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, 2008    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, a non-accelerated  filer or a smaller reporting company.  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 [ ]
                        smaller reporting company [ ]
                 (Do not check if a smaller reporting company)

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 26, 2008:

                   Class                                  Outstanding
- -----------------------------------------        ----------------------------
 Common stock, $.01 par value per share                    22,410,400






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

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

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

              Consolidated Balance Sheets as of January 31, 2008 and July 31, 2008...........................1

              Consolidated Statements of Operations for the three and six months ended
                  July 31, 2007 and 2008.....................................................................2

              Consolidated Statement of Stockholders' Equity for the six months ended
                  July 31, 2008..............................................................................3

              Consolidated Statements of Cash Flows for the six months ended
                  July 31, 2007 and 2008.....................................................................4

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

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

Item 3.       Quantitative and Qualitative Disclosures About Market Risk....................................31
- -------

Item 4.       Controls and Procedures.......................................................................31
- -------

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

Item 1.       Legal Proceedings.............................................................................31
- -------

Item 1A.      Risk Factors..................................................................................31
- --------

Item 2.       Unregistered Sales of Equity Securities and Use of Proceeds...................................31
- -------

Item 4.       Submission of Matters to a Vote of Security Holders...........................................32
- -------

Item 5.       Other Information.............................................................................32
- -------

Item 6.       Exhibits......................................................................................32
- -------


SIGNATURE     ..............................................................................................33





Part I. FINANCIAL INFORMATION
Item 1. Financial Statements
                                    Conn's, Inc.
                             CONSOLIDATED BALANCE SHEETS
                          (in thousands, except share data)

                           Assets                      January 31,   July 31,
                                                          2008         2008
                                                       ----------- -------------
Current assets                                                      (unaudited)
 Cash and cash equivalents                             $  11,015      $  46,766
 Accounts receivable, net                                 36,100         29,511
 Interests in securitized assets                         178,150        177,648
 Inventories                                              81,495         96,404
 Deferred income taxes                                     2,619          5,662
 Prepaid expenses and other assets                         4,449          8,338
                                                       ----------- -------------
      Total current assets                               313,828        364,329
Non-current deferred income tax asset                          -          1,606
Property and equipment
 Land                                                      8,011          8,011
 Buildings                                                13,626         15,842
 Equipment and fixtures                                   17,950         19,918
 Transportation equipment                                  2,741          2,600
 Leasehold improvements                                   74,120         79,473
                                                       ----------- -------------
      Subtotal                                           116,448        125,844
Less accumulated depreciation                            (57,195)       (62,216)
                                                       ----------- -------------
      Total property and equipment, net                   59,253         63,628
Goodwill, net                                              9,617          9,617
Debt issuance costs and other assets, net                    154            210
                                                       ----------- -------------
       Total assets                                    $ 382,852      $ 439,390
                                                       =========== =============
            Liabilities and Stockholders' Equity
Current liabilities
 Current portion of long-term debt                     $     102      $      44
 Accounts payable                                         28,179         54,704
 Accrued compensation and related expenses                 9,748          9,100
 Accrued expenses                                         21,487         26,066
 Income taxes payable                                        600          1,258
 Deferred revenues and allowances                         16,949         19,829
                                                       ----------- -------------
      Total current liabilities                           77,065        111,001
Long-term debt                                                17             14
Non-current deferred income tax liability                    131              -
Deferred gains on sales of property                        1,221          1,037
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; 24,098,171 and 24,133,605 shares issued
  at January 31, 2008 and July 31, 2008, respectively)       241            241
 Additional paid-in capital                               99,514        101,626
 Retained earnings                                       241,734        262,542
 Treasury stock, at cost, 1,723,205 and 1,723,205
  shares, respectively                                   (37,071)       (37,071)
                                                       ----------- -------------
      Total stockholders' equity                         304,418        327,338
                                                       ----------- -------------
         Total liabilities and stockholders' equity    $ 382,852      $ 439,390
                                                       =========== =============

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,
                                               --------------------------    ---------------------------
                                                   2007          2008            2007          2008
                                               ------------- ------------    ------------  -------------
                                                                                    
Revenues
 Product sales                                     $163,793     $175,240        $330,432       $355,151
 Service maintenance agreement commissions, net       9,071        9,911          18,352         19,881
 Service revenues                                     6,137        5,488          11,582         10,680
                                               ------------- ------------    ------------  -------------

     Total net sales                                179,001      190,639         360,366        385,712
                                               ------------- ------------    ------------  -------------

 Finance charges and other                           24,997       29,105          48,877         55,657
 Net decrease in fair value                            (471)      (1,212)           (406)        (4,279)
                                               ------------- ------------    ------------  -------------

     Total finance charges and other                 24,526       27,893          48,471         51,378
                                               ------------- ------------    ------------  -------------

   Total revenues                                   203,527      218,532         408,837        437,090

Cost and expenses
 Cost of goods sold, including warehousing
  and occupancy costs                               125,297      136,787         249,690        275,845
 Cost of parts sold, including warehousing
  and occupancy costs                                 2,123        2,264           3,989          4,594
 Selling, general and administrative expense         62,113       62,900         121,327        123,268
 Provision for bad debts                                348          333             908            592
                                               ------------- ------------    ------------  -------------

   Total cost and expenses                          189,881      202,284         375,914        404,299
                                               ------------- ------------    ------------  -------------

Operating income                                     13,646       16,248          32,923         32,791
Interest income, net                                   (251)         (85)           (491)          (100)
Other (income) expense, net                             (55)         128            (886)           106
                                               ------------- ------------    ------------  -------------

Income before income taxes                           13,952       16,205          34,300         32,785

Provision for income taxes                            4,295        5,993          11,697         11,977
                                               ------------- ------------    ------------  -------------

Net income                                         $  9,657     $ 10,212        $ 22,603       $ 20,808
                                               ============= ============    ============  =============

Earnings per share
 Basic                                             $   0.41     $   0.46        $   0.96       $   0.93
 Diluted                                           $   0.40     $   0.45        $   0.94       $   0.92
Average common shares outstanding
 Basic                                               23,489       22,407          23,527         22,395
 Diluted                                             24,058       22,620          24,089         22,591



See notes to consolidated financial statements.




                                       2





                     CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                             Six Months Ended July 31, 2008
                                      (unaudited)
                       (in thousands, except descriptive shares)



                                Common Stock   Additional
                                ------------    Paid-in   Retained   Treasury
                               Shares  Amount   Capital   Earnings    Stock      Total
                               ------  ------  ---------  --------  ----------  --------
                                                                
Balance January 31, 2008       24,098    $241   $ 99,514  $241,734  $ (37,071)  $304,418


Exercise of options to acquire
 shares of common stock,
 incl. tax benefit                 27                267                             267

Issuance of shares of common
 stock under Employee
 Stock Purchase Plan                9                124                             124

Stock-based compensation                           1,721                           1,721

Net income                                                  20,808                20,808
                               ------  ------  ---------  --------  ----------  --------
Balance July 31, 2008          24,134    $241   $101,626  $262,542  $ (37,071)  $327,338
                               ======  ======  =========  ========  ==========  ========


See notes to consolidated financial statements.




                                       3





                                         Conn's, Inc.
                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (unaudited) (in thousands)
                                                                        Six Months Ended
                                                                            July 31,
                                                                  ----------------------------
                                                                       2007          2008
                                                                  -------------- -------------
                                                                                
Cash flows from operating activities
 Net income                                                           $  22,603     $  20,808
 Adjustments to reconcile net income to net cash provided by
 (used in) operating activities:
  Depreciation                                                            6,321         6,286
  Accretion, net                                                           (351)         (481)
  Provision for bad debts                                                   908           592
  Stock-based compensation                                                1,056         1,721
  Discounts on promotional credit                                         3,524         2,900
  Gains recognized on sales of receivables                              (14,769)      (15,408)
  Decrease in fair value of securitized assets due to assumption
   changes                                                                  878         4,364
  Provision for deferred income taxes                                       579        (3,904)
  (Gains) / losses from sales of property and equipment                    (886)          106
 Changes in operating assets and liabilities:
  Accounts receivable                                                   (15,496)       14,549
  Inventory                                                               2,228       (14,909)
  Prepaid expenses and other assets                                         (95)       (3,889)
  Accounts payable                                                      (15,150)       26,525
  Accrued expenses                                                        1,275         3,932
  Income taxes payable                                                   (1,904)         (218)
  Deferred revenue and allowances                                         2,438         3,214
                                                                  -------------- -------------
Net cash provided by (used in) operating activities                      (6,841)       46,188
                                                                  -------------- -------------
Cash flows from investing activities
 Purchases of property and equipment                                     (8,203)      (10,825)
 Proceeds from sales of property                                          8,860            57
                                                                  -------------- -------------
Net cash provided by (used in) investing activities                         657       (10,768)
                                                                  -------------- -------------
Cash flows from financing activities
 Proceeds from stock issued under employee benefit plans                  1,963           391
 Purchases of treasury stock                                             (8,707)            -
 Excess tax benefits from stock-based compensation                            2             -
 Borrowings under lines of credit                                           800           600
 Payments on lines of credit                                               (800)         (600)
 Payment of promissory notes                                                (45)          (60)
                                                                  -------------- -------------
Net cash provided by (used in) financing activities                      (6,787)          331
                                                                  -------------- -------------
Net change in cash                                                      (12,971)       35,751
Cash and cash equivalents
 Beginning of the year                                                   56,570        11,015
                                                                  -------------- -------------
 End of period                                                        $  43,599     $  46,766
                                                                  ============== =============

See notes to consolidated financial statements.



                                       4


                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)
                                  July 31, 2008

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
period ended July 31, 2008, are not  necessarily  indicative of the results that
may be expected for the year ending January 31, 2009.  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 27, 2008.

    The Company's  balance sheet at January 31, 2008,  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, 2008,  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. 159, The Fair Value Option for Financial  Assets and  Liabilities,  and SFAS
No. 157, Fair Value  Measurements.  On February 1, 2007, the Company elected the
fair value option because it believes that the fair value option provides a more
easily  understood  presentation for financial  statement  users.  Prior to this
election,  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.


                                       5


    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.  See the
discussion  under Note 2 regarding  the change in the discount  rate used in the
Company's valuation of its Interests in securitized assets.

    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,
                                                                              --------------------------
                                                                                  2007          2008
                                                                              ------------- ------------
                                                                                           
Common stock outstanding, net of treasury stock, beginning of period             23,504,760   22,401,836
Weighted average common stock issued in stock option exercises                       58,074        3,696
Weighted average common stock issued to employee stock purchase plan                    933        1,587
Less: Weighted average treasury shares purchased                                   (74,789)            -
                                                                              ------------- ------------
Shares used in computing basic earnings per share                                23,488,978   22,407,119
Dilutive effect of stock options, net of assumed repurchase of treasury stock       569,283      213,300
                                                                              ------------- ------------
Shares used in computing diluted earnings per share                              24,058,261   22,620,419
                                                                              ============= ============


                                                                                   Six Months Ended
                                                                                       July 31,
                                                                              --------------------------
                                                                                   2007         2008
                                                                              ------------- ------------

Common stock outstanding, net of treasury stock, beginning of period             23,641,522   22,374,966
Weighted average common stock issued in stock option exercises                       52,871       16,170
Weighted average common stock issued to employee stock purchase plan                  2,706        3,755
Weighted average number of restricted shares forfeited                                    -            -
Less: Weighted average treasury shares purchased                                  (169,991)            -
                                                                              ------------- ------------
Shares used in computing basic earnings per share                                23,527,108   22,394,891
Dilutive effect of stock options, net of assumed repurchase of treasury stock       561,843      195,665
                                                                              ------------- ------------
Shares used in computing diluted earnings per share                              24,088,951   22,590,556
                                                                              ============= ============


    Reclassifications.  Certain  reclassifications  have  been made in the prior
year's financial  statements to conform to the current year's  presentation.  In
order to present the Company's  results on a basis that is more  comparable with
others in its industry,  the Company  reclassified  advertising  expense of $7.4
million  and $15.0  million  for the three and six months  ended July 31,  2007,
respectively,  that was previously  included in costs of goods sold, to selling,
general and administrative expense.

2.  Interests in Securitized Assets

    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
principally  from the  Company's  historical  experience,  with  input  from its
investment  bankers and  financial  advisors,  include the  estimated  portfolio
yield,  credit loss rate,  discount rate,  payment rate and delinquency rate and
reflect the Company's  judgments 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,  market  participant risk
premiums  required,  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.

                                       6


    For the three and six months ended July 31, 2008,  Finance charges and other
included a non-cash  decrease  in the fair value our  Interests  in  securitized
assets of $1.2  million and $4.3,  respectively,  reflecting  primarily a higher
risk premium  added to the discount  rate  assumption  during the quarter  ended
April 30, 2008,  resulting  from the volatility in the financial  markets,  plus
adjustments for other changes in the fair value  assumptions.  During the period
ended  April  30,  2008,  returns  required  by  market   participants  on  many
investments  increased  significantly as a result of continued volatility in the
financial  markets.  Though the  Company  does not  anticipate  any  significant
variation from the current earnings and cash flow performance of the securitized
credit  portfolio,  it increased the risk premium  included in the discount rate
assumption  used in the  determination  of the fair  value of its  interests  in
securitized  assets to reflect the higher  estimated  risk premium it believes a
market  participant would require if purchasing the asset.  Based on a review of
the  changes in market risk  premiums  during the three  months  ended April 30,
2008, and discussions with its investment  bankers and financial  advisors,  the
Company  estimated that a market  participant would require an approximately 300
basis point  increase in the required  risk  premium.  As a result,  the Company
increased the weighted  average  discount rate  assumption from 16.5% at January
31, 2008, to 19.3% at April 30, 2008, after reflecting a 26 basis point decrease
in the risk-free  interest rate included in the discount rate assumption.  Based
on its review of available  information at July 31, 2008, the Company  concluded
that a market  participant  would not require a change in the risk  premium from
that  which was used at April 30,  2008.  The  weighted  average  discount  rate
assumption  increased  to 19.7% at July 31,  2008,  largely  as a result of a 42
basis point  increase in the  risk-free  interest  rate included in the discount
rate  assumption.  This  change,  along with higher  projected  interest  rates,
contributed  to the  decrease in fair value for the three  months ended July 31,
2008 (see  reconciliation  of the balance of  Interests  in  securitized  assets
below).  The changes in fair value resulted in a charge to pretax income of $1.2
million  and $4.3  million,  a charge to net  income of $0.8  million,  and $2.7
million,  and reduced basic and diluted  earnings per share by $0.03,  and $0.12
for the three and six months ended July 31, 2008.

    The increase in the discount  rate will have the effect of deferring  income
to future periods,  but not permanently  reducing  securitization  income or the
earnings of the Company.  The deferred  earnings  will be  recognized  in future
periods as interest income on the Interests in securitized  assets as the actual
cash flows on the  receivables  are realized.  If a market  participant  were to
require a return on investment that is 100 basis points higher than estimated in
the Company's calculation, the fair value of its interests in securitized assets
would be  decreased  by an  additional  $1.7  million as of July 31,  2008.  The
Company will continue to monitor  financial market conditions and, each quarter,
as it reassesses  the  assumptions  used may adjust its  assumptions up or down,
including  the risk  premiums a market  participant  will use. As the  financial
markets,  especially with respect to asset-backed securities,  have continued to
experience a high-level  of  volatility,  the Company will likely be required to
record additional  non-cash gains and losses in future periods,  until such time
as  financial   market   conditions   stabilize  and  liquidity   available  for
asset-backed securities improves.



                                       7


    The following is a  reconciliation  of the beginning and ending  balances of
the Interests in securitized assets and the beginning and ending balances of the
servicing  liability  for the  three  months  ended  July 31,  2007 and 2008 (in
thousands):



                                                                                     Three Months Ended
                                                                                          July 31,
                                                                                 --------------------------
                                                                                     2007          2008
                                                                                 ------------ -------------
Reconciliation of Interests in Securitized Assets:
- --------------------------------------------------
                                                                                              
 Balance of Interests in securitized assets at beginning of period                  $150,552      $168,900

 Amounts recorded in Finance charges and other:
   Gains associated with increase in portfolio balances                                  305            15
                                                                                 ------------ -------------
   Changes in fair value due to assumption changes:
    Fair value increase (decrease) due to changing portfolio yield                       (65)         (119)
    Fair value increase (decrease) due to lower (higher) projected interest rates        153        (1,036)
    Fair value increase (decrease) due to changes in funding mix                        (564)          198
    Fair value increase (decrease) due to change in risk-free interest rate
     component of discount rate                                                           69          (686)
    Fair value decrease due to higher risk premium included in discount rate               -             -
    Other changes                                                                       (346)          491
                                                                                 ------------ -------------
   Net change in fair value due to assumption changes                                   (753)       (1,152)
                                                                                 ------------ -------------

   Net Gains (Losses) included in Finance charges and other (a)                         (448)       (1,137)

 Change in balance of subordinated security and equity interest due to
   transfers of receivables                                                           16,026         9,885

                                                                                 ------------ -------------
 Balance of Interests in securitized assets at end of period                        $166,130      $177,648
                                                                                 ============ =============

Reconciliation of Servicing Liability:
- --------------------------------------

 Balance of servicing liability at beginning of period                              $  1,088      $  1,204

 Amounts recorded in Finance charges and other:
   Increase associated with change in portfolio balances                                   9            52
   Increase (decrease) due to change in discount rate                                      1            (1)
   Other changes                                                                          13            24
                                                                                 ------------ -------------
   Net change included in Finance charges and other (b)                                   23            75

 Balance of servicing liability at end of period                                    $  1,111      $  1,279
                                                                                 ============ =============

Net increase (decrease) in fair value included
   in Finance charges and other (a) - (b)                                           $   (471)     $ (1,212)
                                                                                 ============ =============


                                       8


    The following is a  reconciliation  of the beginning and ending  balances of
the Interests in securitized assets and the beginning and ending balances of the
servicing  liability  for the six  months  ended  July  31,  2007  and  2008 (in
thousands):


                                                                                     Six Months Ended
                                                                                         July 31,
                                                                                --------------------------
                                                                                   2007          2008
                                                                                ------------ -------------
Reconciliation of Interests in Securitized Assets:
- --------------------------------------------------
                                                                                             
 Balance of Interests in securitized assets at beginning of period                 $136,848      $178,150

 Amounts recorded in Finance charges and other:
   Gains associated with increase in portfolio balances                                 531           167
                                                                                ------------ -------------
   Changes in fair value due to assumption changes:
   Fair value increase (decrease) due to changing portfolio yield                       204          (816)
   Fair value increase (decrease) due to lower (higher) projected interest rates        197          (123)
   Fair value increase (decrease) due to changes in funding mix                      (1,197)        1,253
   Fair value increase (decrease) due to change in risk-free interest rate
       component of discount rate                                                       404          (238)
   Fair value decrease due to higher risk premium included in discount rate               -        (5,128)
   Other changes                                                                       (486)          688
                                                                                ------------ -------------
   Net change in fair value due to assumption changes                                  (878)       (4,364)
                                                                                ------------ -------------

   Net Gains (Losses) included in Finance charges and other (a)                        (347)       (4,197)

 Change in balance of subordinated security and equity interest due to
   transfers of receivables                                                          29,629         3,695

                                                                                ------------ -------------
 Balance of Interests in securitized assets at end of period                       $166,130      $177,648
                                                                                ============ =============

Reconciliation of Servicing Liability:
- --------------------------------------

 Balance of servicing liability at beginning of period                             $  1,052      $  1,197

 Amounts recorded in Finance charges and other:
   Increase associated with change in portfolio balances                                 46            86
   Increase (decrease) due to change in discount rate                                     2           (20)
   Other changes                                                                         11            16
                                                                                ------------ -------------
   Net change included in Finance charges and other (b)                                  59            82

 Balance of servicing liability at end of period                                   $  1,111      $  1,279
                                                                                ============ =============

Net increase (decrease) in fair value included
   in Finance charges and other (a) - (b)                                          $   (406)     $ (4,279)
                                                                                ============ =============




                                       9


3.  Supplemental Disclosure of Revenue

    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, 2007 and
2008 (in thousands):



                                                   Three Months ended        Six Months ended
                                                        July 31,                 July 31,
                                                 ----------------------- -------------------------
                                                    2007        2008        2007         2008
                                                 ---------- ------------ ----------  -------------
                                                                              
Securitization income:
 Servicing fees received                           $ 5,959     $  6,406    $11,778       $ 12,860
 Gains on sale of receivables, net                   7,607        8,578     14,769         15,408
 Change in fair value of securitized assets           (753)      (1,152)      (878)        (4,364)
 Interest earned on retained interests               5,565        7,650     10,669         14,917
                                                 ---------- ------------ ----------  -------------
   Total securitization income                      18,378       21,482     36,338         38,821
Insurance commissions                                5,573        5,735     10,834         10,940
Other                                                  575          676      1,299          1,617
                                                 ---------- ------------ ----------  -------------
   Finance charges and other                       $24,526     $ 27,893    $48,471       $ 51,378
                                                 ========== ============ ==========  =============


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    Principal Amount 60 Days
                                                    of Receivables          or More Past Due (1)
                                               ------------------------- ------------------------
                                               January 31,   July 31,    January 31,   July 31,
                                                  2008         2008         2008         2008
                                               ----------- ------------- ----------- ------------
                                                                              
 Primary portfolio:
            Installment                           $463,257      $488,855     $29,997      $29,286
            Revolving                               48,329        42,476       1,561        1,657
                                               ----------- ------------- ----------- ------------
 Subtotal                                          511,586       531,331      31,558       30,943
 Secondary portfolio:
            Installment                            143,281       163,595      18,220       17,451
                                               ----------- ------------- ----------- ------------
 Total receivables managed                         654,867       694,926      49,778       48,394
 Less receivables sold                             645,862       686,532      47,778       46,606
                                               ----------- ------------- ----------- ------------
 Receivables not sold                                9,005         8,394      $2,000       $1,788
                                                                         =========== ============
 Non-customer receivables                           27,095        21,117
                                               ----------- -------------
           Total accounts receivable, net          $36,100       $29,511
                                               =========== =============

(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.



                                       10


                                           Average            Net Credit
                                          Balances          Charge-offs (1)
                                     -------------------  -------------------
                                     Three Months Ended   Three Months Ended
                                          July 31,             July 31,
                                     -------------------  -------------------
                                       2007       2008       2007      2008
                                     ---------  --------  ----------  -------
 Primary portfolio:
            Installment               $399,909  $480,369
            Revolving                   52,215    43,158
                                     ---------  --------
 Subtotal                              452,124   523,527      $2,569  $ 3,422
 Secondary portfolio:
            Installment                142,970   158,900         922    1,333
                                     ---------  --------  ----------  -------
 Total receivables managed             595,094   682,427       3,491    4,755
 Less receivables sold                 585,672   673,854       3,318    4,544
                                     ---------  --------  ----------  -------
 Receivables not sold                 $  9,422  $  8,573      $  173  $   211
                                     =========  ========  ==========  =======

                                           Average            Net Credit
                                          Balances          Charge-offs (1)
                                     -------------------  -------------------
                                      Six Months Ended     Six Months Ended
                                          July 31,             July 31,
                                     -------------------  -------------------
                                       2007       2008       2007      2008
                                     ---------  --------  ----------  -------
 Primary portfolio:
            Installment               $392,376  $473,629
            Revolving                   52,571    45,220
                                     ---------  --------
 Subtotal                              444,947   518,849      $5,493  $ 7,010
 Secondary portfolio:
            Installment                140,768   153,613       1,881    3,081
                                     ---------  --------  ----------  -------
 Total receivables managed             585,715   672,462       7,374   10,091
 Less receivables sold                 576,144   663,727       7,004    9,725
                                     ---------  --------  ----------  -------
 Receivables not sold                 $  9,571  $  8,735      $  370  $   366
                                     =========  ========  ==========  =======

(1) Amounts represent total credit charge-offs, net of recoveries, on total
 receivables.

5.  Debt and Letters of Credit

    On March 26,  2008,  the Company  executed an  amendment  to its bank credit
facility,  to  increase  the  commitment  from $50 million to $100  million,  to
provide  additional  liquidity,  if needed,  to support  its  growth  plans.  In
addition to the expanded commitment, the interest margin added to the applicable
base rate was  increased by 25 basis points.  At July 31, 2008,  the Company had
$98.3  million of its $100  million  revolving  credit  facility  available  for
borrowings.  The amounts utilized under the revolving credit facility  reflected
$1.7 million related to letters of credit issued under the facility. This credit
facility  matures  in  October  2010.  See  Note  7 for  additional  information
regarding the Company's credit 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 October 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, 2008, the Company had outstanding  unsecured letters of credit of $21.9
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,
          2008, $1.7 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.  Upon
          completion  of the new  credit  facility  discussed  in Note 7,  these
          letters of credit are now provided  under that  facility's $40 million
          sub limit for letters of credit.

     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 on
          August 31, 2008. The Company  expects to replace this letter of credit

                                       11


          by  issuing  a new  letter of credit  under  the new  credit  facility
          discussed  in Note 7,  which  provides  a $40  million  sub  limit for
          letters of credit.

     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,  2008,  there  was $0.2  million  outstanding  under  this
          commitment.  The letter of credit commitment expires in November 2008.
          No  letter  of  credit  issued  under  this  commitment  can  have  an
          expiration  date more than 180 days  after the  commitment  expiration
          date. Upon completion of the new credit facility  discussed in Note 7,
          these  letters of credit are now provided  under that  facility's  $40
          million sub limit for letters of credit.

    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 totals $35.0 million as of July 31, 2008.

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
amounts of service  maintenance  agreement  revenue deferred at January 31, 2008
and July 31, 2008 were $6.6  million  and $7.2  million,  respectively,  and are
included in Deferred revenue and allowances in the accompanying balance sheets.

7.  Subsequent Event

    Effective August 14, 2008, the Company entered into a $210 million revolving
loan facility that provides  funding based on a borrowing base  calculation that
includes accounts receivable and inventory. The new facility, which replaced the
Company's $100 million revolving credit facility discussed in Note 5, matures in
August  2011 and bears  interest at LIBOR plus a spread  ranging  from 225 basis
points to 275 basis points,  based on a fixed charge coverage ratio.  The spread
will be 225 basis points for the first six months under the  facility,  and then
will be subject to  adjustment  as  discussed  above.  In  addition to the fixed
charge coverage ratio, the new revolving loan facility includes a leverage ratio
requirement,  a minimum receivables cash recovery percentage requirement,  a net
capital  expenditures limit and combined  portfolio  performance  covenants.  In
conjunction  with  completing  this  financing  arrangement,  the Company's QSPE
amended certain of its borrowing  agreements to provide for the existence of the
Company's  revolving  loan  facility and adjust  certain  terms of its borrowing
agreement to current market requirements,  including reducing the advance on its
variable  funding note  facility  from a maximum of 85% to a maximum of 76%, the
modification  of the fixed charge coverage and leverage ratios to match those in
the new revolving loan facility and addition of combined  portfolio  performance
covenants.  As a result of  completing  the new  revolving  credit  facility and
amendments to the QSPE's borrowing agreements,  a larger portion of the accounts
receivable the Company generates will be retained by the Company and not sold to
the QSPE,  and as such will be included in the  Company's  consolidated  balance
sheet,  and the Company's  retained  interest in receivables  transferred to the
QSPE will  increase.

    Additionally,  on August  28,  2008,  the  Company's  QSPE completed an
extension of the maturity date on its 364-day  commitment to August 13, 2009. In
conjunction  with the renewal,  the cost of borrowings  under this $300 million
facility  increased and will now bear  interest at the  commercial paper rate
plus 250 basis points, in most instances.


                                       12


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

Forward-Looking Statements

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

     o    the success of our growth  strategy  and plans  regarding  opening new
          stores and entering  adjacent and new markets,  including our plans to
          continue expanding in existing markets;

     o    our ability to open and  profitably  operate  new stores in  existing,
          adjacent and new geographic markets;

     o    our intention to update, relocate or expand existing stores;

     o    our ability to introduce additional product categories;

     o    our ability to obtain capital for required  capital  expenditures  and
          costs  related to the opening of new stores or to update,  relocate 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    our ability and our QSPE's  ability to obtain  additional  funding for
          the  purpose of funding the  receivables  generated  by us,  including
          limitations on the ability of our QSPE to obtain financing through its
          commercial paper-based funding sources and its ability to maintain the
          current  credit  rating  issued  by a  recognized  statistical  rating
          organization;

     o    the cost of any renewed or replacement credit facilities;

     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    our 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, GPS
          devices,  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;

                                       13


     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;

     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    changes in the  assumptions  used in the valuation of our interests in
          securitized assets at fair value;

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

     o    changes in our stock price;

     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 27, 2008. 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.

    We  are  a  specialty   retailer  that  sells  home  appliances,   including
refrigerators,  freezers,  washers, dryers, dishwashers and ranges, a variety of
consumer  electronics,  including LCD, plasma and DLP  televisions,  camcorders,
digital cameras, DVD players, video game equipment, MP3 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 home and consumer entertainment,
such as GPS  devices,  to help  increase  same store sales and to respond to our

                                       14


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 73 retail locations in Texas,  Louisiana and Oklahoma,
and have additional 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  59% 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 issue medium-term and
variable  funding notes secured by the  receivables  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.  In August 2008,
we entered into an asset based loan agreement to provide financing for a portion
of our receivables. Receivables financed by this facility will be carried on our
balance sheet and we will derive interest income from these assets.

    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,  2008.  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  ended  July 31,  2008,  increased
approximately  $2.3  million,  or 16.1% and our pretax income for the six months
ended July 31, 2008, decreased approximately $1.5 or 4.4%, primarily as a result
of a $4.3  million  non-cash  decrease  in the fair  value of our  interests  in
securitized  assets. Some of the more specific items impacting our operating and
pretax income were:

o    Total revenues  increased 7.4% on a net sales increase of 6.5%, with a same
     store sales decrease of 1.4% for the quarter and total  revenues  increased
     6.9% on a net sales  increase of 7.0%,  with a same store sales decrease of
     0.2% for the six months ended July 31, 2008. Total revenues were negatively
     impacted for the three and six months ended July 31, 2008,  by $1.2 million
     and $4.3 million non-cash fair value adjustments, respectively.

o    The  addition of stores in our existing  Houston,  Dallas/Fort  Worth,  San
     Antonio and South Texas  markets and a new store in Oklahoma had a positive
     impact on our revenues.  We achieved  approximately $14.4 million and $26.4
     million of increases  in product  sales and service  maintenance  agreement
     commissions for the three and six months ended July 31, 2008, respectively,
     from the eleven new stores that were opened in these markets after February
     1, 2007.  Our plans  provide  for the opening of  additional  stores in and
     around  existing  markets  during fiscal 2009 as we focus on leveraging our
     existing infrastructure.

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, 2008,  $35.2  million,  or 20.1%,  and $80.8
     million,  or 22.8%,  respectively,  of our product  sales were  financed by
     deferred  interest and "same as cash" plans. For the comparable  periods in
     the prior year,  product sales  financed by deferred  interest and "same as
     cash" sales were $44.0 million,  or 26.9% and $88.1 million,  or 26.7%. Our
     promotional credit programs (same as cash and deferred interest  programs),

                                       15


     which require monthly payments, are reserved for our highest credit quality
     customers, thereby reducing the overall risk in the portfolio, and are 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  decreased  from 37.4% to 36.4% for the three months ended
     July 31,  2008,  and from 38.0% to 35.8% for the six months  ended July 31,
     2008,  when  compared  to the same  period in the prior  year.  The decline
     resulted  primarily from a reduction of product gross margins from 23.5% to
     21.9%, and 24.4% to 22.3% for the three and six months ended July 31, 2008,
     respectively,  when  compared to the same  period in the prior year,  and a
     $1.2  million and $4.3 million  non-cash  decrease in the fair value of our
     interests in securitized assets for the three and six months ended July 31,
     2008, respectively. The product gross margins were negatively impacted by a
     highly price competitive retail market, especially in consumer electronics.

o    Total Finance  charges and other increased 13.7% and 6.0% for the three and
     six months ended July 31, 2008.  Total gains on sales,  servicing  fees and
     interest on retained  interests  increased $3.5 million,  or 18.3% and $6.0
     million,  or 16.0%,  during the three and six months  ended July 31,  2008,
     respectively,  as compared to the prior year, driven primarily by growth in
     the sold portfolio  over the past year and a reduction in borrowing  costs,
     partially offset by a higher net credit loss rate. The net credit loss rate
     rose to 2.8% and 3.0% for the three and six  months  ended  July 31,  2008,
     respectively,  from 2.3% and 2.5% for the same  periods in the prior  year,
     but is expected to remain at or below 3.0% for the remainder of the current
     fiscal  year.  The decrease in fair value of our  Interests in  securitized
     assets for the three months ended July 31, 2008 was due to higher projected
     interest  rates.  The  decrease  in the  fair  value  of our  Interests  in
     securitized  assets for the six months ended July 31, 2008 was  primarily a
     result of an increase in the  estimated  risk premium  expected by a market
     participant included in the discount rate assumption in the discounted cash
     flow model used to determine the fair value of our interests in securitized
     assets.  The risk premium  included in the  discount  rate  assumption  was
     increased due to the continued  volatility in the financial  markets during
     the period and is not related to the performance of the credit portfolio or
     our credit collection operations.

o    During the three and six months ended July 31, 2008,  Selling,  general and
     administrative  (SG&A) expense  decreased as a percent of revenues to 28.8%
     and 28.2%, respectively, from 30.5% and 29.7% in the prior year period. The
     improvement  was driven  largely by lower  compensation  costs in  absolute
     dollars and as a percent of revenues as compared to the prior year, as well
     as reduced  advertising  expense as a percent  of  revenues.  Additionally,
     reductions  in certain  store  operating  expenses,  including  repairs and
     maintenance  and  janitorial  services   contributed  to  the  improvement.
     Partially offsetting these improvements were increases in utilities expense
     and stock-based compensation expense.

o    The  provision for income taxes for the three and six months ended July 31,
     2008, was impacted primarily by the change in pre-tax income. The provision
     for  income  taxes for the three and six  months  ended  July 31,  2007 was
     impacted by the one-time reversal of approximately  $0.9 million of accrued
     Texas margin tax.

Operational Changes and Resulting Outlook

    We have three stores under development that we expect to open by January 31,
2009. In addition to these three stores, through August 28, 2008, we had already
opened four new and three  replacement  stores.  This  represents a total of ten
stores, including seven new and three replacement stores, that we expect to open
by January 31, 2009. We have  additional  sites under  consideration  for future
development  and continue to evaluate our store  opening plans for future years,
in light of capital availability.

    As a result  of the  completion  of our new $210  million  revolving  credit
facility,  we will begin retaining a larger portion of the accounts  receivables
we generate on our balance sheet, as opposed to  transferring  them to our QSPE.
As such,  as  compared  to the net  interest  earnings  of our  QSPE,  which are
recorded  based on fair value as  securitization  income in Finance  charges and
other, for the receivables we retain we will begin reporting  interest income on
the  receivables  as earned,  which is included in Finance  charges and other, a
Provision for bad debts based on future  expected  write-offs of the receivables
and Interest  expense as incurred,  beginning in the quarter  ended  October 31,
2008.

                                       16


    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,  MP3  players and GPS devices 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.  Over the past year,
our gross margins have been  negatively  impacted by price  competition  on flat
panel televisions. As a result, our product gross margins began declining in the
second  quarter of fiscal  year 2008.  We expect our  product  gross  margins to
stabilize  relative to prior year  comparisons  beginning in the third  quarter,
though there is no guarantee that pricing pressures will not intensify.

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,  advice of experts 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, 2008.

    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 return that would be expected by a third-party  investor.  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,  changes in the fair value due to assumption  changes
are  recorded in Finance  charges and other.  We value our  interest in the cash
flows of the QSPE at fair value under the  provisions  of SFAS No. 159, The Fair
Value Option for Financial Assets and Financial  Liabilities,  and SFAS No. 157,
Fair Value Measurements.

      We estimate the fair value of our 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 principally from our
historical  experience,  with input from our  investment  bankers and  financial
advisors,  include the estimated  portfolio  yield,  credit loss rate,  discount
rate,  payment rate and  delinquency  rate and reflect our  judgments  about the
assumptions  market  participants  would  use  in  determining  fair  value.  In
determining the cost of borrowings,  we use current actual  borrowing rates, and
adjust  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,  market  participant risk premiums  required,  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.

                                       17


      During the three months ended April 30, 2008,  risk  premiums  required by
market  participants  on many  investments  increased  as a result of  continued
volatility in the financial markets. Though we do not anticipate any significant
variation from the current earnings and cash flow performance of our securitized
credit  portfolio,  we increased the risk premium  included in the discount rate
assumption  used in the  determination  of the fair  value of our  interests  in
securitized  assets to reflect the higher  expected  risk  premiums  included in
investment  returns we believe a market  participant would require if purchasing
our interests.  Based on a review of the changes in market risk premiums  during
the three months  ended April 30,  2008,  and  discussions  with our  investment
bankers and financial  advisors,  we estimated that a market  participant  would
require an approximately  300 basis point increase in the required risk premium.
As a result, the Company increased the weighted average discount rate assumption
from 16.5% at January 31, 2008, to 19.3% at April 30, 2008,  after  reflecting a
26 basis point decrease in the risk-free  interest rate included in the discount
rate assumption.  Based on its review of available information at July 31, 2008,
the Company  concluded that a market  participant  would not require a change in
the risk premium from that which as used at April 30, 2008. Due to the continued
volatility in the securitization market, we eliminated the assumed bond offering
included in our January 31, 2008,  valuation  and in its place have  included an
estimate of the  increase in borrowing  costs due to the  expected  renewal of a
portion of the QSPE's financing facilities that we estimate a market participant
would use in determining  the fair value of our Interests in securitized  assets
as of July 31,  2008.  The  increase  in the  discount  rate has the  effect  of
deferring income to future periods, but not permanently reducing  securitization
income or our earnings.  If a market  participant were to require a risk premium
that is 100 basis points higher than we estimated in the fair value calculation,
the fair value of our Interests in  securitized  assets would be decreased by an
additional $1.7 million as of July 31, 2008. 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  Interests in
securitized assets and Finance charges and other would have been reduced by $7.1
million as of July 31, 2008. 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 $2.6 million as of July 31, 2008.

    Revenue  Recognition.   Revenues  from  the  sale  of  retail  products  are
recognized  at the time the  customer  takes  possession  of the  product.  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,  2008,  and January 31,  2008,  was $7.2  million and $6.6
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  (earned  upon  purchase  or sale of  product),  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 product  sales,  the
allowances,  credits or payments  are  recorded as a reduction  of cost of goods
sold; 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.

    Share-Based  Compensation.  In December  2004,  SFAS No.  123R,  Share-Based
Payment,  was issued.  Under the  requirements  of this statement we measure the
cost  of  employee  services  received  in  exchange  for  an  award  of  equity
instruments,  typically stock options, based on the grant-date fair value of the

                                       18


award,  and  record  that cost over the  period  during  which the  employee  is
required to provide service in exchange for the award. The grant-date fair value
is based on our best estimate of key assumptions, including expected time period
over  which the  options  will  remain  outstanding  and  expected  stock  price
volatility  at the  date  of  grant.  Additionally,  we must  estimate  expected
forfeitures  for each stock option  grant and adjust the  recorded  compensation
expense accordingly.

    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 and any  subsequent  renewal,  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  gain on sale of property  and any  deferred  loss would be included in
Other assets on the consolidated balance sheets.








                                       19


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,
                                                            ------------------------ -----------------------
                                                               2007          2008       2007        2008
                                                            ----------- ------------ ---------- ------------
                                                                                          
Revenues:
   Product sales                                                  80.4%        80.2%      80.8%        81.3%
   Service maintenance agreement commissions (net)                 4.5          4.5        4.5          4.5
   Service revenues                                                3.0          2.5        2.8          2.4
                                                            ----------- ------------ ---------- ------------
     Total net sales                                              87.9         87.2       88.1         88.2

   Finance charges and other                                      12.3         13.3       12.0         12.7
   Net increase (decrease) in fair value                          (0.2)        (0.5)      (0.1)        (0.9)
                                                            ----------- ------------ ---------- ------------
     Total finance charges and other                              12.1         12.8       11.9         11.8
                                                            ----------- ------------ ---------- ------------

          Total revenues                                         100.0        100.0      100.0        100.0
Costs and expenses:
   Cost of goods sold, including
   warehousing and occupancy cost                                 61.6         62.6       61.0         63.1
   Cost of parts sold, including
   warehousing and occupancy cost                                  1.0          1.0        1.0          1.1
   Selling, general and administrative expense                    30.5         28.8       29.7         28.2
   Provision for bad debts                                         0.2          0.2        0.2          0.1
                                                            ----------- ------------ ---------- ------------
          Total costs and expenses                                93.3         92.6       91.9         92.5
                                                            ----------- ------------ ---------- ------------
   Operating income                                                6.7          7.4        8.1          7.5
   Interest income, net                                           (0.1)        (0.0)      (0.1)         0.0
   Other (income) / expense, net                                   0.0          0.1       (0.2)         0.0
                                                            ----------- ------------ ---------- ------------
   Income before income taxes                                      6.8          7.3        8.4          7.5
   Provision for income taxes                                      2.1          2.7        2.9          2.7
                                                            ----------- ------------ ---------- ------------
   Net income                                                      4.7%         4.6%       5.5%         4.8%
                                                            =========== ============ ========== ============


    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, if any, are removed from each period. Sales from relocated stores
have been included in each period  because each store was  relocated  within the
same general geographic market. Sales from expanded stores have been included in
each period.

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

Three Months Ended July 31, 2008 Compared to Three Months Ended July 31, 2007

- --------------------------------- ------------ ------------- ------------------
                                                                  Change
                                                             ------------------
(Dollars in Millions)                2008          2007         $         %
- --------------------------------- ------------ ------------- ------------------

Net sales                          $ 190.6        $179.0      11.6        6.5
- --------------------------------- ------------ ------------- --------- --------
Finance charges and other             29.1          25.0       4.1       16.4
- --------------------------------- ------------ ------------- --------- --------
Net decrease in fair value            (1.2)         (0.5)     (0.7)     140.0
- --------------------------------- ------------ ------------- --------- --------
Total Revenues                     $ 218.5       $ 203.5      15.0        7.4
- --------------------------------- ------------ ------------- --------- --------

                                       20



     The $11.6 million increase in net sales was made up of the following:

     o    a $14.4 million  increase  generated by eleven retail  locations  that
          were not open for the three months in each period; and

     o    a $2.5 million same store sales  decrease of 1.4%,  driven by weakness
          in appliances and lawn and garden  products which offset strong growth
          in consumer electronics, especially LCD televisions;

     o    a $0.3  million  increase  resulted  from a decrease in  discounts  on
          extended-term  promotional  credit sales (those with terms longer than
          12 months).

     o    a $0.6 million decrease resulted from a decrease in service revenues.

    The  components  of the $11.6  million  increase  in net sales  were a $11.4
million  increase  in  Product  sales and a $0.2  million  increase  in  service
maintenance  agreement  commissions  and  service  revenues.  The $11.4  million
increase in product sales resulted from the following:

     o    approximately  $14.8  million  increase  attributable  to  an  overall
          increase in the average unit price.  The increase was due primarily to
          a change in the mix of product  sales,  driven by an  increase  in the
          consumer  electronics  category,  which has the highest  average price
          point  of any  category,  as a  percentage  of  total  product  sales.
          Additionally, there were category price point increases as a result of
          a shift to higher-priced  high-efficiency  laundry items and increases
          in laptop computer and video game equipment sales, partially offset by
          a decline in the average price points on our electronics, and lawn and
          garden categories, and

     o    approximately $3.4 million decrease attributable to decreases in total
          unit sales,  due primarily to decreased  home appliance  sales,  which
          offset solid growth in consumer electronics.

    The $0.2 million increase in service maintenance  agreement  commissions and
service revenues was driven by increased sales of service maintenance agreements
due to higher product sales, partially offset by lower service revenues.

         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,
                                 -----------------------------------------------------
                                            2007                     2008
                                 ------------------------- ---------------------------   Percent
            Category                Amount      Percent       Amount       Percent        Change
                                 ------------ ------------ ------------ -------------- -------------
                                                                               
Consumer electronics                $ 54,061       30.2%     $ 63,033        33.1%      16.6%    (1)
Home appliances                       60,732       33.9        60,920        31.9        0.3     (2)
Track                                 20,425       11.4        23,180        12.1       13.5     (3)
Furniture and mattresses              15,284        8.6        16,558         8.7        8.3     (4)
Lawn and garden                        8,555        4.8         7,027         3.7      (17.9)    (5)
Delivery                               3,301        1.8         3,209         1.7       (2.8)    (6)
Other                                  1,435        0.8         1,313         0.7       (8.5)
                                 ------------ ------------ ------------ --------------
     Total product sales             163,793       91.5       175,240        91.9        7.0
Service maintenance agreement
 commissions                           9,071        5.1         9,911         5.2        9.3     (7)
Service revenues                       6,137        3.4         5,488         2.9      (10.6)    (8)
                                 ------------ ------------ ------------ --------------
     Total net sales                $179,001      100.0%     $190,639       100.0%       6.5%
                                 ============ ============ ============ ==============

          -------------------------------------
     (1)  This   increase  is  due  to  continued   consumer   interest  in  LCD
          televisions,   which  offset   declines  in   projection   and  plasma
          televisions.

                                       21



     (2)  The home  appliance  category  increased  slightly  on strong room air
          conditioning  sales and an increase in laundry sales, as the appliance
          market in general showed continued weakness.
     (3)  The increase in track sales (consisting largely of computers, computer
          peripherals,  video game  equipment,  portable  electronics  and small
          appliances) is driven  primarily by increased video game equipment and
          laptop computer sales, and the addition of GPS devices.
     (4)  This  increase is due to store  expansion and higher  furniture  sales
          driven by the impact of additional vendors and product offerings.
     (5)  This category was impacted by lower rainfall during this year's fiscal
          quarter negatively  impacting the selling season as compared to fiscal
          2008.
     (6)  This  decrease  was  due  to  a  reduction  in  the  total  number  of
          deliveries.
     (7)  This increase is due to the increase in product sales.
     (8)  This  decrease  is  driven by a  decrease  in the  number of  warranty
          service calls performed by our technicians.

    Total Finance  charges and other  increased 13.7% for the quarter ended July
31, 2008, as securitization income increased by $3.1 million, or 16.9%, net of a
$1.2 million decrease in the fair value of our Interests in securitized  assets.
The increase in total Finance  charges and other was due primarily to the growth
of our portfolio and reduced  borrowing costs due to lower  short-term  interest
rates in the  commercial-paper  market  and a higher  percentage  of the  QSPE's
borrowings  being under its  commercial-paper  based borrowing  facility.  These
decreases  were  partially  offset  by a higher  net  credit  loss  rate,  which
increased  from 2.3% in the prior  year to 2.8% in the  quarter  ended  July 31,
2008. The decrease in the fair value of our Interests in securitized  assets was
primarily a result of an increase in the  projected  interest  rates used in the
discounted  cash flow model used to determine the fair value of our interests in
securitized assets.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Cost of goods sold                     $136.8       $125.3      11.5      9.2
- ----------------------------------- ---------- -------------- --------- --------
As a percent of net product sales      78.1%         76.5%                1.6
- ----------------------------------- ---------- -------------- --------- --------

    Cost of goods sold increased as a percent of net product sales from the 2007
period to the 2008 period due to pricing pressures in retailing in general,  and
especially on flat-panel TV's.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Cost of service parts sold              $2.3         $2.1       0.2       9.5
- ----------------------------------- ---------- -------------- --------- --------
As a percent of service revenues       41.3%         34.6%                6.7
- ----------------------------------- ---------- -------------- --------- --------

    This  increase was due primarily to a 22.6%  increase in parts sales,  which
grew faster than labor sales.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Selling, general and administrative
 expense                              $62.9         $62.1      0.8       1.3
- ----------------------------------- ---------- -------------- --------- --------
As a percent of total revenues        28.8%         30.5%               (1.7)
- ----------------------------------- ---------- -------------- --------- --------

    The increase in SG&A expense was largely  attributable  to the growth of the
Company and  addition of new stores.  The  improvement  in our SG&A expense as a
percent of revenues was largely driven by lower  compensation  costs in absolute
dollars and as a percent of  revenues as compared to the prior year,  as well as
reduced advertising expense as a percent of revenues.  Additionally,  reductions
in certain store  operating  expenses,  including  repairs and  maintenance  and
janitorial services  contributed to the improvement.  Partially offsetting these
improvements  were increases in utilities,  management  information  systems and
stock-based compensation expenses.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Thousands)                2008         2007         $         %
- ----------------------------------- ---------- -------------- ------------------
Interest income, net                  $(85)       $(251)       166      (66.1)
- ----------------------------------- ---------- -------------- ------------------

    The decrease in net  interest  income was a result of a decrease in interest
income from  invested  funds due to lower  balances  of invested  cash and lower
interest rates earned on amounts invested.


                                       22



- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Provision for income taxes             $6.0         $4.3        1.7      39.5
- ----------------------------------- ---------- -------------- --------- --------
As a percent of income before
 income taxes                          37.0%        30.8%                 6.2
- ----------------------------------- ---------- -------------- --------- --------

    This  increase  in taxes as a percent  of  income  before  income  taxes was
impacted  primarily by the one-time  reversal of  approximately  $0.9 million of
accrued Texas margin tax in the prior year period.

Six Months Ended July 31, 2008 Compared to Six Months Ended July 31, 2007

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Net sales                             $ 385.7      $360.3       25.4      7.0
- ----------------------------------- ---------- -------------- --------- --------
Finance charges and other                55.7        48.9        6.8     13.9
- ----------------------------------- ---------- -------------- --------- --------
Net decrease in fair value               (4.3)       (0.4)      (3.9)     N/A
- ----------------------------------- ---------- -------------- --------- --------
Total Revenues                        $ 437.1     $ 408.8       28.3      6.9
- ----------------------------------- ---------- -------------- --------- --------

    The $25.4 million increase in net sales was made up of the following:

     o    a $26.4 million  increase  generated by eleven retail  locations  that
          were not open for the six months in each period;

     o    a $0.7 million same store sales  decrease of 0.2%,  driven by weakness
          in appliance and lawn and garden sales;

     o    a $0.6  million  increase  resulted  from a decrease in  discounts  on
          extended-term  promotional  credit sales (those with terms longer than
          12 months); and

     o    a $0.9 million decrease resulted from a decrease in service revenues.

    The  components  of the $25.4  million  increase  in net sales  were a $24.7
million  increase  in  Product  sales and a $0.7  million  increase  in  service
maintenance  agreement  commissions  and  service  revenues.  The $24.7  million
increase in product sales resulted from the following:

     o    approximately  $30.5  million  increase  attributable  to  an  overall
          increase in the average unit price.  The increase was due primarily to
          a change in the mix of product  sales,  driven by an  increase  in the
          consumer  electronics  category,  which has the highest  average price
          point  of any  category,  as a  percentage  of  total  product  sales.
          Additionally, there were category price point increases as a result of
          a shift to higher-priced  high-efficiency  laundry items and increases
          in laptop computer and video game equipment sales, partially offset by
          a decline in the average price points on our electronics, and lawn and
          garden categories, and

     o    approximately $5.8 million decrease attributable to decreases in total
          unit sales,  due primarily to decreased  home appliance  sales,  which
          offset solid growth in consumer electronics.

    The $0.7 million increase in service maintenance  agreement  commissions and
service revenues was driven by increased sales of service maintenance agreements
due to higher product sales, partially offset by lower service revenues.

                                       23


         The  following  table  presents  the  makeup  of net  sales by  product
category,  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,
                                 --------------------------------------------------
                                           2007                     2008
                                 ------------------------ -------------------------   Percent
            Category                Amount      Percent     Amount       Percent       Change
                                 ------------ ----------- ----------- ------------- ------------
                                                                               
Consumer electronics                $112,249        31.1%    $136,832         35.5%     21.9%    (1)
Home appliances                      118,444        32.9      116,104         30.1      (2.0)    (2)
Track                                 42,736        11.9       46,266         12.0       8.3     (3)
Furniture and mattresses              33,201         9.2       34,271          8.9       3.2     (4)
Lawn and garden                       14,711         4.1       12,702          3.3     (13.7)    (5)
Delivery                               6,365         1.8        6,346          1.6      (0.3)    (6)
Other                                  2,726         0.7        2,630          0.6      (3.5)
                                 ------------ ----------- ----------- -------------
     Total product sales             330,432        91.7      355,151         92.0       7.5
Service maintenance agreement
 commissions                          18,352         5.1       19,881          5.2       8.3     (7)
Service revenues                      11,582         3.2       10,680          2.8      (7.8)    (8)
                                 ------------ ----------- ----------- -------------
     Total net sales                $360,366       100.0%    $385,712        100.0%      7.0%
                                 ============ =========== =========== =============


          ----------------------------------
     (1)  This   increase  is  due  to  continued   consumer   interest  in  LCD
          televisions,   which  offset   declines  in   projection   and  plasma
          televisions.
     (2)  The  home  appliance   category   declined   primarily  due  to  lower
          refrigeration  sales, as room air sales  increased,  and the appliance
          market in general showed continued weakness.
     (3)  The increase in track sales (consisting largely of computers, computer
          peripherals,  video game  equipment,  portable  electronics  and small
          appliances) is driven  primarily by increased video game equipment and
          laptop  computer  sales,  and the addition of GPS  devices,  partially
          offset by declines in camcorder and camera sales.
     (4)  This increase is due to store  expansion and a change in our furniture
          and  mattresses  merchandising  driven  by the  multi-vendor  strategy
          implemented during the prior year.
     (5)  This category was impacted by lower rainfall during this year's fiscal
          period  negatively  impacting the selling season as compared to fiscal
          2008.
     (6)  This  decrease  was  due  to  a  reduction  in  the  total  number  of
          deliveries.
     (7)  This increase is due to the increase in product sales.
     (8)  This  decrease  is  driven by a  decrease  in the  number of  warranty
          service calls performed by our technicians.

    Total Finance charges and other increased 6.0% for the period ended July 31,
2008, as securitization income increased by $2.5 million, or 6.8%, net of a $4.3
million decrease in the fair value of our Interests in securitized  assets.  The
increase in total Finance  charges and other was due primarily due to the growth
of our portfolio and lower  borrowing  costs,  partially  offset by a higher net
credit loss rate. The decrease in the fair value of our Interests in securitized
assets was  primarily  a result of an  increase in the  estimated  risk  premium
expected by a market  participant  included in the discount rate assumption used
in the  discounted  cash flow  model  used to  determine  the fair  value of our
interests in securitized  assets. The risk premium included in the discount rate
assumption  was  increased  due to the  continued  volatility  in the  financial
markets  during the period and is not related to the  performance  of the credit
portfolio or our credit collection operations.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Cost of goods sold                    $275.8      $249.7        26.1     10.5
- ----------------------------------- ---------- -------------- --------- --------
As a percent of net product sales      77.7%        75.6%                 2.1
- ----------------------------------- ---------- -------------- --------- --------

    Cost of goods sold increased as a percent of net product sales from the 2007
period to the 2008 period due to pricing pressures in retailing in general,  and
especially on flat-panel TV's.

                                       24


- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Cost of service parts sold             $4.6        $4.0        0.6       15.2
- ----------------------------------- ---------- -------------- --------- --------
As a percent of service revenues      43.0%       34.4%                   8.6
- ----------------------------------- ---------- -------------- --------- --------

    This  increase was due primarily to a 21.8%  increase in parts sales,  which
grew faster than labor sales.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Selling, general and administrative
 expense                             $123.3        $121.3       2.2       1.6
- ----------------------------------- ---------- -------------- --------- --------
As a percent of total revenues        28.2%         29.7%                (1.5)
- ----------------------------------- ---------- -------------- --------- --------

    The increase in SG&A expense was largely  attributable  to the growth of the
Company and  addition of new stores.  The  improvement  in our SG&A expense as a
percent of revenues was largely driven by lower  compensation  costs in absolute
dollars and as a percent of  revenues as compared to the prior year,  as well as
reduced advertising expense as a percent of revenues.  Additionally,  reductions
in certain store  operating  expenses,  including  repairs and  maintenance  and
janitorial services  contributed to the improvement.  Partially offsetting these
improvements  were increases in utilities,  management  information  systems and
stock-based compensation expenses.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Provision for bad debts               $0.6          $0.9       (0.3)    (33.0)
- ----------------------------------- ---------- -------------- --------- --------
As a percent of total revenues        .14%          .22%                (0.08)
- ----------------------------------- ---------- -------------- --------- --------

    The provision for bad debts on non-credit  portfolio  receivables and credit
portfolio  receivables  retained by us and not eligible to be transferred to the
QSPE  decreased  primarily  as a result of reduced  net credit  charge-offs  and
provision  adjustments due to the decreased net credit losses.  See the notes to
the financial statements for information regarding the performance of the credit
portfolio.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Thousands)                2008         2007          $         %
- ----------------------------------- ---------- -------------- --------- --------
Interest income, net                 $(100)       $(491)        391     (79.6)
- ----------------------------------- ---------- -------------- --------- --------

    The decrease in net  interest  income was a result of a decrease in interest
income from  invested  funds due to lower  balances  of invested  cash and lower
interest rates earned on amounts invested.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Thousands)                2008         2007          $         %
- ----------------------------------- ---------- -------------- --------- --------
Other (income)/expense, net           $106        $(886)        992    (112.0)
- ----------------------------------- ---------- -------------- --------- --------

    During the period  ended July 31,  2007,  there were gains of  approximately
$0.8 million  recognized  on the sale of two of the Company's  store  locations.
There were approximately $1.2 million of gains realized, but not recognized,  in
the period ended July 31, 2007, on  transactions  qualifying for  sale-leaseback
accounting  that were  deferred  and are being  amortized as a reduction of rent
expense on a straight-line basis over the minimum lease terms.

- ----------------------------------- ---------- -------------- ------------------
                                                                   Change
                                                              ------------------
(Dollars in Millions)                  2008         2007         $         %
- ----------------------------------- ---------- -------------- --------- --------
Provision for income taxes            $12.0        $11.7        0.3       2.4
- ----------------------------------- ---------- -------------- --------- --------
As a percent of income before
 income taxes                         36.5%        34.1%                  2.4
- ----------------------------------- ---------- -------------- --------- --------

    This  increase  in taxes as a percent  of  income  before  income  taxes was
impacted  primarily by the one-time  reversal of  approximately  $0.9 million of
accrued Texas margin tax in the prior year period.

                                       25


Liquidity and Capital Resources

    Current Activities

    We require capital to finance our growth as we add new stores and markets to
our operations,  which in turn requires additional working capital for increased
receivables and inventory.  We have historically financed our operations through
a combination of cash flow generated  from  operations and external  borrowings,
including  primarily  bank debt,  extended  terms  provided  by our  vendors for
inventory purchases, acquisition of inventory under consignment arrangements and
transfers of receivables to our asset-backed securitization facilities.

    As of July 31, 2008, we had approximately $42.4 million in cash  invested in
short-term,  tax-free  instruments.  In addition to this  invested  cash, we had
$98.3  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 and $21.5 million under extended
vendor terms for  purchases of  inventory.  At July 31, 2008,  our QSPE owed $50
million to its lenders  under  commitments  that expired on July 29,  2008.  The
amounts due will be repaid by the QSPE with  collections  on the  receivables in
its  portfolio.  This  repayment  is  expected  to be  completed  by the  end of
September  2008.  After the  repayment is complete,  future  collections  on the
QSPE's receivables will be available to purchase  receivables  transferred by us
to the QSPE.

    Effective  August 14,  2008,  we  executed  a $210  million  revolving  loan
facility  that  provides  funding  based on a borrowing  base  calculation  that
includes accounts receivable and inventory. The new facility, which replaced our
$100  million  revolving  credit  facility,  matures  in  August  2011 and bears
interest  at LIBOR  plus a spread  ranging  from 225  basis  points to 275 basis
points,  based on a fixed charge  coverage  ratio.  The spread will be 225 basis
points for the first six months under the new loan  agreement,  and then will be
subject to adjustment as discussed above.  Additionally,  the new loan agreement
includes an accordion  feature  allowing for future  expansion of the  committed
amount  up to $350  million.  In  conjunction  with  completing  this  financing
arrangement, our QSPE amended certain of its borrowing agreements to provide for
the existence of the new revolving loan facility and adjust certain terms of its
borrowing  arrangements to current market  requirements,  including reducing the
advance rate on its variable  funding note  facility  from a maximum of 85% to a
maximum of 76%. As a result of completing the new revolving credit  facility,  a
larger portion of the accounts receivable we generate will be retained by us and
not sold to the QSPE, and as such will be included in our  consolidated  balance
sheet. Based on information at July 31, 2008, we would have had availability for
borrowing under the new credit facility of  approximately  $39.2 million,  after
considering  standby  letters  of  credit  issued.  Availability  under  the new
facility will increase as new receivables are retained by us and included in the
borrowing  base  calculation.  As a  result  of the  changes  in  our  borrowing
facilities,  we  estimate  our  immediately  available  liquidity  be reduced to
approximately  $40  million,  before  accessing  other  debt or equity  markets,
including  financing or selling owned real estate.  Additionally,  on August 28,
2008,  our QSPE  completed  an  extension  of the  maturity  date on its 364-day
commitment  to August 13, 2009.  In  conjunction  with the renewal,  the cost of
borrowings under this $300 million facility increased and will now bear interest
at the commercial paper rate plus 250 basis points, in most instances.

    A summary of the  significant  financial  covenants that govern our new bank
credit facility  compared to our actual  compliance  status at July 31, 2008, is
presented below:


                                                                                 Required
                                                                                 Minimum/
                                                                   Actual        Maximum
                                                               -------------- ---------------
                                                                              
Fixed charge coverage ratio must exceed required minimum        1.64 to 1.00   1.30 to 1.00
Leverage ratio must be lower than required maximum              1.62 to 1.00   3.50 to 1.00
Cash recovery percentage must exceed required minimum              5.49%           4.75%
Capital expenditures, net must be lower than required maximum  $21.5 million   $22.0 million


    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,

                                       26


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 cash
flows from 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 or margins for our products;

     o    more stringent vendor terms on our inventory purchases;

     o    loss of ability to acquire inventory on consignment;

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

     o    reductions   in  product   pricing  due  to   competitor   promotional
          activities;

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

     o    increases in the retained  portion of our receivables  portfolio under
          our current QSPE's asset-backed  securitization program as a result of
          changes   in   performance   or  types  of   receivables   transferred
          (promotional  versus  non-promotional  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,  or
          limitations on the ability of the QSPE to obtain financing through its
          commercial paper-based funding sources;

     o    reduced  availability  under our revolving credit facility as a result
          of borrowing  base  requirements  and the impact on the borrowing base
          calculation of changes in the performance of the receivables  financed
          by that facility,

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

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

     o    increases in personnel costs or other costs for us to stay competitive
          in our markets; and

     o    the inability to get our current variable funding facility renewed.

      If  necessary,  in addition to  available  cash  balances,  cash flow from
operations  and borrowing  capacity under our revolving  facilities,  additional
cash to fund our growth and increases in receivables  balances could be obtained
by:

     o    reducing capital expenditures for new store openings,

     o    taking  advantage of longer payment terms and financing  available for
          inventory purchases,

     o    utilizing other sources for providing financing to our customers,

     o    negotiating to expand the capacity  available  under  existing  credit
          facilities, and

     o    accessing new debt or equity markets.

    During the six months  ended July 31, 2008,  net cash  provided by operating
activities   increased  $53.0  million  from  $6.8  million  used  in  operating
activities in the six months ended July 31, 2007,  to $46.2 million  provided in

                                       27


the six months ended July 31, 2008.  Operating cash flows for the current period
were  impacted  primarily  by  improved  funding  rates on the sold  receivables
portfolio,  as the QSPE paid off the 2002  Series B bonds,  and an  increase  in
accounts payable balances,  due to the timing of inventory  purchases and taking
advantage of payment terms  available  from its vendors.  These  increases  were
partially offset by cash used to fund the increased  inventory levels to support
our new stores.

    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 21.0% and 19.9%, as of July 31, 2007
and 2008, respectively.  The weighted average promotional period was 14.5 months
and 15.8 months for promotional  receivables outstanding as of July 31, 2007 and
2008,   respectively.   The  weighted  average  remaining  term  on  those  same
promotional  receivables was 10.8 months and 10.9 months as of July 31, 2007 and
2008,  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 used in investing activities increased by $11.5 million,  from $0.7
million  provided in the fiscal 2008 period to $10.8  million used in the fiscal
2009  period.  The net increase in cash used in  investing  activities  resulted
primarily  from a decline in proceeds  from sales of property  and  equipment as
compared to the same period in the prior fiscal year, and increased purchases of
property  and  equipment  in the current  year  period.  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  expenditures  for property and  equipment for the
remainder of fiscal 2009 to be primarily for the completion and opening of three
additional stores.

    Net cash from  financing  activities  increased  by $7.1  million  from $6.8
million used during the six months ended July 31, 2007, to $0.3 million provided
during the six months ended July 31, 2008, as we suspended our stock  repurchase
program in the current fiscal period.

    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.  Through  July 31,
2008, we had spent $37.1 million under this  authorization to acquire  1,723,205
shares of our common stock though  there were no shares  repurchased  during the
six months ended July 31, 2008,  and our Board of Directors has  terminated  the
repurchase program.

    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 medium-term and variable funding notes
secured by the receivables 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, 2008,  the issuer had issued two series of notes and bonds:  the
2002 Series A variable  funding note with a total  availability  of $300 million
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 2012. The issuer recently  completed an extension of the

                                       28


maturity date on the 364-day  commitment to August 13, 2009. In conjunction with
the renewal,  the cost of borrowings under this $300 million facility  increased
and will now bear interest at the  commercial  paper rate plus 250 basis points,
in most instances. $150 million of 364-day commitments expired on July 29, 2008.
At July  31,  2008,  there  was  $50  million  outstanding  under  this  expired
commitment that will be repaid from collections on the receivables in the QSPE's
portfolio.  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.  The net portfolio  yield was 10.3% at July 31,
2008. Private institutional investors,  primarily insurance companies, purchased
the 2006 Series A bonds at a weighted fixed rate of 5.75%.  The weighted average
interest on the variable funding note during the month of July 2008 was 3.33%.

    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, or 2006 Series A bond holders,  the
servicing fee and additional earnings to the extent they are available.

    Currently  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 the total commitment, 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,  2008,  borrowings  under the 2002  Series A variable
funding note were $350.0  million and the amount in excess of the total facility
commitment  will  be  repaid  from  collections  on the  receivables  in  QSPE's
portfolio.

    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
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 2006 Series A bond
holders could claim the balance in its $6.0 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 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,
2008, is presented below:


                                                                              Required
                                                                              Minimum/
                                                             As reported      Maximum
                                                            -------------- ---------------
                                                                           
Issuer interest must exceed required minimum                $90.3 million   $74.8 million
Gross loss rate must be lower than required maximum              3.3%           10.0%
Net portfolio yield must exceed required minimum                10.3%           2.0%
Payment rate must exceed required minimum                        6.5%           3.0%
Consolidated net worth must exceed required minimum         $326.8 million $232.5 million


     Note:  All  terms in the  above  table  are  defined  by the  asset  backed
     securitization  program 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 2006
Series  A  bonds,  subject  to  grace  periods  and  notice  provisions  in some
circumstances,  include,  among others:  failure of the issuer to pay principal,

                                       29


interest or fees; violation by the issuer of any of its covenants or agreements;
inaccuracy  of any  representation  or  warranty  made  by the  issuer;  certain
servicer  defaults;  failure of the trustee to have a valid and perfected  first
priority security  interest in the collateral;  default under or acceleration of
certain  other  indebtedness;  bankruptcy  and  insolvency  events;  failure  to
maintain certain loss ratios and portfolio yield;  change of control  provisions
and certain other events  pertaining to us. The issuer's  obligations  under the
program are secured by the receivables and proceeds.



 Securitization Facilities
 We finance most of our customer receivables through asset-
 backed securitization facilities
                                                                     
                                                                   ------------------------------
                                                                         2002 Series A Note
                                                             |---->    $300 million Commitment
                                                             |          Credit Rating: P1/A1
                                                             |     Bank Commercial Paper Conduits
                                                             |     ------------------------------
                    Customer Receivables                     |
                                                             |
  ------------------   ------->   ---------------------      |
        Retail                         Qualifying            |
        Sales                        Special Purpose    <----|
        Entity                           Entity              |
                                        ("QSPE")             |
  ------------------   <-------   ---------------------      |
                                                             |
                    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 (Aa3)
                                                                      Class B: $43.3 mm (Baa2)
                                                                      Class C: $16.7 mm (Ba2)
                                                                   ------------------------------


    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.

                                       30


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

    Interest  rates  under our new bank credit  facility  are  variable  and are
determined,  at our option,  as the base rate,  which is the prime rate plus the
base rate  margin,  which  ranges  from 0.25% to 0.75%,  or LIBOR plus the LIBOR
margin,  which  ranges  from  2.25% to 2.75%.  Interest  rates  under our QSPE's
variable  funding note  facility are  variable and are  determined  based on the
commercial paper rate plus a spread of 2.50%. Accordingly,  changes in the prime
rate,  the  commercial  paper rate or LIBOR,  which are  affected  by changes in
interest  rates  generally,  will affect the interest rate on, and therefore our
costs under, these credit facilities.  We are also exposed to interest rate risk
through the interest only strip we receive from our sales of  receivables to the
QSPE, due to rate  variability  under the QSPE's variable funding note discussed
above.  Since January 31, 2008, our interest rate  sensitivity  has increased on
the  interest  only strip as the  variable  rate  portion of the QSPE's debt has
increased from $278.0 million, or 59.4% of its total debt, to $350.0 million, or
70.0% of its total debt.  As a result,  a 100 basis  point  increase in interest
rates on the variable rate debt would increase borrowing costs $3.5 million over
a 12-month period, based on the balance outstanding at July 31, 2008.

Item 4.  Controls and Procedures

     Based on  management's  evaluation  (with  the  participation  of our Chief
Executive Officer (CEO) and Chief Financial Officer (CFO)), as of the end of the
period  covered  by  this  report,  our  CEO and CFO  have  concluded  that  our
disclosure  controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities  Exchange Act of 1934, as amended (the Exchange Act)),  are
effective to ensure that  information  required to be disclosed by us in reports
that  we  file  or  submit  under  the  Exchange  Act  is  recorded,  processed,
summarized,  and  reported  within the time  periods  specified in SEC rules and
forms,  and  is  accumulated  and  communicated  to  management,  including  our
principal  executive officer and principal  financial officer, as appropriate to
allow timely decisions regarding required disclosure.

     For the  quarter  ended  July 31,  2008,  there have been no changes in our
internal  controls over financial  reporting (as defined in Rule 13a-15(f) under
the  Securities  Exchange  Act of 1934) that have  materially  affected,  or are
reasonably  likely to materially  affect,  our internal  controls over financial
reporting.

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

    We are involved in routine  litigation  incidental to our business from time
to  time.  Currently,  we do not  expect  the  outcome  of any of  this  routine
litigation  to have a material  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, 2008,  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.  No repurchases  were made during the quarter ended July 31,
2008, and our Board of Directors has terminated the repurchase program. There is
approximately  $13 million  remaining for future  purchases under the originally
authorized  program.  In August  2008,  we entered into a new  revolving  credit
facility  that  restricts  our ability to complete  repurchases  of our stock or
declare and make dividend distributions based on required availability under the

                                       31


loan agreement at the time of the proposed payment,  projected  availability for
the  six-month  period  succeeding  that date and approval of the lenders and is
limited to an aggregate amount over the term of the facility of $50 million.


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

     At the Annual Meeting of  Stockholders  held on June 3, 2008, the following
proposals were submitted to stockholders with the following results:


     1. Election of nine directors

                                                    Number of Shares
                                        ----------------------------------------
                                               For                  Withheld
                                        -------------------     ----------------
         Marvin D. Brailsford              21,052,888               137,026
         Thomas J. Frank, Sr.              21,033,749               156,165
         Jon E. M. Jacoby                  20,540,119               649,795
         Bob L. Martin                     21,007,345               182,569
         Douglas H. Martin                 21,037,050               152,864
         Dr. William C. Nylin, Jr.         21,053,841               136,073
         Scott L. Thompson                 21,053,655               136,259
         William T. Trawick                20,560,605               629,309
         Theodore M. Wright                21,052,858               137,056


     2. Approval of the Audit  Committee's  appointment of Ernst & Young, LLP as
our independent public accountants for the fiscal year ending January 31, 2009.


                                            Number of Shares
                                        --------------------------
                For                                 21,188,218
                Against                                  1,688
                Abstain                                      8
                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.


                                       32


                                    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/ Michael J. Poppe
                                         ---------------------------------
                                         Michael J. Poppe
                                         Chief Financial Officer
                                         (Principal  Financial  Officer and duly
                                         authorized  to sign this report on
                                         behalf of the registrant)

Date: August 28, 2008



                                       33


                                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        Amended and Restated Bylaws of Conn's, Inc. effective as of June 3,
           2008 (incorporated herein by reference to Exhibit 3.2.3 to Conn's,
           Inc. Form 10-Q for the quarterly period ended April 30, 2008 (File
           No. 000-50421) as filed with the Securities and Exchange Commission
           on June 4, 2008).

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)

                                       34


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

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

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       Loan and Security Agreement dated August 14, 2008, by and among
           Conn's, Inc. and the Borrowers thereunder, the Lenders party thereto,
           Bank of America, N.A, a national banking association, as
           Administrative Agent and Joint Book Runner for the Lenders, referred
           to as Agent, JPMorgan Chase Bank, National Association, as
           Syndication Agent and Joint Book Runner for the Lenders, and Capital
           One, N.A., as Co-Documentation Agent (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 20,2008).

                                       35


10.9.1     Intercreditor Agreement dated August 14, 2008, by and among Bank of
           America, N.A., as the ABL Agent, Wells Fargo Bank, National
           Association, as Securitization Trustee, Conn Appliances, Inc. as the
           Initial Servicer, Conn Credit Corporation, Inc., as a borrower, Conn
           Credit I, L.P., as a borrower and Bank of America, N.A., as
           Collateral Agent (incorporated herein by reference to Exhibit 99.5 to
           Conn's Inc. Current Report on Form 8-K (File No. 000-50421) as filed
           with the Securities and Exchange Commission on August 20,2008).

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).

10.11.3    Fourth Supplemental Indenture dated August 14, 2008 by and between
           Conn Funding II, L.P., as Issuer, and Wells Fargo Bank, National
           Association, as Trustee (incorporated herein by reference to Exhibit
           99.4 to Conn's, Inc. Current Report on Form 8-K (File No. 000-50421)
           as filed with the Securities and Exchange Commission on August 20,
           2008).

10.12      Amended and Restated Series 2002-A Supplement dated September 10,
           2007, by and between Conn Funding II, L.P., as Issuer, and Wells
           Fargo Bank, National Association, as Trustee (incorporated herein by
           reference to Exhibit 99.2 to Conn's, Inc. Current Report on Form 8-K
           (File No. 000-50421) as filed with the Securities and Exchange
           Commission on September 11, 2007).

10.12.1    Supplement No. 1 to Amended and Restated Series 2002-A Supplement
           dated August 14, 2008, by and between Conn Funding II, L.P., as
           Issuer, and Wells Fargo Bank, National Association, as Trustee
           (incorporated herein by reference to Exhibit 99.2 to Conn's, Inc.
           Current Report on Form 8-K (File No. 000-50421) as filed with the
           Securities and Exchange Commission on August 20, 2008).

10.12.2    Amended and Restated Note Purchase Agreement dated September 10, 2007
           by and between Conn Funding II, L.P., as Issuer, and Wells Fargo
           Bank, National Association, as Trustee (incorporated herein by
           reference to Exhibit 99.3 to Conn's, Inc. Current Report on Form 8-K
           (File No. 000-50421) as filed with the Securities and Exchange
           Commission on September 11, 2007).

10.12.3    Second Amended and Restated Note Purchase Agreement dated August 14,
           2008 by and between Conn Funding II, L.P., as Issuer, and Wells Fargo
           Bank, National Association, as Trustee (incorporated herein by
           reference to Exhibit 99.3 to Conn's, Inc. Current Report on Form 8-K
           (File No. 000-50421) as filed with the Securities and Exchange
           Commission on August 20, 2008).

10.12.4    Amendment No. 1 to Second Amended and Restated Note Purchase
           Agreement dated August 28, 2008 by and between Conn Funding II, L.P.,
           as Issuer, and Wells Fargo Bank, National Association, as Trustee
           (filed herewith).

                                       36


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)

                                       37


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 (incorporated herein by
           reference to Exhibit 10.18.5 to Conn's, Inc. Form 10-Q for the
           quarterly period ended July 31, 2007 (File No. 000-50421) as filed
           with the Securities and Exchange Commission on August 30, 2007).

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).

                                       38


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. (incorporated herein by reference to
           Exhibit 21 to Conn's, Inc. Form 10-Q for the quarterly period ended
           July 31, 2007 (File No. 000-50421) as filed with the Securities and
           Exchange Commission on August 30, 2007).

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).

                                       39


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

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 President - Retail Division in support of Rule
           13a-14(a)/15d-14(a) Certification (Chief Executive Officer) (filed
           herewith).

99.4       Subcertification by President - Credit Division in support of Rule
           13a-14(a)/15d-14(a) Certification (Chief Executive Officer) (filed
           herewith).

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

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

99.7       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.



                                       40