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 July 31, 2007    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 of                     (I.R.S. Employer
    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 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. 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 August 28, 2007:



                 Class                                         Outstanding
- ----------------------------------------                  ----------------------
 Common stock, $.01 par value per share                         23,214,238





                                TABLE OF CONTENTS
                                -----------------


PART I.    FINANCIAL INFORMATION                                        Page No.
           ---------------------                                        --------

Item 1.    Financial Statements................................................1
- -------

           Consolidated Balance Sheets as of January 31, 2007 and
            July 31, 2007......................................................1

           Consolidated Statements of Operations for the three and
             six months ended July 31, 2006 and 2007...........................2

           Consolidated Statement of Stockholders' Equity for the
             six months ended July 31, 2007....................................3

           Consolidated Statements of Cash Flows for the six months
             ended July 31, 2006 and 2007......................................4

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

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

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.........29
- -------

Item 4.    Controls and Procedures............................................29
- -------

PART II.   OTHER INFORMATION
           -----------------

Item 1.    Legal Proceedings..................................................30
- -------

Item 1A.   Risk Factors.......................................................30
- --------

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds........30
- -------

Item 4.    Submission of Matters to a Vote of Security Holders................31
- -------

Item 5.    Other Information..................................................31
- -------

Item 6.    Exhibits...........................................................31
- -------


SIGNATURE ....................................................................32


                                       i



Part I. FINANCIAL INFORMATION
Item 1. Financial Statements



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

                         Assets                           January 31,      July 31,
                                                             2007            2007
                                                        --------------  --------------
                                                                         (unaudited)
                                                                   
Current assets
  Cash and cash equivalents............................. $     56,570    $     43,599
  Accounts receivable, net..............................       31,448          27,551
  Interests in securitized assets.......................      136,848         166,130
  Inventories...........................................       87,098          84,870
  Deferred income taxes.................................          551           1,660
  Prepaid expenses and other assets.....................        5,247           5,343
                                                        --------------  --------------
    Total current assets................................      317,762         329,153
Non-current deferred income tax asset...................        2,920               -
Property and equipment..................................
  Land..................................................        9,102           7,915
  Buildings.............................................       13,896          11,749
  Equipment and fixtures................................       13,650          15,561
  Transportation equipment..............................        3,022           2,896
  Leasehold improvements................................       66,761          68,347
                                                        --------------  --------------
    Subtotal............................................      106,431         106,468
  Less accumulated depreciation.........................      (46,991)        (51,843)
                                                        --------------  --------------
    Total property and equipment, net...................       59,440          54,625
Goodwill, net...........................................        9,617           9,617
Debt issuance costs and other assets, net...............          208             181
                                                        --------------  --------------
    Total assets........................................ $    389,947    $    393,576
                                                        ==============  ==============
          Liabilities and Stockholders' Equity
Current liabilities
  Current portion of long-term debt..................... $        110    $        118
  Accounts payable......................................       54,045          38,895
  Accrued compensation and related expenses.............        9,234           8,704
  Accrued expenses......................................       20,424          22,229
  Income taxes payable..................................        3,693             113
  Deferred revenues and allowances......................        9,516          12,785
                                                        --------------  --------------
    Total current liabilities...........................       97,022          82,844
Long-term debt..........................................           88              58
Non-current deferred income tax liability...............            -             499
Deferred gains on sales of property.....................          309           1,406
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; 23,809,522 and 23,963,623 shares issued
   at January 31, 2007 and July 31, 2007, respectively).          238             240
  Additional paid-in capital............................       93,365          96,382
  Accumulated other comprehensive income................        6,305               -
  Retained earnings.....................................      196,417         224,651
  Treasury stock, at cost, 168,000 and 499,085 shares,
   respectively.........................................       (3,797)        (12,504)
                                                        --------------  --------------
    Total stockholders' equity..........................      292,528         308,769
                                                        --------------  --------------
      Total liabilities and stockholders' equity........ $    389,947    $    393,576
                                                        ==============  ==============


See notes to consolidated financial statements.


                                       1




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

                                                          Three Months Ended           Six Months Ended
                                                               July 31,                    July 31,
                                                     --------------------------- ---------------------------
                                                          2006          2007          2006          2007
                                                     ------------- ------------- ------------- -------------


                                                                                    
Revenues
  Product sales...................................... $   150,647   $   163,793   $   309,156   $   330,432
  Service maintenance agreement commissions, net.....       7,063         9,071        15,030        18,352
  Service revenues...................................       5,927         6,137        11,156        11,582
                                                     ------------- ------------- ------------- -------------

    Total net sales..................................     163,637       179,001       335,342       360,366
  Finance charges and other..........................      18,567        24,526        39,050        48,471
                                                     ------------- ------------- ------------- -------------

    Total revenues...................................     182,204       203,527       374,392       408,837

Cost and expenses
  Cost of goods sold, including warehousing
   and occupancy costs...............................     119,756       132,677       245,485       264,648
  Cost of parts sold, including warehousing
   and occupancy costs...............................       1,389         2,123         2,954         3,989
  Selling, general and administrative expense........      48,425        54,733        95,089       106,369
  Provision for bad debts............................         390           348           433           908
                                                     ------------- ------------- ------------- -------------

    Total cost and expenses..........................     169,960       189,881       343,961       375,914
                                                     ------------- ------------- ------------- -------------

Operating income.....................................      12,244        13,646        30,431        32,923
Interest income, net.................................        (187)         (251)         (371)         (491)
Other income, net....................................        (721)          (55)         (754)         (886)
                                                     ------------- ------------- ------------- -------------

Income before income taxes...........................      13,152        13,952        31,556        34,300

Provision for income taxes...........................       4,608         4,295        11,063        11,697
                                                     ------------- ------------- ------------- -------------

Net income........................................... $     8,544   $     9,657   $    20,493   $    22,603
                                                     ============= ============= ============= =============

Earnings per share
  Basic.............................................. $      0.36   $      0.41   $      0.87   $      0.96
  Diluted............................................ $      0.35   $      0.40   $      0.84   $      0.94
Average common shares outstanding
  Basic..............................................      23,676        23,489        23,637        23,527
  Diluted............................................      24,344        24,058        24,355        24,089


See notes to consolidated financial statements.


                                       2




                                  Conn's, Inc.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                         Six Months Ended July 31, 2007
                                   (unaudited)
                    (in thousands, except descriptive shares)

                                                                     Accum.
                                                                     Other
                                              Common Stock          Compre-    Additional
                                       -------------------------    hensive      Paid-in     Retained     Treasury
                                          Shares       Amount       Income       Capital     Earnings       Stock        Total
                                       ------------ ------------ ------------ ------------ ------------ ------------ ------------

                                                                                                 
Balance January 31, 2007...............     23,810   $      238   $    6,305   $   93,365   $  196,417   $   (3,797)  $  292,528

Cumulative effect of changes in
 accounting principles.................                               (6,305)                    5,631                      (674)

Exercise of options to acquire
 shares of common stock,
 incl. tax benefit.....................        148            2                     1,839                                  1,841

Issuance of shares of common
 stock under Employee
 Stock Purchase Plan...................          6                                    122                                    122

Stock-based compensation...............                                             1,056                                  1,056

Purchase of 331,085 shares
 of treasury stock.....................                                                                      (8,707)      (8,707)

Net income.............................                                                         22,603                    22,603
                                       ------------ ------------ ------------ ------------ ------------ ------------ ------------
Balance July 31, 2007..................     23,964   $      240   $        -   $   96,382   $  224,651   $  (12,504)  $  308,769
                                       ============ ============ ============ ============ ============ ============ ============


See notes to consolidated financial statements.


                                       3




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

                                                               Six Months Ended
                                                                   July 31,
                                                        ------------------------------
                                                             2006            2007
                                                        --------------  --------------

                                                                   
Cash flows from operating activities
  Net income............................................ $     20,493    $     22,603
  Adjustments to reconcile net income to net cash used
   in operating activities:
    Depreciation........................................        6,100           6,321
    Amortization........................................         (214)           (351)
    Provision for bad debts.............................          433             908
    Stock-based compensation............................          802           1,056
    Discounts on promotional credit.....................          159             725
    Gains recognized on sales of receivables............      (10,269)        (11,105)
    Loss on mark-to-market of interests in securitized
     assets.............................................            -             878
    Provision for deferred income taxes.................          730             579
    Gains from sales of property and equipment..........         (754)           (886)
  Changes in operating assets and liabilities:
    Accounts receivable.................................       (1,903)        (16,361)
    Inventory...........................................       (5,655)          2,228
    Prepaid expenses and other assets...................          169             (95)
    Accounts payable....................................       (3,450)        (15,150)
    Accrued expenses....................................      (10,756)          1,275
    Income taxes payable................................      (10,603)         (1,904)
    Deferred revenue and allowances.....................          709           2,438
                                                        --------------  --------------
Net cash used in operating activities...................      (14,009)         (6,841)
                                                        --------------  --------------
Cash flows from investing activities
  Purchase of property and equipment....................      (11,858)         (8,203)
  Proceeds from sales of property.......................        2,250           8,860
                                                        --------------  --------------
Net cash provided by (used in) investing activities.....       (9,608)            657
                                                        --------------  --------------
Cash flows from financing activities
  Proceeds from stock issued under employee benefit
   plans................................................        1,471           1,963
  Purchase of treasury stock............................            -          (8,707)
  Excess tax benefits from stock-based compensation.....          135               2
  Borrowings under lines of credit......................        8,000             800
  Payments on lines of credit...........................       (8,000)           (800)
  Increase in debt issuance costs.......................         (107)              -
  Payment of promissory notes...........................         (136)            (45)
                                                        --------------  --------------
Net cash provided by (used in) financing activities.....        1,363          (6,787)
                                                        --------------  --------------
Net change in cash......................................      (22,254)        (12,971)
Cash and cash equivalents
  Beginning of the year.................................       45,176          56,570
                                                        --------------  --------------
  End of period......................................... $     22,922    $     43,599
                                                        ==============  ==============


See notes to consolidated financial statements.


                                       4



                                  Conn's, Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)
                                  July 31, 2007

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 and six month
periods ended July 31, 2007, are not necessarily  indicative of the results that
may be expected for the year ending January 31, 2008.  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 29, 2007.

    The Company's  balance sheet at January 31, 2007,  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, 2007,  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 all of its  wholly-owned  subsidiaries  (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   and  retains   servicing
responsibilities and subordinated interests.  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, as amended by SFAS No. 155, Accounting
for Certain Hybrid Financial  Instruments,  because the Company has relinquished
control of the  receivables.  Additionally,  the  Company  has  transferred  the
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 is valued under the requirements of SFAS
No. 157, Fair Value Measurements.

    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


    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,  as calculated under
the treasury-stock method. The following table sets forth the shares outstanding
for the earnings per share calculations:

                                                           Three Months Ended
                                                                July 31,
                                                       -------------------------
                                                           2006         2007
                                                       ------------ ------------

Common stock outstanding, net of treasury stock,
 beginning of period................................... 23,665,335   23,504,760
Weighted average common stock issued in stock option
 exercises.............................................      9,852       58,074
Weighted average common stock issued to employee stock
 purchase plan.........................................        958          933
Less: Weighted average treasury shares purchased.......          -      (74,789)
                                                       ------------ ------------
Shares used in computing basic earnings per share...... 23,676,145   23,488,978
Dilutive effect of stock options, net of assumed
 repurchase of treasury stock..........................    667,915      569,283
                                                       ------------ ------------
Shares used in computing diluted earnings per share.... 24,344,060   24,058,261
                                                       ============ ============


                                                            Six Months Ended
                                                                July 31,
                                                       -------------------------
                                                           2006         2007
                                                       ------------ ------------

Common stock outstanding, net of treasury stock,
 beginning of period................................... 23,571,564   23,641,522
Weighted average common stock issued in stock option
 exercises.............................................     63,465       52,871
Weighted average common stock issued to employee stock
 purchase plan.........................................      1,896        2,706
Less: Weighted average treasury shares purchased.......          -     (169,991)
                                                       ------------ ------------
Shares used in computing basic earnings per share...... 23,636,925   23,527,108
Dilutive effect of stock options, net of assumed
 repurchase of treasury stock..........................    718,347      561,843
                                                       ------------ ------------
Shares used in computing diluted earnings per share.... 24,355,272   24,088,951
                                                       ============ ============

    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 July 31, 2006 and 2007,
Product sales were reduced by $0.7 million and $1.6 million,  respectively,  and
Finance  charges  and other was  increased  by $0.8  million  and $1.5  million,
respectively,  to  effect  the  adjustment  to fair  value  and to  reflect  the
appropriate amortization of the discount. For the six months ended July 31, 2006
and  2007,  Product  sales  were  reduced  by $1.6  million  and  $3.5  million,
respectively,  and Finance  charges and other was  increased by $1.5 million and
$2.8  million,  respectively,  to effect  the  adjustment  to fair  value and to
reflect the appropriate amortization of the discount.

    Texas Tax Law Changes.  On May 18, 2006,  the Governor of Texas signed a tax
bill that modified 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.

    During June 2007,  the Company  completed a  reorganization  to simplify its
legal entity  structure,  by merging  certain of its Texas limited  partnerships
into their corporate partners.  The reorganization also resulted in the one-time
elimination  of the Texas  margin tax owed by those  partnerships,  representing
virtually  all of the margin tax owed by the Company.  Accordingly,  the Company
reversed approximately $0.9 million of accrued Texas margin tax as of June 2007,
net of federal  income tax.  The Company  began  accruing the margin tax for the
entities that acquired the operations through the mergers in July 2007.


                                       6


    Sale and Leaseback Transactions.  During the six months ended July 31, 2007,
the Company  completed  transactions  involving  certain real estate assets that
qualify  for  sales-leaseback  treatment.  As a result,  a portion  of the gains
resulting from the  transactions are being deferred and amortized as a reduction
of rent  expense on a  straight-line  basis over the  minimum  lease  term.  The
deferred  gains of $1.3  million  recorded  during the six months ended July 31,
2007, are included in Deferred gains on sales of property.

    Sales Taxes.  The Company records and reports all sales taxes collected on a
net basis in the financial statements.

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

2.  Adoption of New Accounting Pronouncements

    On  February  1, 2007,  the  Company  was  required  to adopt SFAS No.  155,
Accounting for Certain Hybrid Financial  Instruments.  Among other things,  this
statement  establishes  a  requirement  to  evaluate  interests  in  securitized
financial assets to identify interests that are freestanding derivatives or that
are hybrid financial  instruments that contain an embedded derivative  requiring
bifurcation.  Additionally,  the Company had the option to choose to early adopt
the  provisions of SFAS No. 159, The Fair Value Option for Financial  Assets and
Financial   Liabilities.   Essentially,   the  Company  had  to  decide  between
bifurcation of the embedded  derivative and the fair value option in determining
how it would  account  for its  Interests  in  securitized  assets.  The Company
elected to early  adopt SFAS No. 159  because  it  believes  it  provides a more
easily understood presentation for financial statement users. Historically,  the
Company had valued and reported  its  interests  in  securitized  assets at fair
value,   though  most  changes  in  the  fair  value  were   recorded  in  Other
comprehensive  income. The fair value option simplifies the treatment of changes
in the fair value of the asset,  by reflecting  all changes in the fair value of
its Interests in securitized assets in current earnings,  in Finance charges and
other,  beginning  February 1, 2007. For the three and six months ended July 31,
2007,  Finance  charges  and  other  included  losses of $0.4  million  and $0.3
million,  respectively,  reflecting  higher  projected  borrowing  costs  and  a
slightly faster portfolio  turnover rate,  partially offset by the growth of the
portfolio,  and  mark-to-market  adjustments for other changes in the fair value
assumptions (see discussion of SFAS No. 157 below). SFAS Nos. 155 and 159 do not
allow for  retrospective  application  of these changes in accounting  principle
and, as such,  no  adjustments  have been made to the amounts  disclosed  in the
financial  statements for periods ending prior to February 1, 2007. However, the
balance in Other comprehensive  income, as of January 31, 2007, of $6.3 million,
which  represented  unrecognized  gains on the fair  value of the  Interests  in
securitized  assets,  was included in a  cumulative-effect  adjustment  that was
recorded in Retained earnings, effective February 1, 2007.

    Because of its  adoption of SFAS No. 159,  effective  February 1, 2007,  the
Company  was  required  to adopt the  provisions  of SFAS No.  157,  Fair  Value
Measurements.  This  statement  establishes a framework for measuring fair value
and defines  fair value as "the price that would be received to sell an asset or
paid  to  transfer  a  liability  in  an  orderly   transaction  between  market
participants at the measurement  date." The Company  estimates the fair value of
its Interests in securitized assets using a discounted cash flow model with most
of the inputs used being unobservable  inputs. The primary  unobservable inputs,
which  are  derived  from  the  Company's  historical  experience,  include  the
portfolio yield,  credit loss rate,  discount rate, payment rate and delinquency
rate and reflect the  Company's own  assumptions  about the  assumptions  market
participants  would use in determining  fair value.  In determining  the cost of
borrowings,  the Company uses current actual  borrowing rates, and adjusts them,
as appropriate,  using interest rate futures data from market sources to project
interest  rates  over  time.  Changes in the  assumptions  over time,  including
varying credit portfolio performance, market interest rate changes or a shift in
the mix of funding sources,  could result in significant  volatility in the fair
value of the  Interest  in  securitized  assets,  and thus the  earnings  of the
Company.


                                       7


    The following is a  reconciliation  of the beginning and ending  balances of
the Interests in securitized  assets for the three and six months ended July 31,
2007 (in thousands):

 Balance of Interests in securitized assets at April 30, 2007........ $ 150,552

 Amounts recorded in Finance charges and other:
      Fair value increase associated with portfolio growth...........       305
      Fair value decrease due to changing portfolio yield............       (65)
      Fair value increase due to lower interest rates................       221
      Fair value decrease due to higher expected borrowing cost......      (565)
      Fair value decrease due to higher portfolio turnover rate......      (443)
      Other changes..................................................        99
                                                                     -----------
      Net Losses included in Finance charges and other...............      (448)

 Increase in principal balance of subordinated security due to
  transfers of receivables...........................................    16,026

                                                                     -----------
 Balance of Interests in securitized assets at July 31, 2007......... $ 166,130
                                                                     ===========


 Balance of Interests in securitized assets at January 31, 2007...... $ 136,848

 Amounts recorded in Finance charges and other:
      Fair value increase associated with portfolio growth...........       531
      Fair value increase due to higher expected portfolio yield.....       204
      Fair value increase due to lower interest rates................       556
      Fair value decrease due to higher expected borrowing cost......    (1,198)
      Fair value decrease due to higher portfolio turnover rate......      (443)
      Other changes..................................................         3
                                                                     -----------
      Net Losses included in Finance charges and other...............      (347)

 Increase in principal balance of subordinated security due to
  transfers of receivables...........................................    29,629

                                                                     -----------
 Balance of Interests in securitized assets at July 31, 2007......... $ 166,130
                                                                     ===========

    Effective February 1, 2007, the Company was required to adopt the provisions
SFAS No. 156, Accounting for Servicing of Financial Assets, an Amendment of FASB
Statement No. 140. This statement requires companies to measure servicing assets
or servicing liabilities at fair value at each reporting date and report changes
in fair value in earnings in the period the changes occur, or amortize servicing
assets or servicing  liabilities  in  proportion  to and over the  estimated net
servicing income or loss and assess  servicing  assets or servicing  liabilities
for impairment or increased obligation based on the fair value at each reporting
date.  The  Company  receives a  servicing  fee each month equal to 0.25% of the
average  outstanding sold portfolio  balance,  plus late fees and other customer
fees collected.  Servicing fees collected during the three months ended July 31,
2006 and 2007,  totaled $5.1  million and $6.0  million,  respectively,  and are
reflected in Finance charges and other.  Servicing fees collected during the six
months ended July 31, 2006 and 2007,  totaled $10.1  million and $11.8  million,
respectively, and are reflected in Finance charges and other. In connection with
the adoption of SFAS No. 156 the Company  elected to measure its servicing asset
or liability at fair value,  and report changes in the fair value in earnings in
the period of change. As such, a $0.7 million  cumulative-effect  adjustment was
recorded to Retained  earnings at February 1, 2007,  net of related tax effects,
to recognize a $1.1 million servicing  liability.  The Company uses a discounted
cash  flow  model to  estimate  its  servicing  liability  using  the  portfolio
performance and discount rate  assumptions  discussed  above, and an estimate of
the servicing fee a market  participant  would require to service the portfolio.
In developing its estimate, based on the provisions of SFAS No. 157, the Company
reviewed  available  information  regarding the servicing fees received by other
companies and estimated an expected risk premium a market  participant would add
to the current fee structure to receive adequate compensation.  During the three
and six months ended July 31, 2007,  the Company  recorded  $23,000 and $59,000,
respectively,  of expense related to the increase in the estimated fair value of
the  servicing  liability,  in Finance  charges and other.  The  increase in the
liability  was  largely  driven  by the  increase  in the  balance  of the  sold
portfolio.


                                       8


    Effective February 1, 2007, the Company adopted FASB  Interpretation No. 48,
Accounting for Uncertainty in Income Taxes, an  interpretation of FASB Statement
109 (FIN 48). This  statement  clarifies  the criteria  that an  individual  tax
position  must  satisfy for some or all of the  benefits of that  position to be
recognized in a company's financial statements.  FIN 48 prescribes a recognition
threshold  of  more-likely-than-not,  and a  measurement  attribute  for all tax
positions  taken  or  expected  to be  taken  on a tax  return,  in  order to be
recognized in the financial statements. No cumulative adjustment was required to
effect the adoption of FIN 48 and the Company currently has no liability accrued
or potential penalties or interest recorded for uncertain tax positions.  To the
extent penalties and interest are incurred, the Company records these charges as
a component of its Provision  for income  taxes.  The Company is subject to U.S.
federal  income tax as well as income tax in multiple state  jurisdictions.  Tax
returns for the fiscal years  subsequent  to January 31,  2003,  remain open for
examination by the Company's major taxing jurisdictions.

3.  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 and six months  ended July 31, 2006 and
2007 (in thousands):



                                                   Three Months Ended       Six Months Ended
                                                        July 31,                July 31,
                                                 ----------------------  ----------------------
                                                    2006        2007        2006        2007
                                                 ----------  ----------  ----------  ----------
                                                                          
 Securitization income........................... $ 13,274    $ 18,378    $ 28,511    $ 36,338
 Income from receivables not sold................      323         251         658         516
 Insurance commissions...........................    4,729       5,573       8,995      10,834
 Other...........................................      241         324         886         783
                                                 ----------  ----------  ----------  ----------
 Finance charges and other....................... $ 18,567    $ 24,526   $  39,050    $ 48,471
                                                 ==========  ==========  ==========  ==========


    The  components of total  comprehensive  income for the three and six months
ended July 31, 2006 and 2007, are presented in the table below (in thousands):



                                                   Three Months Ended       Six Months Ended
                                                        July 31,                July 31,
                                                 ----------------------  ----------------------
                                                    2006        2007        2006        2007
                                                 ----------  ----------  ----------  ----------
                                                                          
 Net income...................................... $  8,544    $  9,657    $ 20,493    $ 22,603
 Adjustment of fair value of securitized assets..     (789)          -         (16)          -
 Taxes on adjustment of fair value...............      145           -        (119)          -
                                                 ----------  ----------  ----------  ----------
 Total comprehensive income...................... $  7,900    $  9,657    $ 20,358    $ 22,603
                                                 ==========  ==========  ==========  ==========



                                       9


4. Supplemental Disclosure Regarding Managed Receivables

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



                                             Total Principal Amount of    Principal Amount 60 Days
                                                    Receivables             or More Past Due (1)
                                             --------------------------  --------------------------
                                              January 31,     July 31,    January 31,     July 31,
                                                 2007          2007          2007          2007
                                             ------------  ------------  ------------  ------------
                                                                            
 Primary portfolio:
       Installment........................... $  382,482    $  414,113    $   24,853    $   24,055
       Revolving.............................     53,125        50,467         1,171         1,179
                                             ------------  ------------  ------------  ------------
 Subtotal....................................    435,607       464,580        26,024        25,234
 Secondary portfolio:
       Installment...........................    133,944       141,581        11,638        13,977
                                             ------------  ------------  ------------  ------------
 Total receivables managed...................    569,551       606,161        37,662        39,211
 Less receivables sold.......................    559,619       596,876        35,677        37,293
                                             ------------  ------------  ------------  ------------
 Receivables not sold........................      9,932         9,285    $    1,985    $    1,918
                                                                         ============  ============
 Non-customer receivables....................     21,516        18,266
                                             ------------  ------------
       Total accounts receivable, net........ $   31,448    $   27,551
                                             ============  ============


(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.



                                                  Average Balances         Credit Charge-offs (1)
                                             --------------------------  --------------------------
                                                 Three Months Ended          Three Months Ended
                                                      July 31,                    July 31,
                                             --------------------------  --------------------------
                                                 2006          2007          2006          2007
                                             ------------  ------------  ------------  ------------
                                                                            
 Primary portfolio:
       Installment........................... $  368,939    $  399,909
       Revolving.............................     43,541        52,215
                                             ------------  ------------
 Subtotal....................................    412,480       452,124    $    4,225    $    2,569
 Secondary portfolio:
       Installment...........................    113,821       142,970           830           922
                                             ------------  ------------  ------------  ------------
 Total receivables managed...................    526,301       595,094         5,055         3,491
 Less receivables sold.......................    515,865       585,672         4,874         3,318
                                             ------------  ------------  ------------  ------------
 Receivables not sold........................ $   10,436    $    9,422    $      181    $      173
                                             ============  ============  ============  ============

                                                  Average Balances         Credit Charge-offs (1)
                                             --------------------------  --------------------------
                                                  Six Months Ended            Six Months Ended
                                                      July 31,                    July 31,
                                             --------------------------  --------------------------
                                                     2006          2007          2006          2007
                                             ------------  ------------  ------------  ------------
 Primary portfolio:
       Installment........................... $  371,493    $  392,376
       Revolving.............................     42,957        52,571
                                             ------------  ------------
 Subtotal....................................    414,450       444,947    $    7,875    $    5,493
 Secondary portfolio:
       Installment...........................    109,102       140,768         1,858         1,881
                                             ------------  ------------  ------------  ------------
 Total receivables managed...................    523,552       585,715         9,733         7,374
 Less receivables sold.......................    513,144       576,144         9,399         7,004
                                             ------------  ------------  ------------  ------------
 Receivables not sold........................ $   10,408    $    9,571    $      334    $      370
                                             ============  ============  ============  ============


(1) Amounts represent total credit charge-offs, net of recoveries, on total
receivables. The increased level of credit losses for the three and six months
ended July 31, 2006, is primarily a result of the bankruptcy law change in
October 2005 and the impact on our credit operations of Hurricane Rita that hit
the Gulf Coast during September 2005.


                                       10


5.  Debt and Letters of Credit

    At July 31, 2007, the Company had $49.1 million of its $50 million revolving
credit  facility  available  for  borrowings.  The  amounts  utilized  under the
revolving  credit  facility  reflected $0.9 million related to letters of credit
issued under the facility.

    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 June 2008.

    The Company utilizes  unsecured letters of credit to secure a portion of the
QSPE's  asset-backed  securitization  program,  deductibles  under the Company's
property and casualty insurance programs and international product purchases. At
July 31, 2007, the Company had outstanding  unsecured letters of credit of $22.3
million.  These letters of credit were issued under the three following separate
facilities:

    o   The Company has a $5.0 million sub limit  provided  under its  revolving
        line of credit for  stand-by and import  letters of credit.  At July 31,
        2007, $0.9 million of letters of credit were outstanding and callable at
        the option of the Company's  property and casualty insurance carriers if
        the Company does not honor its requirement to fund deductible amounts as
        billed under its insurance programs.

    o   The Company has arranged for a $20.0 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 2008.

    o   The Company  obtained a $10.0  million  commitment  for trade letters of
        credit to secure product  purchases under an international  arrangement.
        At July  31,  2007,  there  was  $1.4  million  outstanding  under  this
        commitment.  The letter of credit  commitment  expires  in May 2008.  No
        letter of credit  issued under this  commitment  can have an  expiration
        date more than 180 days after the commitment expiration date.

    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 $35.0 million as of July 31, 2007.

6.  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  affect on its
financial condition,  results of operations or cash flows.  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 that extend the period of covered warranty service on the
products the Company sells.  For certain of the service  maintenance  agreements
sold, the Company 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 $4.2
million,  respectively,  as of  January  31,  2007 and July  31,  2007,  and are
included on the face of the balance sheet in Deferred revenues and allowances.


                                       11



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 in 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   the effect of rising  interest rates that could increase our cost of
            borrowing or reduce securitization income;

        o   the effect of rising interest rates on sub-prime  mortgage borrowers
            that  could  impair  our  customers'  ability  to make  payments  on
            outstanding credit accounts;

        o   inability to make customer  financing  programs available that allow
            consumers  to  purchase  products  at levels  that can  support  our
            growth;

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

        o   the long-term  effect of the change in bankruptcy  laws could effect
            net charge-offs in the credit portfolio which could adversely impact
            earnings;

        o   technological and market  developments,  growth trends and projected
            sales in the  home  appliance  and  consumer  electronics  industry,
            including,  with respect to digital  products,  DVD  players,  HDTV,
            digital radio, 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 that could
            result in declines in revenues;

        o   higher oil and gas prices that 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   the ability to attract and retain qualified personnel;


                                       12



        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;

        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 29, 2007. 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 for 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, 2007,  we were  required to adopt  Statement  of  Financial
Accounting  Standard  (SFAS) No. 155,  Accounting for Certain  Hybrid  Financial
Instruments.  Among other things,  this  statement  established a requirement to
evaluate  interests in securitized  financial assets to identify  interests that
are  freestanding  derivatives  or that are hybrid  financial  instruments  that
contain an embedded derivative requiring bifurcation.  Additionally,  we had the
option to choose to early adopt the  provisions  of SFAS No. 159, The Fair Value
Option for Financial Assets and Financial Liabilities. We elected to early adopt
SFAS  No.  159  because  we  believe  it  provides  a  more  easily   understood
presentation  for  financial  statement  users.  This  election  resulted  in us
including all changes in the fair value of our Interests in  securitized  assets
in current earnings,  in Finance charges and other,  beginning February 1, 2007.
Previously,  most  changes in the fair  value of our  Interests  in  securitized
assets  were  recorded  in Other  comprehensive  income,  which was  included in
Stockholders'  equity.  SFAS Nos.  155 and 159 do not  allow  for  retrospective
application  of these changes in accounting  principle,  as such, no adjustments
have been made to the amounts disclosed in the financial  statements for periods
ending prior to February 1, 2007.  Additionally,  effective February 1, 2007, we
adopted SFAS No. 157, Fair Value Measurements, which established a framework for
measuring fair value,  based on the  assumptions we believe market  participants
would  use to value  assets  or  liabilities  to be  exchanged.  Changes  in the
assumptions over time,  including varying credit portfolio  performance,  market
interest rate changes or a shift in the mix of funding sources,  could result in
significant  volatility in the fair value of the Interest in securitized assets,
and thus our earnings. We were also required to adopt the provisions of SFAS No.
156,  Accounting  for  Servicing of Financial  Assets,  effective on February 1,
2007.  As a  result  of the  adoption  of this  pronouncement,  along  with  the
requirements of SFAS No. 157, we recorded a $1.1 million servicing  liability on
the balance sheet in Deferred  revenues and allowances.  Any changes in the fair
value of the liability will be recorded in the period of change in the statement
of operations in Finance charges and other. As with the other changes  discussed
above,  no  adjustments  have been made to the financial  statements for periods
ending prior to February 1, 2007. See the notes to the financial  statements for
discussion  of the  impacts on the  financial  statements  for the three and six
months ended July 31, 2007.


                                       13


    We are a  specialty  retailer  that sells major home  appliances,  including
refrigerators,  freezers,  washers, dryers, dishwashers and ranges, a variety of
consumer  electronics,   including  micro-display  projection,  plasma  and  LCD
flat-panel  televisions,  camcorders,  digital  cameras,  DVD  players  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 our sales associates to be knowledgeable of all of our products,  but
to specialize in certain specific product categories.

    We currently  operate 63 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  58% 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 to finance its  acquisition  of the
receivables.  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.

    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 moderately  seasonal,  with a slightly  greater share of our
revenues,  pretax and net income  realized during the quarter ending January 31,
due primarily to the holiday selling season.

Executive Overview

    This  narrative  is intended to provide an executive  level  overview of our
operations  for the  three  and six  months  ended  July 31,  2007.  A  detailed
explanation  of the changes in our  operations  for these periods as compared to
the prior year is included  under  Results of  Operations.  As explained in that
section,  our pretax  income for the quarter and six months ended July 31, 2007,
increased  approximately 6.1% and 8.7%,  respectively,  primarily as a result of
higher  revenues  and gross  margin  dollars.  Some of the more  specific  items
impacting our operating and pretax income were:

o   Same store sales for the quarter and six months  increased by 5.0% and 2.1%,
    respectively,  as  compared  to 7.2% and 11.7%,  respectively,  in the prior
    year. Prior year same store sales growth benefited significantly as a result
    of Hurricanes Rita and Katrina.

o   The addition of stores in our existing  Houston,  Dallas/Fort  Worth and San
    Antonio  markets  had  a  positive  impact  on  our  revenues.  We  achieved
    approximately  $10.6 million and $22.1 million of increases in product sales
    and service maintenance  agreement  commissions for the three and six months
    ended July 31, 2007,  respectively,  from the new stores that were opened in
    these markets after  February 1, 2006.  Our plans provide for the opening of
    additional  stores in and around  existing  markets during fiscal 2008 as we
    focus on leveraging our existing infrastructure.


                                       14


o   Deferred  interest and "same as cash" plans continue to be an important part
    of our sales  promotion  plans and are utilized to provide a wide variety of
    financing to enable us to appeal to a broader  customer  base. For the three
    and six months  ended July 31,  2007,  $44.0  million,  or 26.9%,  and $88.1
    million,  or 26.7%,  respectively  of our  product  sales were  financed  by
    deferred  interest  and "same as cash"  plans.  This  volume of  promotional
    credit as a percent of product sales is consistent with our use of this type
    of credit  product  before the  hurricanes in late 2005.  For the comparable
    periods in the prior year, gross product sales financed by deferred interest
    and "same as cash" sales were $33.0 million,  or 21.9% and $65.8 million, or
    21.3%,  respectively.  Our  promotional  credit  programs  (same as cash and
    deferred interest  programs),  which require monthly payments,  are reserved
    for our highest credit quality customers,  thereby reducing the overall risk
    in the  portfolio,  and is used  primarily  to finance  sales of our highest
    margin  products.  We expect to continue to offer extended term  promotional
    credit in the future.

o   Our gross  margin  increased  from 33.5% to 33.8% for the three months ended
    July 31,  2007,  and from 33.6% to 34.4% for the six  months  ended July 31,
    2007,  when  compared to the same period in the prior year,  primarily  as a
    result of a change in our revenue mix as higher margin  Service  maintenance
    agreement commissions and Finance charges and other grew faster than Product
    sales.  The  benefit  to the gross  margin  due to the change in the mix was
    partially  offset by a decline in product  gross margins from 20.5% to 19.0%
    for the three months  ended July 31,  2007,  and from 20.6% to 19.9% for the
    six months  ended July 31,  2007,  when  compared  to the same period in the
    prior year.  The product  gross margin was  negatively  impacted by a highly
    price-competitive retail market during the three months ended July 31, 2007.

o   Finance  charges and other increased 32.1% and 24.1% for the quarter and six
    months ended July 31, 2007, respectively, as:

        o   securitization income increased by 38.5% and 27.5% for the three and
            six months ended July 31, 2007,  respectively.  The  improvement for
            the three and six month periods  ended July 31, 2007,  was driven by
            30.7% and 24.5%,  respectively,  decreases in net credit losses from
            the prior  year  period.  The  decreases  were a result of  improved
            staffing levels and case loads in our credit collection  operations,
            after the  disruption to our  operations in the prior year caused by
            Hurricane Rita.

        o   insurance  commissions  grew  17.8%  and 20.4% for the three and six
            months ended July 31, 2007,  respectively,  primarily as a result of
            increased  sales and lower  credit  charge-offs,  which  resulted in
            reduced insurance cancellations.

o   During the three and six months  ended July 31, 2007,  Selling,  general and
    administrative  (SG&A)  expense  increased as a percent of revenues to 26.9%
    from 26.6%,  and to 26.0% from  25.4%,  respectively,  when  compared to the
    prior year,  primarily  from  increased  compensation  and employee  related
    expenses and  occupancy  cost,  including  property  taxes,  as a percent of
    revenues.

o   The  provision  for income taxes  benefited  from a $0.9  million  reduction
    attributable  to the reversal of  previously  accrued  Texas margin tax as a
    result of the legal entity reorganization  completed during the three months
    ended July 31, 2007.

Operational Changes and Resulting Outlook

    We have several  locations in and around 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 2008.

    On May 18, 2006,  the Governor of Texas signed a tax bill that  modified 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.  During June 2007, we completed a  reorganization  to
simplify our legal entity  structure,  by merging  certain of our Texas  limited
partnerships into their corporate partners.  The reorganization also resulted in
the one-time  elimination  of the Texas  margin tax owed by those  partnerships,
representing  virtually  all of the  margin  tax  owed  by us.  Accordingly,  we
reversed approximately $0.9 million of accrued Texas margin tax as of June 2007,
net of federal tax. The Company  began  accruing the margin tax for the entities
that  acquired the  operations  through the mergers in July 2007 and expects its
effective tax rate to be between 36.0% and 37.0% in future quarters.


                                       15


    The  consumer  electronics  industry  depends on new  products to drive same
store sales increases.  Typically,  these new products,  such as high-definition
televisions,  DVD players,  digital  cameras and MP3 players are  introduced  at
relatively  high price  points  that are then  gradually  reduced as the product
becomes 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.

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 July 31, 2007.

    Transfers of Financial Assets.  We transfer  customer  receivables to a 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 amended by SFAS No. 155, Accounting for Certain Hybrid Financial Instruments.
As we transfer the accounts we record an asset  representing our interest in the
cash flows of the QSPE,  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, plus our retained interest in the transferred receivables,
discounted  using a market rate of interest.  We  recognize  the 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.  Additionally,  as a
result of our  adoption of SFAS No.  159,  The Fair Value  Option for  Financial
Assets and  Financial  Liabilities,  effective  February 1, 2007,  we record all
changes  in the fair  value of our  Interest  in  securitized  assets in current
earnings,  in Finance  charges and other.  Previously,  most changes in the fair
value  of  our   Interests  in   securitized   assets  were  recorded  in  Other
comprehensive income.  Effective February 1, 2007, we adopted SFAS No. 157, Fair
Value  Measurements,  which  established a framework  for measuring  fair value,
based on the  assumptions a company  believes market  participants  would use to
value assets or liabilities to be exchanged.  The gain or loss recognized on the
sales of the  receivables  is based on our best  estimates  of key  assumptions,
including  forecasted credit losses,  payment rates, forward yield curves, costs
of  servicing  the  accounts  and  appropriate  discount  rates,  based  on  our
expectations of the  assumptions  that a market  participant  would use. We were
required to adopt the  provisions of SFAS No. 156,  Accounting  for Servicing of
Financial Assets,  effective on February 1, 2007. As a result of the adoption of
this  pronouncement  we recorded a servicing  liability on the balance  sheet in
Deferred  revenues  and  allowances  and any  changes  in the fair  value of the
liability are recorded in the period of change in the statement of operations in
Finance charges and other. We estimate the fair value of our servicing liability
using the portfolio  performance and discount rate assumptions  discussed above,
and an estimate  of the  servicing  fee a market  participant  would  require to
service the  portfolio.  The use of different  estimates or  assumptions  in the
valuation of our Interest in  securitized  assets or servicing  liability  could
produce different  financial results.  Additionally,  changes in the assumptions
over time, including varying credit portfolio performance,  market interest rate
changes or a shift in the mix of funding  sources,  could result in  significant
volatility in the fair value of the Interest in securitized assets, and thus our
earnings.  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 and
Finance charges and other would have been reduced by $6.1 million as of July 31,
2007. If the assumption used for estimating credit losses was increased by 0.5%,
the impact to Finance  charges and other would have been a reduction in revenues
and pretax income of $2.3 million.


                                       16


    Deferred  Taxes.  We have net  deferred  tax  assets of  approximately  $1.2
million as of July 31, 2007. If we had assumed that the future tax rate at which
these  deferred  items would  reverse was 50 basis points  lower than  currently
anticipated,  we would have  decreased  the net deferred tax asset and decreased
net income by approximately $16,000.

    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 July 31,  2007 and  January  31,  2007  was $4.2  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 Share-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 The fair value
assigned to awards of share-based  compensation  are based on assumptions  about
the risk-free  interest  rate,  average  expected life of the award and expected
stock  price  volatility  over  the  life of the  award.  The  use of  different
estimates or assumptions could produce different financial results.


                                       17


    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.  For
transactions that qualify for treatment as a sale-leaseback, any gain or loss is
deferred and amortized as rent expense on a straight-line basis over the minimum
lease  term.  Any  deferred  gain would be included  in  Deferred  revenues  and
allowances  and any  deferred  loss  would be  included  in Other  assets on the
consolidated balance sheets.

Results of Operations

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



                                                                            Three Months Ended     Six Months Ended
                                                                                 July 31,              July 31,
                                                                           --------------------  --------------------
                                                                              2006       2007       2006       2007
                                                                           ---------  ---------  ---------  ---------
                                                                                                    
Revenues:
  Product sales............................................................    82.6%      80.4%      82.6%      80.8%
  Service maintenance agreement commissions (net)..........................     3.9        4.5        4.0        4.5
  Service revenues.........................................................     3.3        3.0        3.0        2.8
                                                                           ---------  ---------  ---------  ---------
    Total net sales........................................................    89.8       87.9       89.6       88.1
  Finance charges and other................................................    10.2       12.1       10.4       11.9
                                                                           ---------  ---------  ---------  ---------
      Total revenues.......................................................   100.0      100.0      100.0      100.0
Costs and expenses:

  Cost of goods sold, including warehousing and occupancy cost.............    65.7       65.2       65.6       64.7
  Cost of parts sold, including warehousing and occupancy cost.............     0.8        1.0        0.8        1.0
  Selling, general and administrative expense..............................    26.6       26.9       25.4       26.0
  Provision for bad debts..................................................     0.2        0.2        0.1        0.2
                                                                           ---------  ---------  ---------  ---------
      Total costs and expenses.............................................    93.3       93.3       91.9       91.9
                                                                           ---------  ---------  ---------  ---------
  Operating income.........................................................     6.7        6.7        8.1        8.1
  Interest income, net.....................................................    (0.1)      (0.1)      (0.1)      (0.1)
  Other income, net........................................................    (0.4)      (0.0)      (0.2)      (0.2)
                                                                           ---------  ---------  ---------  ---------
  Income before income taxes...............................................     7.2        6.8        8.4        8.4
  Provision for income taxes...............................................     2.5        2.1        2.9        2.9
                                                                           ---------  ---------  ---------  ---------
  Net income...............................................................     4.7%       4.7%       5.5%       5.5%
                                                                           =========  =========  =========  =========


    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,
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.


                                       18


    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.  Additionally,  while we include a portion of
our  advertising  expense  in cost of  goods  sold,  we  understand  that  other
retailers  may  include  such  costs  as  part of  their  Selling,  general  and
administrative expense.

Three Months Ended July 31, 2007 Compared to Three Months Ended July 31, 2006

    Revenues.  Total revenues increased by $21.3 million,  or 11.7%, from $182.2
million for the three  months  ended July 31,  2006,  to $203.5  million for the
three months ended July 31, 2007. The increase was  attributable to increases in
net sales of $15.4  million,  or 9.4%,  and $5.9 million,  or 32.1%,  in finance
charges and other revenue.

    The $15.4 million increase in net sales was made up of the following:

    o   a $7.9 million same store sales increase of 5.0%,  driven by strength in
        consumer electronics, furniture and lawn and garden sales;

    o   a $8.2 million increase  generated by six retail locations that were not
        open for three consecutive months in each period;

    o   a $0.9  million  decrease  resulted  from an  increase in  discounts  on
        extended-term  promotional credit sales (those with terms longer than 12
        months); and

    o   a $0.2 million increase resulted from an increase in service revenues.

    The  components  of the $15.4  million  increase  in net sales  were a $13.2
million  increase  in  Product  sales and a $2.2  million  increase  in  service
maintenance  agreement  commissions  and  service  revenues.  The $13.2  million
increase in product sales resulted from the following:

    o   approximately  $6.9 million  increase  attributable to increases in unit
        sales,  due primarily to increased  consumer  electronics  and furniture
        sales, and

    o   approximately  $6.3 million  increase  attributable to increases in unit
        price  points.  The  price  point  impact  was  driven  by  a  shift  to
        higher-priced flat-panel televisions,  high-efficiency laundry items and
        higher priced tractors and zero turn radius mowers,  partially offset by
        a decline in the average price points on our  furniture  and  mattresses
        categories and the $0.9 million  increase in discounts on  extended-term
        promotional credit sales.

    The $2.2 million increase in service maintenance agreement sales and service
revenues was driven by increased  sales of service  maintenance  agreements  and
reduced  service  maintenance  agreement  cancellations,  as credit  charge-offs
decreased as compared to the prior year period.


                                       19


    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 July 31,
                                 --------------------------------------------------
                                           2006                      2007
                                 ------------------------  ------------------------    Percent
            Category               Amount       Percent      Amount       Percent     Increase
                                 -----------  -----------  -----------  -----------  -----------

                                                                                
Major home appliances............ $  59,931         36.6%   $  60,737         33.9%         1.3%  (1)
Consumer electronics.............    46,421         28.4       53,426         29.8         15.1   (2)
Track............................    20,246         12.4       21,055         11.8          4.0   (3)
Delivery.........................     2,845          1.7        3,301          1.8         16.0   (4)
Lawn and garden..................     6,576          4.0        8,555          4.8         30.1   (5)
Mattresses.......................     4,908          3.0        4,237          2.4        (13.7)  (6)
Furniture........................     8,243          5.1       11,047          6.2         34.0   (7)
Other............................     1,477          0.9        1,435          0.8         (2.8)
                                 -----------  -----------  -----------  -----------
    Total product sales..........   150,647         92.1      163,793         91.5          8.7
Service maintenance agreement
 commissions.....................     7,063          4.3        9,071          5.1         28.4   (8)
Service revenues.................     5,927          3.6        6,137          3.4          3.5   (9)
                                 -----------  -----------  -----------  -----------
    Total net sales.............. $ 163,637        100.0%   $ 179,001        100.0%         9.4%
                                 ===========  ===========  ===========  ===========


- ----------------------------------
(1)      This increase was smaller than the overall increase in product sales
         due to higher than normal demand for these products in the prior year
         due to consumers replacing appliances after Hurricanes Katrina and
         Rita.
(2)      This increase is due to increased unit volume in the area of flat-panel
         and micro-display televisions, which also have higher price points than
         traditional tube and projection televisions.
(3)      The increase in track sales (consisting largely of computers, computer
         peripherals, portable electronics and small appliances) is driven
         primarily by increased laptop computer sales and was partially offset
         by reduced sales of portable electronics, including camcorders, digital
         cameras and portable CRT televisions.
(4)      This increase was due to an increase in the delivery fee charged to our
         customers and the overall increase in product sales.
(5)      A higher than normal level of rainfall impacted this category in the
         current year.
(6)      This decrease is due to the impact of our change in strategy as we move
         to a multi-vendor relationship.
(7)      This increase is due to the increased emphasis on the sales of
         furniture, primarily sofas, recliners and entertainment centers, and
         new products added to this category.
(8)      This increase is due to the increase in product sales, increased sales
         penetration as we introduced SMA coverage on some of our furniture
         products and decreased SMA cancellations as credit charge-offs declined
         as compared to the prior year period.
(9)      This increase is driven by increased units in operation as we continue
         to grow product sales and an increase in the cost of parts used to
         repair higher-priced technology (flat-panel and micro-display
         televisions, etc.).

    Revenues  from Finance  charges and other  increased by  approximately  $5.9
million,  or 32.1%, from $18.6 million for the three months ended July 31, 2006,
to $24.5  million for the three  months ended July 31,  2007.  It increased  due
primarily to an increase in securitization  income of $5.1 million, or 38.5% and
an increase in insurance  commissions of $0.8 million. The securitization income
comparison  was impacted by a $1.5  million  impairment  charge  recorded in the
prior year for higher projected credit losses and a 30.7% decrease in net credit
losses for the quarter ended July 31, 2007,  due to the impact in the prior year
of Hurricane Rita on our credit collection  operations and increased  bankruptcy
filings due to the new bankruptcy laws that took effect in October 2005. Our net
credit loss rate of 2.3% for the three months ended July 31, 2007,  was slightly
below  our  expected   long-term  net  loss  rate  of  between  2.5%  and  3.0%.
Additionally,  securitization  income, for the three months ended July 31, 2007,
was  negatively  impacted,  in the  amount of $0.4  million,  as we  recorded  a
decrease in the fair value of our  Interests  in  securitized  assets in current
earnings, due to the mark-to-market  adjustment now required under SFAS No. 159.
This decrease in fair value was driven primarily by higher  projected  borrowing
costs and a slightly faster  portfolio  turnover rate,  partially  offset by the
benefit  of  the  growth  of the  portfolio  (see  the  notes  to the  financial
statements  for  additional   information).   Insurance   commissions  increased
primarily due to increased sales and reduced  insurance  cancellations as credit
charge-offs declined from the prior year period.


                                       20


    Cost of Goods Sold. Cost of goods sold, including  warehousing and occupancy
cost,  increased by $12.9 million,  or 10.8%,  from $119.8 million for the three
months  ended July 31, 2006,  to $132.7  million for the three months ended July
31, 2007.  This  increase was due  primarily to the 8.7% growth in product sales
during the three months ended July 31, 2007.  Cost of products sold was 81.0% of
product sales in the quarter ended July 31, 2007, and 79.5% in the quarter ended
July 31, 2006, and was higher due to increased price competition,  especially in
the consumer electronics and track categories.

    Cost of Parts Sold. Cost of parts sold, including  warehousing and occupancy
cost, increased approximately $0.7 million, or 52.8%, for the three months ended
July 31, 2007,  as compared to the three  months ended July 31, 2006,  primarily
due to a 20.8%  increase  in parts  sales,  valuation  adjustments  on our parts
inventory and realignment of staffing.

    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative  expense increased by $6.3 million,  or 13.3%, from $48.4 million
for the three months ended July 31, 2006,  to $54.7 million for the three months
ended July 31, 2007. As a percentage of total revenues,  it increased from 26.6%
to 26.9%.  The increase in expense resulted  primarily from higher  compensation
and employee related expenses and occupancy cost, including property taxes, as a
percent of revenues.  The occupancy cost increase is  attributable  primarily to
the additions of new stores.

    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 $42,000, during the three months ended July
31, 2007, as compared to the three months ended July 31, 2006.  See the notes to
the financial statements for information regarding the performance of the credit
portfolio.

    Interest  Income,  net. Net interest  income  improved by $64,000,  from net
interest  income of  $187,000  for the three  months  ended July 31, 2006 to net
interest  income of $251,000 for the three  months ended July 31, 2007.  The net
improvement in interest income was primarily  attributable to increased interest
income  from  invested  funds,  driven  primarily  by  higher  average  invested
balances, with a smaller portion of the increase due to higher yields.

    Other Income, net. Other income declined by $666,000,  from $721,000 for the
three months ended July 31, 2006, to $55,000 for the three months ended July 31,
2007,  primarily resulting from a $0.7 million gain recognized in the prior year
period on the sale of a building and the related land.

    Provision for Income Taxes. The provision for income taxes decreased by $0.3
million, or 6.8%, from $4.6 million for the three months ended July 31, 2006, to
$4.3  million for the three  months  ended July 31,  2007.  The  decrease in the
Provision for income taxes is attributable to the reversal of previously accrued
Texas margin tax as a result of the legal entity reorganization completed during
the three months ended July 31, 2007. This decrease was partially  offset by the
impact of the 6.1% increase in pretax  income.  In July 2007, we began  accruing
margin tax for the entities  that  acquired the  operations  through the mergers
completed during the quarter.


                                       21


Six Months Ended July 31, 2007 Compared to Six Months Ended July 31, 2006

    Revenues.  Total revenues  increased by $34.4 million,  or 9.2%, from $374.4
million for the six months  ended July 31, 2006,  to $408.8  million for the six
months ended July 31, 2007.  The increase was  attributable  to increases in net
sales of $25.0 million,  or 7.5%, and $9.4 million, or 24.1%, in finance charges
and other revenue.

    The $25.0 million increase in net sales was made up of the following:

    o   a $6.9 million same store sales increase of 2.1%,  driven by strength in
        consumer  electronics,  furniture and lawn and garden  sales,  partially
        offset  by  declines  in  appliance  and track  sales.  The  decline  in
        appliance  same store sales was due to the positive  impact in the prior
        year  period  of  Hurricanes  Rita  and  Katrina  on  our  sales  in the
        storm-impacted markets;

    o   a $19.6 million increase generated by six retail locations that were not
        open for six consecutive months in each period;

    o   a $1.9  million  decrease  resulted  from an  increase in  discounts  on
        extended-term  promotional credit sales (those with terms longer than 12
        months); and

    o   a $0.4 million increase resulted from an increase in service revenues.

    The  components  of the $25.0  million  increase  in net sales  were a $21.3
million  increase  in  Product  sales and a $3.7  million  increase  in  service
maintenance  agreement  commissions  and  service  revenues.  The $21.3  million
increase in product sales resulted from the following:

    o   approximately  $10.9 million increase  attributable to increases in unit
        sales,  due primarily to increased  consumer  electronics  and furniture
        sales, and

    o   approximately  $10.4 million increase  attributable to increases in unit
        price  points.  The  price  point  impact  was  driven  by  a  shift  to
        higher-priced flat-panel televisions,  high-efficiency laundry items and
        higher priced tractors and zero turn radius mowers,  partially offset by
        a decline in the average price points on our  furniture  and  mattresses
        categories and the $1.9 million  increase in discounts on  extended-term
        promotional credit sales.

    The $3.7 million increase in service maintenance agreement sales and service
revenues was driven by increased sales of service maintenance agreements and
reduced service maintenance agreement cancellations, as credit charge-offs
decreased as compared to the prior year period.


                                       22


    The following table presents the makeup of net sales by product  category in
each period,  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.



                                              Six Months Ended July 31,
                                 --------------------------------------------------
                                           2006                      2007
                                 ------------------------  ------------------------    Percent
            Category               Amount       Percent      Amount       Percent     Increase
                                 -----------  -----------  -----------  -----------  -----------

                                                                                
Major home appliances............ $ 121,581         36.3%   $ 118,444         32.9%        (2.6)% (1)
Consumer electronics.............   100,057         29.8      112,249         31.1         12.2   (2)
Track............................    43,510         13.0       42,736         11.9         (1.8)  (3)
Delivery.........................     5,717          1.7        6,365          1.8         11.3   (4)
Lawn and garden..................    11,848          3.5       14,711          4.1         24.2   (5)
Mattresses.......................    10,003          3.0        8,641          2.4        (13.6)  (6)
Furniture........................    13,649          4.1       24,560          6.8         79.9   (7)
Other............................     2,791          0.8        2,726          0.7         (2.3)
                                 -----------  -----------  -----------  -----------
    Total product sales..........   309,156         92.2      330,432         91.7          6.9
Service maintenance agreement
 commissions.....................    15,030          4.5       18,352          5.1         22.1   (8)
Service revenues.................    11,156          3.3       11,582          3.2          3.8   (9)
                                 -----------  -----------  -----------  -----------
    Total net sales.............. $ 335,342        100.0%   $ 360,366        100.0%         7.5%
                                 ===========  ===========  ===========  ===========


- ----------------------------------
(1)      This decrease is due to higher than normal demand for these products in
         the prior year due to consumers replacing appliances after Hurricanes
         Katrina and Rita, especially during the first three months of the
         period.
(2)      This increase is due to increased unit volume in the area of flat-panel
         and micro-display televisions, which also have higher price points than
         traditional tube and projection televisions.
(3)      The decrease in track sales (consisting largely of computers, computer
         peripherals, portable electronics and small appliances) is due
         primarily to reduced sales of portable electronics, including
         camcorders, digital cameras and portable CRT televisions.
(4)      This increase was due to an increase in the delivery fee charged to our
         customers and the overall increase in product sales.
(5)      A higher than normal level of rainfall impacted this category in the
         current year.
(6)      This decrease is due to the impact of our change in strategy as we move
         to a multi-vendor relationship and a change in the price points offered
         that negatively impacted our sales efforts.
(7)      This increase is due to the increased emphasis on the sales of
         furniture, primarily sofas, recliners and entertainment centers, and
         new products added to this category.
(8)      This increase is due to the increase in product sales, increased sales
         penetration as we introduced SMA coverage on some of our furniture
         products and decreased SMA cancellations as credit charge-offs declined
         as compared to the prior year period.
(9)      This increase is driven by increased units in operation as we continue
         to grow product sales and an increase in the cost of parts used to
         repair higher-priced technology (flat-panel and micro-display
         televisions, etc.).

    Revenues  from Finance  charges and other  increased by  approximately  $9.4
million,  or 24.1%, from $39.1 million for the six months ended July 31, 2006 to
$48.5 million for the six months ended July 31, 2007. It increased due primarily
to an  increase  in  securitization  income  of $7.8  million,  or 27.5%  and an
increase  in  insurance  commissions  of $1.8  million,  partially  offset  by a
decrease in income from  receivables  not sold and other items of $0.2  million.
The  securitization  income comparison was impacted by a $1.5 million impairment
charge recorded in the prior year for higher projected credit losses and a 24.5%
decrease in net credit losses for the six months ended July 31, 2007, due to the
impact in the prior year of Hurricane Rita on our credit  collection  operations
and increased bankruptcy filings due to the new bankruptcy laws that took effect
in October 2005.  Our net credit loss rate of 2.5% for the six months ended July
31, 2007, was in-line with our expected  long-term net loss rate of between 2.5%
and 3.0%. Additionally, securitization income, for the six months ended July 31,
2007, was negatively  impacted,  in the amount of $0.3 million, as we recorded a
decrease in the fair value of our  Interests  in  securitized  assets in current
earnings, due to the mark-to-market  adjustment now required under SFAS No. 159.
This decrease in fair value was driven primarily by higher  projected  borrowing
costs,  partially  offset by the benefit of the growth of the portfolio (see the
notes  to  the  financial  statements  for  additional  information).  Insurance
commissions  increased  primarily due to increased  sales and reduced  insurance
cancellations as credit charge-offs declined from the prior year period.


                                       23


    Cost of Goods Sold. Cost of goods sold, including  warehousing and occupancy
cost,  increased  by $19.1  million,  or 7.8%,  from $245.5  million for the six
months ended July 31, 2006, to $264.6  million for the six months ended July 31,
2007. This increase was due primarily to the 6.9% growth in product sales during
the six months ended July 31, 2007.  Cost of products  sold was 80.1% of product
sales in the six months ended July 31,  2007,  and 79.4% in the six months ended
July 31, 2006, and was higher due to increased price competition,  especially in
the consumer electronics and track categories.

    Cost of Parts Sold. Cost of parts sold, including  warehousing and occupancy
cost,  increased  approximately $1.0 million, or 35.0%, for the six months ended
July 31, 2007, as compared to the six months ended July 31, 2006,  due primarily
to a 22.4% increase in parts sales, valuation adjustments on our parts inventory
and realignment of staffing.

    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative  expense increased by $11.3 million, or 11.9%, from $95.1 million
for the six months  ended July 31,  2006,  to $106.4  million for the six months
ended July 31, 2007. As a percentage of total revenues,  it increased from 25.4%
to 26.0%. The increase in expense resulted primarily from higher net advertising
expenses,  compensation  and  employee  related  expenses  and  occupancy  cost,
including property taxes, as a percent of revenues.  The occupancy cost increase
is attributable primarily to the additions of new stores.

    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  increased by $0.5 million,  during the six months ended
July 31, 2007, as compared to the six months ended July 31, 2006, primarily as a
result of provision  adjustments due to increased  credit losses.  Additionally,
the  provision  for bad debts in the six months ended July 31,  2006,  benefited
from a $0.1 million reserve  adjustment related to the special reserves recorded
as a result of the hurricanes in 2005. See the notes to the financial statements
for information regarding the performance of the credit portfolio.

    Interest  Income,  net. Net interest income  improved by $120,000,  from net
interest  income of  $371,000  for the six  months  ended  July 31,  2006 to net
interest  income of $491,000  for the six months  ended July 31,  2007.  The net
improvement in interest income was primarily  attributable to increased interest
income from invested funds,  driven by higher yields and higher average invested
balances.

    Other Income, net. Other income increased by $132,000, from $754,000 for the
six months  ended July 31,  2006,  to $886,000 for the six months ended July 31,
2007.  Both periods  included gains  recognized on the sales of company  assets.
Additionally,  during  the six  months  ended  July 31,  2007,  there were gains
realized,  but not  recognized,  on transactions  qualifying for  sale-leaseback
accounting  that have been deferred and will be amortized as a reduction of rent
expense on a straight-line basis over the minimum lease terms.

    Provision for Income Taxes. The provision for income taxes increased by $0.6
million,  or 5.7%, from $11.1 million for the six months ended July 31, 2006, to
$11.7  million for the six months ended July 31, 2007.  The  effective  tax rate
declined from 35.1% for the six months ended July 31, 2006, to 34.1% for the six
months  ended  July  31,  2007.  The  decrease  in the  effective  tax  rate  is
attributable to the reversal of previously  accrued Texas margin tax as a result
of the legal entity reorganization  completed during the three months ended July
31, 2007. This decrease was partially  offset by the impact of the 8.7% increase
in pretax income.  In July 2007, we began  accruing  margin tax for the entities
that acquired the operations through the mergers completed during the quarter.


                                       24


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 under our asset-backed securitization facilities.

    As of July 31, 2007, we had approximately  $37.9 million in excess cash, the
majority of which was generated  through the operations of the Company,  and was
invested in short-term, tax-free instruments. In addition to the excess cash, we
had $49.1 million under our 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,  $24.9 million under  extended
vendor  terms for  purchases  of  inventory  and $107.5  million in  commitments
available to our QSPE for the transfer of receivables.

    In its  regularly  scheduled  meeting  on  August  24,  2006,  our  Board of
Directors  authorized  the  repurchase of up to $50 million of our common stock,
dependent  on market  conditions  and the price of the stock.  We expect to fund
these  purchases with a combination of excess cash,  cash flow from  operations,
borrowings under our revolving  credit  facilities and proceeds from the sale of
owned  properties.  Through July 31, 2007, we had spent $12.5 million under this
authorization to acquire 499,085 shares of our common stock.

    A summary of the significant financial covenants that govern our bank credit
facility compared to our actual compliance status at July 31, 2007, is presented
below:



                                                                                               Required
                                                                                               Minimum/
                                                                             Actual            Maximum
                                                                        ----------------- -----------------
                                                                                       
Debt service coverage ratio must exceed required minimum                   4.53 to 1.00      2.00 to 1.00
Total adjusted leverage ratio must be lower than required maximum          1.62 to 1.00      3.00 to 1.00
Consolidated net worth must exceed required minimum                       $302.7 million    $198.9 million
Charge-off ratio must be lower than required maximum                       0.02 to 1.00      0.06 to 1.00
Extension ratio must be lower than required maximum                        0.03 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,  stock repurchases, if any, and capital
programs for at least 12 months.  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;


                                       25


    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 and primary versus secondary portfolio),  or as a
        result of a change in the mix of funding sources  available to the QSPE,
        requiring higher collateral levels;

    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.

    During  the six  months  ended  July 31,  2007,  net cash used in  operating
activities  improved  $7.2 million  from $14.0  million for the six months ended
July 31, 2006, to $6.8 million for the six months ended July 31, 2007. Operating
cash flows for both  periods  were  negatively  impacted  by higher  than normal
payments on accounts payable and accrued expenses,  as discussed below. The cash
used in operations for the six months ended July 31, 2007, was driven  primarily
by payments on accounts  payable,  which was driven by the timing of receipts of
inventory,  and  increased  investment  in accounts  receivable.  Our  increased
investment in accounts receivable was due primarily to increased balances in the
sold  portfolio and a lower funding rate as a percentage of the sold  portfolio.
The lower  funding  rate is being  impacted  by the  QSPE's pay down of its 2002
Series B bond  issuance,  the  increase  in the  balance  of the  2002  Series A
variable funding note, and other collateral requirements. The lower funding rate
results in a negative  impact on  operating  cash flows of  approximately  $22.2
million in the current  year  period.  The cash used in  operations  for the six
months ended July 31, 2006,  resulted  primarily  from the timing of payments of
accounts  payable  and  federal  income  and  employment  taxes,  which had been
extended  due to the  impact of  hurricanes  in the  prior  fiscal  year.  Those
extended  terms ended and deadlines  were reached in the quarter ended April 30,
2006, and we were required to satisfy those  obligations,  negatively  impacting
our operating cash flows by approximately $18.9 million.

    As noted above, we offer  promotional  credit programs to certain  customers
that provide for "same as cash" or deferred  interest  interest-free  periods of
varying  terms,  generally  three,  six,  12, 18, 24 and 36 months,  and require
monthly  payments  beginning in the month after the sale.  The various  "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 17.0% and 21.0%, as of July 31, 2006
and 2007, respectively.  The weighted average promotional period was 11.5 months
and 14.5 months for promotional  receivables outstanding as of July 31, 2006 and
2007,   respectively.   The  weighted  average  remaining  term  on  those  same
promotional  receivables was 7.2 months and 10.8 months as of both July 31, 2006
and 2007, respectively.  While overall these promotional receivables have a much
shorter weighted average term than non-promotional  receivables, we receive less
income on these receivables, resulting in a reduction of the net interest margin
used in the calculation of the gain on the sale of receivables.

    Net cash from investing  activities  increased by $10.3  million,  from $9.6
million  used in the fiscal 2007 period to $0.7  million  provided in the fiscal
2008 period.  The increase in cash  provided by  investing  activities  resulted
primarily  from  the  sales of  property  and  equipment,  partially  offset  by
purchases of property and  equipment.  We entered into leases for certain of the
properties sold. 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 the  remainder of fiscal 2008 as we
open additional stores.


                                       26


    Net cash from  financing  activities  decreased  by $8.2  million  from $1.4
million  provided during the six months ended July 31, 2006 to $6.8 million used
during  the six  months  ended  July 31,  2007.  The  increase  in cash  used by
financing  activities  resulted  primarily  from an increase in the cash used to
purchase treasury stock. During the six months ended July 31, 2007, we used $8.7
million to purchase 331,085 shares of our common stock.

    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 subordinated,
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 July 31, 2007, the issuer had issued three series of notes and bonds: the
2002 Series A variable  funding note with a total  availability of $300 million,
three  classes of 2002 Series B bonds with an aggregate  amount  outstanding  of
$100  million,  of which $8.0  million was required to be placed in a restricted
cash  account  for the  benefit of the  bondholders,  and three  classes of 2006
Series A bonds with an aggregate  amount  outstanding of $150 million,  of which
$6.0  million was  required to be placed in a  restricted  cash  account for the
benefit of the bondholders.  The 2002 Series A variable funding note is composed
of a $100 million  364-day  tranche,  and a $200 million tranche that matures in
2011. The 364-day  commitment was recently renewed by the note holder until July
31, 2008.  If the net portfolio  yield,  as defined by  agreements,  falls below
5.0%,  then the issuer may be required to fund additions to the cash reserves in
the restricted  cash accounts.  At July 31, 2007, the net portfolio yield was in
compliance with this requirement.  Private  institutional  investors,  primarily
insurance companies,  purchased the 2002 Series B bonds at a weighted fixed rate
of 5.25% and 2006 Series A bonds at a weighted fixed rate of 5.75%.

    The issuer is currently in the process of marketing an additional  series 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 third or fourth  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 or increase the total availability under the 2002
Series A variable  funding note,  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.  At July 31, 2007, the issuer had $107.5
million of available  capacity under the 2002 Series A variable  funding note to
fund receivables  purchases and the required $10 million  principal  payments on
the 2002 Series B bonds. Additionally, at July 31, 2007, we had $37.9 million of
excess  cash and  $57.1  million  of  availability  under our  revolving  credit
facilities,  among other liquidity  sources,  to provide funding,  if needed, to
fund receivable portfolio growth.

    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
..25%  multiplied  by the  average  aggregate  principal  amount  of  receivables
serviced,  including 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 the 2002 Series A, 2002 Series B or 2006 Series A bond
holders,  the  servicing  fee and  additional  earnings  to the extent  they are
available.

    The 2002 Series A variable  funding  note permits the issuer to borrow funds
up to $300 million to purchase receivables from us or make principal payments on
other bonds,  thereby  functioning as a "basket" to accumulate  receivables.  As
issuer  borrowings  under the 2002 Series A variable  funding note approach $300
million,  the issuer is  required  to request an  increase  in the 2002 Series A
amount or issue a new series of bonds and use the  proceeds to pay down the then
outstanding  balance of the 2002  Series A variable  funding  note,  so that the
basket will once again become  available to accumulate  new  receivables or meet
other obligations required under the transaction documents. As of July 31, 2007,
borrowings under the 2002 Series A variable funding note were $192.5 million.


                                       27


    We  are  not  directly   liable  to  the  lenders  under  the   asset-backed
securitization  facility.  If the  issuer is  unable to repay the 2002  Series A
note,  2002  Series B bonds  and 2006  Series A 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 2002 Series B and 2006 Series A bond holders  could
claim the balance in its $14.0  million  restricted  cash  account.  We are also
contingently  liable  under a $20.0  million  letter of credit that  secures the
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 2002 Series A variable
funding note, and the 2002 Series B and 2006 Series A 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 2002 Series
A variable funding note compared to actual  compliance  status at July 31, 2007,
is presented below:



                                                                                               Required
                                                                                               Minimum/
                                                                           As reported         Maximum
                                                                        ----------------- -----------------
                                                                                      
Issuer interest must exceed required minimum                              $66.9 million     $63.4 million
Gross loss rate must be lower than required maximum                            3.0%             10.0%
Net portfolio yield must exceed required minimum                               9.0%              2.0%
Payment rate must exceed required minimum                                      6.7%              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.

    Events of default under the 2002 Series A variable funding note and the 2002
Series B and 2006 Series A 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.


                                       28




Securitization Facilities
We finance most of our customer receivables through asset-backed
securitization facilities
                                                                             
                                                                                ----------------------------
                                                                                |                           |
                                                                                |    2002 Series A Note     |
                                                                           ---->|       $300 million        |
                                                                           |    |   Credit Rating: P1/A1    |
                                                                           |    | Three Pillars Funding LLC |
                                                                           |    |                           |
                            Customer Receivables                           |    ----------------------------
                                                                           |
- --------------------------  ----------->  --------------------------       |    ----------------------------
|                        |                |                        |       |    |    2002 Series B Bonds    |
|                        |                |       Qualifying       |       |    |       $100 million        |
|         Retail         |                |     Special Purpose    |<---------->|   Private Institutional   |
|         Sales          |                |         Entity         |       |    |        Investors          |
|         Entity         |                |        ("QSPE")        |       |    | Class A: $60.0 mm (Aaa)   |
|                        |                |                        |       |    | Class B: $28.9 mm (A2)    |
|                        |                |                        |       |    | Class C: $11.1 mm (Baa2)  |
- --------------------------  <-----------  --------------------------       |    ----------------------------
                                                                           |
                            1. Cash Proceeds                               |    ----------------------------
                            2. Subordinated Securities                     |    |    2006 Series A Bonds    |
                            3. Right to Receive Cash Flows                 |    |       $150 million        |
                               Equal to Interest Spread                    |--->|   Private Institutional   |
                                                                                |         Investors         |
                                                                                | Class A: $90 mm (Aaa)     |
                                                                                | Class B: $43.3 mm (A2)    |
                                                                                | Class C: $16.7 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  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.

    There have been no material changes in our interest rate risks since January
31, 2007.

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 July 31, 2007 that have materially affected, or are reasonably
likely to materially affect, our internal control over financial reporting.


                                       29



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  affect on our  financial  condition,  results of
operations or cash flows.  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, 2007,  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 2.  Unregistered Sales of Equity Securities and Use of Proceeds

    On August 25, 2006, we announced  that our Board of Directors had authorized
a common stock repurchase program, permitting us to purchase, from time to time,
in the open market and in privately negotiated transactions,  up to an aggregate
of $50.0 million of our common  stock,  dependent on market  conditions  and the
price of the stock.

    During the quarter ended July 31, 2007, we made the following repurchases of
our common stock:



                                                         Total # of Shares       Approximate
                                                           Purchased as        Dollar Value of
                                Total # of   Average     Part of Publicly      Shares That May
                                  shares    Price Paid       Announced         Yet Be Purchased
            Period              purchased   per share        Programs         Under the Programs
            ------              ----------  ----------  -------------------  --------------------

                                                                  
May 1 - May 31, 2007               79,500    $  26.10               79,500    $       39,590,473

June 1 - June 30, 2007                  -    $    -                    -      $       39,590,473

July 1 - July 31, 2007             73,585    $  28.23               73,585    $       37,515,273
                                ----------              -------------------

Total                             153,085                          153,085
                                ==========              ===================



                                       30


Item 4. Submission of Matters to a Vote of Security Holders

    At the Annual  Meeting of  Stockholders  held on May 30, 2007, the following
proposals were submitted to stockholders with the following results:

        1.  Election of nine directors

                                                        Number of Shares
                                               ---------------------------------
                                                     For             Withheld
                                               ---------------   ---------------
                 Marvin D. Brailsford              22,525,912           178,542
                 Thomas J. Frank, Sr.              13,219,292         9,485,162
                 Jon E. M. Jacoby                  22,395,449           309,005
                 Bob L. Martin                     13,025,867         9,678,587
                 Douglas H. Martin                 13,318,356         9,386,098
                 Dr. William C. Nylin, Jr.         13,341,932         9,362,522
                 Scott L. Thompson                 22,528,072           176,382
                 William T. Trawick                22,401,630           302,824
                 Theodore M. Wright                22,528,072           176,382


        2.  Approval of the Audit Committee's appointment of  Ernst & Young, LLP
as our  independent  public  accountants  for the fiscal year ending January 31,
2008.


                                                  Number of Shares
                                               ----------------------
                 For                                      22,692,618
                 Against                                       4,786
                 Abstain                                       7,050
                 Broker Nonvotes                                   -


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.


                                       31



                                    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: August 30, 2007


                                       32



                                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
            Securities and Exchange 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
            Securities and Exchange 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 Securities and Exchange
            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


                                       33


  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

  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  Securities  and  Exchange
            Commission on November 17, 2004).


                                       34



  10.9.2    First  Amendment  to Credit  Agreement  dated August 28, 2006 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 10.1 to Conn's Inc. Current Report on
            Form 8-K (File  No.  000-50421)  as filed  with the  Securities  and
            Exchange Commission on August 28, 2006).

  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).

  10.10.1   First  Amendment to Receivables  Purchase  Agreement dated August 1,
            2006,  by and among  Conn  Funding  II,  L.P.,  as  Purchaser,  Conn
            Appliances,  Inc. and CAI,  L.P.,  collectively  as  Originator  and
            Seller  (incorporated  herein by  reference  to  Exhibit  10.10.1 to
            Conn's,  Inc. Form 10-Q for the quarterly period ended July 31, 2006
            (File No.  000-50421)  as filed  with the  Securities  and  Exchange
            Commission on September 15, 2006).

  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 Securities and Exchange  Commission on November 4,
            2004).

  10.11.2   Second  Supplemental  Indenture  dated August 1, 2006 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 Securities  and Exchange  Commission on August 23,
            2006).

  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).

  10.12.3   Amendment No. 3 to Series 2002-A  Supplement.  dated August 1, 2006,
            by and between  Conn Funding II,  L.P.,  as Issuer,  and Wells Fargo
            Bank,  National  Association,  as  Trustee  (incorporated  herein by
            reference  to  Exhibit  10.12.3 to  Conn's,  Inc.  Form 10-Q for the
            quarterly  period ended July 31, 2006 (File No.  000-50421) as filed
            with the Securities and Exchange Commission on September 15, 2006).


                                       35


  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 October 31, 2005 (File No.
            000-50421) as filed with the Securities  and Exchange  Commission on
            December 1, 2005).

  10.14.3   Third  Amendment to Servicing  Agreement  dated May 16, 2006, 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 10.14.3 to Conn's, Inc. Form 10-Q for
            the  quarterly  period ended July 31, 2006 (File No.  000-50421)  as
            filed with the Securities  and Exchange  Commission on September 15,
            2006).

  10.14.4   Fourth Amendment to Servicing Agreement dated August 1, 2006, 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 10.14.4 to Conn's, Inc. Form 10-Q for
            the  quarterly  period ended July 31, 2006 (File No.  000-50421)  as
            filed with the Securities  and Exchange  Commission on September 15,
            2006).

  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     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


                                       36


  10.18     Dealer Agreement  between Conn Appliances,  Inc. and Voyager Service
            Programs,  Inc. effective as of January 1, 1998 (incorporated herein
            by  reference  to Exhibit  10.19 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).

  10.18.1   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  10.19.1 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).

  10.18.2   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  10.19.2 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).

  10.18.3   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  10.19.3 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).

  10.18.4   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  10.19.4 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).

  10.18.5   Amendment #5 to Dealer Agreement by and among Conn Appliances, Inc.,
            CAI, L.P., Federal Warranty Service  Corporation and Voyager Service
            Programs, Inc. effective as of April 7, 2007 (filed herewith).

  10.19     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 10.20 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   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 10.20.1 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 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 10.21 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).


                                       37


  10.20.1   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
            10.21.1  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     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  10.22 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     Series 2006-A Supplement to Base Indenture, dated August 1, 2006, by
            and between Conn Funding II, L.P., as Issuer,  and Wells Fargo Bank,
            National  Association,  as Trustee (incorporated herein by reference
            to Exhibit 10.23 to Conn's,  Inc. Form 10-Q for the quarterly period
            ended  July  31,  2006  (File  No.  000-50421)  as  filed  with  the
            Securities and Exchange Commission on September 15, 2006).

  10.23     Fourth Amended and Restated  Subordination  and Priority  Agreement,
            dated  August 31,  2006,  by and among  Bank of  America,  N.A.  and
            JPMorgan Chase Bank, as Agent, and Conn Appliances,  Inc. and/or its
            subsidiary  CAI,  L.P  (incorporated  herein by reference to Exhibit
            10.24 to  Conn's,  Inc.  Form 10-Q for the  quarterly  period  ended
            October 31, 2006 (File No.  000-50421) as filed with the  Securities
            and Exchange Commission on November 30, 2006).

  10.23.1   Fourth  Amended and Restated  Security  Agreement,  dated August 31,
            2006, by and among Conn  Appliances,  Inc. and CAI, L.P. and Bank of
            America,  N.A.  (incorporated herein by reference to Exhibit 10.24.1
            to Conn's, Inc. Form 10-Q for the quarterly period ended October 31,
            2006 (File No.  000-50421) as filed with the Securities and Exchange
            Commission on November 30, 2006)..

  10.24     Letter of Credit and  Reimbursement  Agreement,  dated  September 1,
            2002,  by and among CAI,  L.P.,  Conn  Funding II, L.P. and SunTrust
            Bank  (incorporated  herein by reference to Exhibit 10.25 to Conn's,
            Inc. Form 10-Q for the quarterly period ended October 31, 2006 (File
            No. 000-50421) as filed with the Securities and Exchange  Commission
            on November 30, 2006).

  10.24.1   Amendment to Standby  Letter of Credit dated August 23, 2006, by and
            among  CAI,   L.P.,   Conn  Funding  II,  L.P.  and  SunTrust   Bank
            (incorporated herein by reference to Exhibit 10.25.1 to Conn's, Inc.
            Form 10-Q for the quarterly  period ended October 31, 2006 (File No.
            000-50421) as filed with the Securities  and Exchange  Commission on
            November 30, 2006).

  10.24.2   Amendment to Standby  Letter of Credit dated  September 20, 2006, by
            and among CAI,  L.P.,  Conn  Funding  II,  L.P.  and  SunTrust  Bank
            (incorporated herein by reference to Exhibit 10.25.2 to Conn's, Inc.
            Form 10-Q for the quarterly  period ended October 31, 2006 (File No.
            000-50421) as filed with the Securities  and Exchange  Commission on
            November 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. (filed herewith).

  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).


                                       38


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

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

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

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

  99.5      Subcertification  of  Executive  Vice-Chairman  of the Board,  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.





                                       39