  10.14.2 to Conn's,  Inc.  Form 10-Q for the quarterly
                  period ended July 31, 2005 (File No.  000-50421) as filed with
                  the Securities and Exchange Commission on August 30, 2005).

                                       31


         10.15    Form of Executive Employment Agreement (incorporated herein by
                  reference  to  Exhibit  10.15  to  Conn's,  Inc.  registration
                  statement on Form S-1 (file no.  333-109046) as filed with the
                  Securities and Exchange Commission on October 29, 2003).t

         10.15.1  First  Amendment to  Executive  Employment  Agreement  between
                  Conn's,  Inc.  and  Thomas  J.  Frank,  Sr.,  Approved  by the
                  stockholders May 26, 2005 (incorporated herein by reference to
                  Exhibit  10.15.1 to Conn's,  Inc.  Form 10-Q for the quarterly
                  period ended July 31, 2005 (file No.  000-50421) as filed with
                  the Securities and Exchange Commission on August 30, 2005).t

         10.16    Form of  Indemnification  Agreement  (incorporated  herein  by
                  reference  to  Exhibit  10.16  to  Conn's,  Inc.  registration
                  statement on Form S-1 (file no.  333-109046) as filed with the
                  Securities and Exchange Commission on September 23, 2003).t

         10.17    2007 Bonus Program  (incorporated  herein by reference to Form
                  8-K  (file  no.  000-50421)  filed  with  the  Securities  and
                  Exchange Commission on March 30, 2006).t

         10.18    Description of Compensation Payable to Non-Employee  Directors
                  (incorporated  herein  by  reference  to Form  8-K  (file  no.
                  000-50421)  filed with the Securities and Exchange  Commission
                  on June 2, 2005).t

         10.19    Dealer  Agreement  between Conn  Appliances,  Inc. and Voyager
                  Service  Programs,  Inc.  effective  as  of  January  1,  1998
                  (incorporated herein by reference to Exhibit 10.6.1 to Conn's,
                  Inc.  Form 10-K for the annual  period ended  January 31, 2006
                  (File No. 000-50421) as filed with the Securities and Exchange
                  Commission on March 30, 2006).

         10.19.1  Amendment #1 to Dealer Agreement by and among Conn Appliances,
                  Inc.,  CAI, L.P.,  Federal  Warranty  Service  Corporation and
                  Voyager Service  Programs,  Inc.  effective as of July 1, 2005
                  (incorporated herein by reference to Exhibit 10.6.1 to Conn's,
                  Inc.  Form 10-K for the annual  period ended  January 31, 2006
                  (File No. 000-50421) as filed with the Securities and Exchange
                  Commission on March 30, 2006).

         10.19.2  Amendment #2 to Dealer Agreement by and among Conn Appliances,
                  Inc.,  CAI, L.P.,  Federal  Warranty  Service  Corporation and
                  Voyager Service  Programs,  Inc.  effective as of July 1, 2005
                  (incorporated herein by reference to Exhibit 10.6.1 to Conn's,
                  Inc.  Form 10-K for the annual  period ended  January 31, 2006
                  (File No. 000-50421) as filed with the Securities and Exchange
                  Commission on March 30, 2006).

         10.19.3  Amendment #3 to Dealer Agreement by and among Conn Appliances,
                  Inc.,  CAI, L.P.,  Federal  Warranty  Service  Corporation and
                  Voyager Service  Programs,  Inc.  effective as of July 1, 2005
                  (incorporated herein by reference to Exhibit 10.6.1 to Conn's,
                  Inc.  Form 10-K for the annual  period ended  January 31, 2006
                  (File No. 000-50421) as filed with the Securities and Exchange
                  Commission on March 30, 2006).

         10.19.4  Amendment #4 to Dealer Agreement by and among Conn Appliances,
                  Inc.,  CAI, L.P.,  Federal  Warranty  Service  Corporation and
                  Voyager Service  Programs,  Inc.  effective as of July 1, 2005
                  (incorporated herein by reference to Exhibit 10.6.1 to Conn's,
                  Inc.  Form 10-K for the annual  period ended  January 31, 2006
                  (File No. 000-50421) as filed with the Securities and Exchange
                  Commission on March 30, 2006).

         10.20    Service Expense  Reimbursement  Agreement  between  Affiliates
                  Insurance  Agency,  Inc. and American  Bankers Life  Assurance
                  Company  of  Florida,   American  Bankers   Insurance  Company
                  Ranchers & Farmers County Mutual  Insurance  Company,  Voyager
                  Life  Insurance  Company and  Voyager  Property  and  Casualty
                  Insurance Company effective July 1, 1998 (incorporated  herein
                  by reference to Exhibit  10.6.1 to Conn's,  Inc. Form 10-K for
                  the annual period ended January 31, 2006 (File No.  000-50421)
                  as filed with the Securities and Exchange  Commission on March
                  30, 2006).

         10.20.1  First Amendment to Service Expense Reimbursement  Agreement by
                  and  among  CAI,  L.P.,  Affiliates  Insurance  Agency,  Inc.,
                  American  Bankers Life Assurance  Company of Florida,  Voyager
                  Property & Casualty Insurance  Company,  American Bankers Life
                  Assurance  Company  of  Florida,  American  Bankers  Insurance
                  Company of Florida and American  Bankers General Agency,  Inc.
                  effective  July 1, 2005  (incorporated  herein by reference to
                  Exhibit 10.6.1 to Conn's, Inc. Form 10-K for the annual period
                  ended January 31, 2006 (File No.  000-50421) as filed with the
                  Securities and Exchange Commission on March 30, 2006).

                                       32


         10.21    Service  Expense  Reimbursement  Agreement  between CAI Credit
                  Insurance  Agency,  Inc. and American  Bankers Life  Assurance
                  Company  of  Florida,   American  Bankers   Insurance  Company
                  Ranchers & Farmers County Mutual  Insurance  Company,  Voyager
                  Life  Insurance  Company and  Voyager  Property  and  Casualty
                  Insurance Company effective July 1, 1998 (incorporated  herein
                  by reference to Exhibit  10.6.1 to Conn's,  Inc. Form 10-K for
                  the annual period ended January 31, 2006 (File No.  000-50421)
                  as filed with the Securities and Exchange  Commission on March
                  30, 2006).

         10.21.1  First Amendment to Service Expense Reimbursement  Agreement by
                  and among CAI Credit Insurance Agency,  Inc., American Bankers
                  Life Assurance Company of Florida, Voyager Property & Casualty
                  Insurance Company,  American Bankers Life Assurance Company of
                  Florida,   American  Bankers  Insurance  Company  of  Florida,
                  American  Reliable  Insurance  Company,  and American  Bankers
                  General  Agency,  Inc.  effective  July 1, 2005  (incorporated
                  herein by reference  to Exhibit  10.6.1 to Conn's,  Inc.  Form
                  10-K for the annual  period  ended  January 31, 2006 (File No.
                  000-50421)   as  filed  with  the   Securities   and  Exchange
                  Commission on March 30, 2006).

         10.22    Consolidated   Addendum  and  Amendment  to  Service   Expense
                  Reimbursement Agreements by and among Certain Member Companies
                  of Assurant  Solutions,  CAI Credit Insurance Agency, Inc. and
                  Affiliates  Insurance  Agency,  Inc.  effective  April 1, 2004
                  (incorporated herein by reference to Exhibit 10.6.1 to Conn's,
                  Inc.  Form 10-K for the annual  period ended  January 31, 2006
                  (File No. 000-50421) as filed with the Securities and Exchange
                  Commission on March 30, 2006).

         11.1     Statement  re:  computation  of earnings per share is included
                  under Note 1 to the financial statements.

         21       Subsidiaries of Conn's, Inc. (incorporated herein by reference
                  to Exhibit 21 to Conn's, Inc.  registration  statement on Form
                  S-1 (file no.  333-109046)  as filed with the  Securities  and
                  Exchange Commission on September 23, 2003).

         31.1     Rule   13a-14(a)/15d-14(a)   Certification   (Chief  Executive
                  Officer) (filed herewith).

         31.2     Rule   13a-14(a)/15d-14(a)   Certification   (Chief  Financial
                  Officer) (filed herewith).

         32.1     Section 1350 Certification  (Chief Executive Officer and Chief
                  Financial Officer) (furnished herewith).

         99.1     Subcertification by Chief Operating Officer in support of Rule
                  13a-14(a)/15d-14(a)  Certification  (Chief Executive  Officer)
                  (filed herewith).

         99.2     Subcertification    by    Treasurer   in   support   of   Rule
                  13a-14(a)/15d-14(a)  Certification  (Chief Financial  Officer)
                  (filed herewith).

         99.3     Subcertification    by    Secretary   in   support   of   Rule
                  13a-14(a)/15d-14(a)  Certification  (Chief Financial  Officer)
                  (filed herewith).

         99.4     Subcertification  of Chief  Operating  Officer,  Treasurer and
                  Secretary  in support of Section  1350  Certifications  (Chief
                  Executive  Officer  and Chief  Financial  Officer)  (furnished
                  herewith).

         t        Management contract or compensatory plan or arrangement.



                                       33