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 October 31, 2007
                        Commission File Number 000-50421

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

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

                               3295 College Street
                              Beaumont, Texas 77701
                                 (409) 832-1696
                   (Address, including zip code, and telephone
                  number, including area code, of registrant's
                          principal executive offices)

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


Indicate by check mark whether the registrant (l) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X]  No [ ]


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


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


Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of November 27, 2007:


               Class                                           Outstanding
----------------------------------------                 -----------------------
 Common stock, $.01 par value per share                         23,969,814





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


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

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

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

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

             Consolidated Statement of Stockholders' Equity for the
               nine months ended October 31, 2007..............................3

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

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

Item 2.      Management's Discussion and Analysis of Financial Condition
-------        and Results of Operations......................................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................................................32
-------

Item 1A.     Risk Factors.....................................................32
--------

Item 2.      Unregistered Sales of Equity Securities and Use of Proceeds......32
-------

Item 4.      Submission of Matters to a Vote of Security Holders..............33
-------

Item 5.      Other Information................................................33
-------

Item 6.      Exhibits.........................................................33
-------


SIGNATURE    .................................................................34


                                       i


Part I. FINANCIAL INFORMATION
Item 1. Financial Statements

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

                      Assets                       January 31,     October 31,
                                                      2007            2007
                                                  -------------   -------------
Current assets                                                     (unaudited)
  Cash and cash equivalents....................... $     56,570    $     23,045
  Accounts receivable, net........................       31,448          35,759
  Interests in securitized assets.................      136,848         165,236
  Inventories.....................................       87,098          97,466
  Deferred income taxes...........................          551           2,652
  Prepaid expenses and other assets...............        5,247           4,573
                                                  -------------   -------------
    Total current assets..........................      317,762         328,731
Non-current deferred income tax asset.............        2,920               -
Property and equipment
  Land............................................        9,102           8,011
  Buildings.......................................       13,896          13,083
  Equipment and fixtures..........................       13,650          16,672
  Transportation equipment........................        3,022           2,825
  Leasehold improvements..........................       66,761          69,643
                                                  -------------   -------------
    Subtotal......................................      106,431         110,234
  Less accumulated depreciation...................      (46,991)        (54,872)
                                                  -------------   -------------
    Total property and equipment, net.............       59,440          55,362
Goodwill, net.....................................        9,617           9,617
Debt issuance costs and other assets, net.........          208             167
                                                  -------------   -------------
    Total assets.................................. $    389,947    $    393,877
                                                  =============   =============
       Liabilities and Stockholders' Equity
Current liabilities
  Current portion of long-term debt............... $        110    $        111
  Accounts payable................................       54,045          43,609
  Accrued compensation and related expenses.......        9,234           9,073
  Accrued expenses................................       20,424          23,785
  Income taxes payable............................        3,693             416
  Deferred revenues and allowances................        9,516          13,808
                                                  -------------   -------------
    Total current liabilities.....................       97,022          90,802
Long-term debt....................................           88              28
Non-current deferred income tax liability.........            -             123
Deferred gains on sales of property...............          309           1,314
Stockholders' equity
  Preferred stock ($0.01 par value, 1,000,000
   shares authorized; none issued or outstanding)            -               -
  Common stock ($0.01 par value, 40,000,000 shares
   authorized; 23,809,522 and 23,969,814 shares
   issued at January 31, 2007 and October 31,
   2007, respectively)............................          238             240
  Additional paid-in capital......................       93,365          97,235
  Accumulated other comprehensive income..........        6,305               -
  Retained earnings...............................      196,417         228,672
  Treasury stock, at cost, 168,000 and 1,041,185
   shares, respectively...........................       (3,797)        (24,537)
                                                  -------------   -------------
    Total stockholders' equity....................      292,528         301,610
                                                  -------------   -------------
      Total liabilities and stockholders' equity.. $    389,947    $    393,877
                                                  =============   =============


See notes to consolidated financial statements.

                                       1




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

                                                            Three Months Ended        Nine Months Ended
                                                               October 31,               October 31,
                                                         ------------------------  ------------------------
                                                             2006         2007         2006         2007
                                                         -----------  -----------  -----------  -----------


                                                                                     
Revenues
  Product sales.......................................... $  139,594   $  155,657   $  448,750   $  486,089
  Service maintenance agreement commissions, net.........      6,845        8,336       21,875       26,688
  Service revenues.......................................      5,951        6,059       17,107       17,641
                                                         -----------  -----------  -----------  -----------

    Total net sales......................................    152,390      170,052      487,732      530,418
  Finance charges and other..............................     21,303       19,314       60,353       67,785
                                                         -----------  -----------  -----------  -----------
    Total revenues.......................................    173,693      189,366      548,085      598,203

Cost and expenses
  Cost of goods sold, including warehousing
   and occupancy costs...................................    110,627      125,359      356,112      390,007
  Cost of parts sold, including warehousing
   and occupancy costs...................................      1,834        2,257        4,788        6,246
  Selling, general and administrative expense............     49,701       54,760      144,790      161,129
  Provision for bad debts................................        526          582          959        1,490
                                                         -----------  -----------  -----------  -----------
    Total cost and expenses..............................    162,688      182,958      506,649      558,872
                                                         -----------  -----------  -----------  -----------

Operating income.........................................     11,005        6,408       41,436       39,331
Interest income, net.....................................      (141)        (110)        (512)        (601)
Other income, net........................................       (19)         (34)        (773)        (920)
                                                         -----------  -----------  -----------  -----------
Income before income taxes...............................     11,165        6,552       42,721       40,852

Provision for income taxes...............................      4,011        2,531       15,074       14,228
                                                         -----------  -----------  -----------  -----------
Net income............................................... $    7,154   $    4,021   $   27,647   $   26,624
                                                         ===========  ===========  ===========  ===========

Earnings per share
  Basic.................................................. $     0.30   $     0.17   $     1.17   $     1.14
  Diluted................................................ $     0.30   $     0.17   $     1.14   $     1.11
Average common shares outstanding
  Basic..................................................     23,698       23,077       23,658       23,375
  Diluted................................................     24,165       23,550       24,318       23,907



See notes to consolidated financial statements.

                                       2




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

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

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

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

Exercise of options to
 acquire shares of common stock,
 incl. tax benefit....................        151            2                     1,866                                  1,868

Issuance of shares of common stock
 under Employee Stock Purchase Plan...          9                                    185                                    185

Stock-based compensation..............                                             1,819                                  1,819

Purchase of 873,185 shares of
 treasury stock.......................                                                                     (20,740)     (20,740)

Net income............................                                                         26,624                    26,624
                                      -----------  -----------  -----------  -----------  -----------  -----------  -----------
Balance October 31, 2007..............     23,970   $      240   $        -   $   97,235   $  228,672   $  (24,537)  $  301,610
                                      ===========  ===========  ===========  ===========  ===========  ===========  ===========



See notes to consolidated financial statements.

                                       3


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

                                                       Nine Months Ended
                                                          October 31,
                                                  -----------------------------
                                                       2006            2007
                                                  -------------   -------------

Cash flows from operating activities
  Net income...................................... $     27,647    $     26,624
  Adjustments to reconcile net income to net
   cash provided by (used in) operating
   activities:
    Depreciation..................................        9,292           9,421
    Amortization..................................         (336)           (545)
    Provision for bad debts.......................          959           1,490
    Stock-based compensation......................        1,008           1,819
    Discounts on promotional credit...............        1,001             742
    Gains recognized on sales of receivables......      (14,182)        (20,318)
    Decrease in fair value of interests in
     securitized assets...........................            -           4,346
    Provision for deferred income taxes...........          292            (788)
    Gains from sales of property and equipment....         (773)           (920)
  Changes in operating assets and liabilities:
    Accounts receivable...........................       14,728         (18,956)
    Inventory.....................................       (3,237)        (10,368)
    Prepaid expenses and other assets.............       (1,436)            674
    Accounts payable..............................       (8,634)        (10,436)
    Accrued expenses..............................       (8,392)          3,200
    Income taxes payable..........................       (8,148)         (1,173)
     Deferred revenue and allowances..............        1,301           3,578
                                                  -------------   -------------
Net cash provided by (used in) operating
 activities.......................................       11,090         (11,610)
                                                  -------------   -------------
Cash flows from investing activities
  Purchase of property and equipment..............      (15,681)        (12,043)
  Proceeds from sales of property.................        2,272           8,897
                                                  -------------   -------------
Net cash used in investing activities.............      (13,409)         (3,146)
                                                  -------------   -------------
Cash flows from financing activities
  Proceeds from stock issued under employee
   benefit plans..................................        1,695           2,053
  Purchase of treasury stock......................         (684)        (20,740)
  Excess tax benefits from stock-based
   compensation...................................          196               2
  Borrowings under lines of credit................       13,400           5,200
  Payments on lines of credit.....................      (13,400)         (5,200)
  Borrowings under promissory notes...............          208               -
  Payment of promissory notes.....................         (145)            (84)
                                                  -------------   -------------
Net cash provided by (used in) financing
 activities.......................................        1,270         (18,769)
                                                  -------------   -------------
Net change in cash................................       (1,049)        (33,525)
Cash and cash equivalents
  Beginning of the year...........................       45,176          56,570
                                                  -------------   -------------
  End of period................................... $     44,127    $     23,045
                                                  =============   =============


See notes to consolidated financial statements.

                                       4



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

1.  Summary of Significant Accounting Policies

    Basis of Presentation.  The accompanying  unaudited,  condensed consolidated
financial statements have been prepared in accordance with accounting principles
generally  accepted in the United States for interim  financial  information and
with  the   instructions  to  Form  10-Q  and  Article  10  of  Regulation  S-X.
Accordingly,  they do not include all of the information and footnotes  required
by accounting  principles  generally  accepted in the United States for complete
financial  statements.   The  accompanying   financial  statements  reflect  all
adjustments  that  are,  in the  opinion  of  management,  necessary  for a fair
statement of the results for the interim periods presented. All such adjustments
are of a normal recurring nature. Operating results for the three and nine month
periods ended October 31, 2007,  are not  necessarily  indicative of the results
that may be  expected  for the year  ending  January  31,  2008.  The  financial
statements  should be read in conjunction  with the Company's (as defined below)
audited consolidated  financial statements and the notes thereto included in the
Company's Annual Report on Form 10-K filed on March 29, 2007.

    The Company's  balance sheet at January 31, 2007,  has been derived from the
audited  financial  statements  at that  date but does  not  include  all of the
information and footnotes required by accounting  principles  generally accepted
in the  United  States  for  complete  financial  presentation.  Please  see the
Company's  Form 10-K for the fiscal year ended January 31, 2007,  for a complete
presentation of the audited financial statements at that date, together with all
required  footnotes,  and for a complete  presentation  and  explanation  of the
components and presentations of the financial statements.

    Principles of Consolidation.  The consolidated  financial statements include
the  accounts of Conn's,  Inc.  and all of its  wholly-owned  subsidiaries  (the
Company).  All  material  intercompany   transactions  and  balances  have  been
eliminated in consolidation.

    The  Company  enters  into  securitization  transactions  to sell its retail
installment   and  revolving   customer   receivables   and  retains   servicing
responsibilities and subordinated interests.  These securitization  transactions
are accounted for as sales in accordance with Statement of Financial  Accounting
Standards  (SFAS) No. 140,  Accounting  for Transfers and Servicing of Financial
Assets and Extinguishment of Liabilities, as amended by SFAS No. 155, Accounting
for Certain Hybrid Financial  Instruments,  because the Company has relinquished
control of the  receivables.  Additionally,  the  Company  has  transferred  the
receivables to a qualifying special purpose entity (QSPE). Accordingly,  neither
the  transferred  receivables  nor the  accounts of the QSPE are included in the
consolidated  financial  statements  of  the  Company.  The  Company's  retained
interest in the transferred receivables is valued under the requirements of SFAS
No. 159, The Fair Value Option for Financial  Assets and  Liabilities,  and SFAS
No. 157, Fair Value Measurements.

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

                                       5


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



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

                                                                               
Common stock outstanding, net of treasury stock, beginning of
 period............................................................   23,697,318     23,464,538
Weighted average common stock issued in stock option exercises.....       15,100          1,100
Weighted average common stock issued to employee stock purchase
 plan..............................................................        1,184          1,109
Weighted average number of restricted shares forfeited.............            -         (1,141)
Less: Weighted average treasury shares purchased...................      (15,185)      (389,056)
                                                                   -------------  -------------
Shares used in computing basic earnings per share..................   23,698,417     23,076,550
Dilutive effect of stock options, net of assumed repurchase of
 treasury stock....................................................      466,741        473,808
                                                                   -------------  -------------
Shares used in computing diluted earnings per share................   24,165,158     23,550,358
                                                                   =============  =============


                                                                        Nine Months Ended
                                                                           October 31,
                                                                   ----------------------------
                                                                        2006           2007
                                                                   -------------  -------------

Common stock outstanding, net of treasury stock, beginning of
 period............................................................   23,571,564     23,641,522
Weighted average common stock issued in stock option exercises.....       87,919         85,344
Weighted average common stock issued to employee stock purchase
 plan..............................................................        3,282          4,180
Weighted average number of restricted shares forfeited.............            -           (385)
Less: Weighted average treasury shares purchased...................       (5,117)      (355,389)
                                                                   -------------  -------------
Shares used in computing basic earnings per share..................   23,657,648     23,375,272
Dilutive effect of stock options, net of assumed repurchase of
 treasury stock....................................................      659,870        532,176
                                                                   -------------  -------------
Shares used in computing diluted earnings per share................   24,317,518     23,907,448
                                                                   =============  =============


    Application of APB 21 to Promotional Credit Programs that Exceed One Year in
Duration.  The Company  offers  promotional  credit  payment  plans,  on certain
products,  that extend beyond one year. In accordance  with APB 21,  Interest on
Receivables  and  Payables,  such  sales  are  discounted  to their  fair  value
resulting in a reduction in sales and  receivables,  and the amortization of the
discount  amount  over the  term of the  deferred  interest  payment  plan.  The
difference  between the gross sale and the  discounted  amount is reflected as a
reduction of Product sales in the consolidated  statements of operations and the
amount of the  discount  being  amortized  in the current  period is recorded in
Finance charges and other. For the three months ended October 31, 2006 and 2007,
Product sales were reduced by $1.7 million and $1.5 million,  respectively,  and
Finance  charges  and other was  increased  by $0.8  million  and $1.5  million,
respectively,  to  effect  the  adjustment  to fair  value  and to  reflect  the
appropriate  amortization of the discount. For the nine months ended October 31,
2006 and 2007,  Product  sales were  reduced by $3.3  million and $5.1  million,
respectively,  and Finance  charges and other was  increased by $2.3 million and
$4.3  million,  respectively,  to effect  the  adjustment  to fair  value and to
reflect the appropriate amortization of the discount.

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

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

                                       6


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

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

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

2.  Adoption of New Accounting Pronouncements

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

    Because of its  adoption of SFAS No. 159,  effective  February 1, 2007,  the
Company  was  required  to adopt the  provisions  of SFAS No.  157,  Fair  Value
Measurements.  This  statement  establishes a framework for measuring fair value
and defines  fair value as "the price that would be received to sell an asset or
paid  to  transfer  a  liability  in  an  orderly   transaction  between  market
participants at the measurement  date." The Company  estimates the fair value of
its Interests in securitized assets using a discounted cash flow model with most
of the inputs used being unobservable  inputs. The primary  unobservable inputs,
which are derived  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.

    For the three and nine months ended  October 31, 2007,  Finance  charges and
other included non-cash decreases in the fair value our interests in securitized
assets of $4.0 million and $4.3 million,  respectively,  reflecting  primarily a
higher risk premium added to the discount  rate  assumption  resulting  from the
volatility in the financial  markets,  plus adjustments for other changes in the
fair value assumptions,  partially offset by lower interest rates, including the
risk-free  interest  rate (see  reconciliation  of the balance of  Interests  in
securitized assets below). During the three month period ended October 31, 2007,
returns  required  by  market   participants  on  many   investments   increased

                                       7


significantly as a result of disruption in the asset-backed  securities  markets
due to increased losses and  delinquencies  on sub-prime real estate  mortgages.
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  return  on  investment  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 October 31, 2007,
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 return.  As a result,  the Company  increased the
weighted  average discount rate assumption from 14.3% at July 31, 2007, to 16.4%
at October 31, 2007, after reflecting a 90 basis point decrease in the risk-free
interest rate included in the discount rate assumption.  This change in estimate
for the risk premium on the discount  rate,  net of the change in the  risk-free
rate,  resulted in a charge to pretax  income of $3.7  million,  a charge to net
income of $2.4  million,  and reduced  basic and diluted  earnings  per share by
$0.10,  for the three and nine  months  ended  October 31,  2007.  If the credit
operations perform in-line with the assumptions for losses,  borrowing costs and
the  other   portfolio   related   assumptions,   none  of  which  have  changed
significantly  from those used at July 31, 2007,  this  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.  The Company will continue to monitor  financial market conditions
and,  each  quarter,  as it  reassesses  the  assumptions  used may  adjust  its
assumptions of the return a market  participant  will require up or down. As the
discount  rate or other  assumptions  change,  the  Company  expects  to  record
additional non-cash gains or losses in future periods.


                                       8


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

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

 Amounts recorded in Finance charges and other:
     Fair value increase associated with change in portfolio
      balances....................................................          118
     Fair value increase due to changing portfolio yield..........           17
     Fair value increase due to lower projected interest rates....          267
     Fair value decrease due to changes in funding mix............         (492)
     Fair value decrease due to higher portfolio turnover rate....         (191)
     Fair value increase due to change in risk-free interest rate
      component of discount rate..................................        1,367
     Fair value decrease due to higher risk premium included in
      discount rate...............................................       (5,034)
     Other changes................................................          (51)
                                                                  -------------
     Net Losses included in Finance charges and other.............       (3,999)

 Change in balance of subordinated security and equity interest
  due to transfers of receivables.................................        3,105

                                                                  -------------
 Balance of Interests in securitized assets at October 31, 2007... $    165,236
                                                                  =============


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

 Amounts recorded in Finance charges and other:
     Fair value increase associated with change in portfolio
      balances....................................................          727
     Fair value increase due to change in portfolio yield.........          221
     Fair value increase due to lower projected interest rates....          463
     Fair value decrease due to higher expected funding mix.......       (1,778)
     Fair value decrease due to higher portfolio turnover rate....         (634)
     Fair value increase due to change in risk-free interest rate
      component of discount rate..................................        1,772
     Fair value decrease due to higher risk premium included in
      discount rate...............................................       (5,034)
     Other changes................................................          (83)
                                                                  -------------
     Net Losses included in Finance charges and other.............       (4,346)

 Change in balance of subordinated security and equity interest
  due to transfers of receivables.................................       32,734

                                                                  -------------
 Balance of Interests in securitized assets at October 31, 2007... $    165,236
                                                                  =============

    Effective February 1, 2007, the Company was required to adopt the provisions
SFAS No. 156, Accounting for Servicing of Financial Assets, an Amendment of FASB
Statement No. 140. This statement requires companies to measure servicing assets
or servicing liabilities at fair value at each reporting date and report changes
in fair value in earnings in the period the changes occur, or amortize servicing
assets or servicing  liabilities  in  proportion  to and over the  estimated net
servicing income or loss and assess  servicing  assets or servicing  liabilities
for impairment or increased obligation based on the fair value at each reporting
date.  The  Company  receives a  servicing  fee each month equal to 0.25% of the
average  outstanding sold portfolio  balance,  plus late fees and other customer
fees collected.  Servicing fees collected  during the three months ended October
31, 2006 and 2007, totaled $5.3 million and $6.2 million,  respectively, and are
reflected in Finance charges and other. Servicing fees collected during the nine
months ended October 31, 2006 and 2007, totaled $15.4 million and $17.9 million,

                                       9


respectively, and are reflected in Finance charges and other. In connection with
the adoption of SFAS No. 156 the Company  elected to measure its servicing asset
or liability at fair value,  and report changes in the fair value in earnings in
the period of change. As such, a $0.7 million  cumulative-effect  adjustment was
recorded to Retained  earnings at February 1, 2007,  net of related tax effects,
to recognize a $1.1 million servicing  liability.  The Company uses a discounted
cash  flow  model to  estimate  its  servicing  liability  using  the  portfolio
performance and discount rate  assumptions  discussed  above, and an estimate of
the servicing fee a market  participant  would require to service the portfolio.
In developing its estimate, based on the provisions of SFAS No. 157, the Company
reviewed  available  information  regarding the servicing fees received by other
companies and estimated an expected risk premium a market  participant would add
to the current fee structure to receive adequate compensation.  During the three
and nine months ended October 31, 2007, the Company  recorded  $15,000 of income
and $45,000 of expense, respectively, in Finance charges and other.

    Effective February 1, 2007, the Company adopted FASB  Interpretation No. 48,
Accounting for Uncertainty in Income Taxes, an  interpretation of FASB Statement
109 (FIN 48). This  statement  clarifies  the criteria  that an  individual  tax
position  must  satisfy for some or all of the  benefits of that  position to be
recognized in a company's financial statements.  FIN 48 prescribes a recognition
threshold  of  more-likely-than-not,  and a  measurement  attribute  for all tax
positions  taken  or  expected  to be  taken  on a tax  return,  in  order to be
recognized in the financial statements. No cumulative adjustment was required to
effect the adoption of FIN 48 and the Company currently has no liability accrued
or potential penalties or interest recorded for uncertain tax positions.  To the
extent penalties and interest are incurred, the Company records these charges as
a component of its Provision  for income  taxes.  The Company is subject to U.S.
federal  income tax as well as income tax in multiple state  jurisdictions.  Tax
returns for the fiscal years  subsequent  to January 31,  2004,  remain open for
examination by the Company's major taxing jurisdictions.

3.  Supplemental Disclosure of Revenue and Comprehensive Income

    The following is a summary of the  classification of the amounts included as
Finance  charges and other for the three and nine months ended  October 31, 2006
and 2007 (in thousands):



                                                 Three Months Ended    Nine Months Ended
                                                     October 31,          October 31,
                                                --------------------  --------------------
                                                   2006       2007       2006       2007
                                                ---------  ---------  ---------  ---------
                                                                      
Securitization income........................... $ 16,783   $ 14,115   $ 45,294   $ 50,453
Insurance commissions...........................    4,074      5,114     13,069     15,948
Other...........................................      446         85      1,990      1,384
                                                ---------  ---------  ---------  ---------
Finance charges and other....................... $ 21,303   $ 19,314   $ 60,353   $ 67,785
                                                =========  =========  =========  =========


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



                                                 Three Months Ended    Nine Months Ended
                                                     October 31,          October 31,
                                                --------------------  --------------------
                                                   2006       2007       2006       2007
                                                ---------  ---------  ---------  ---------
                                                                      
Net income...................................... $  7,154   $  4,021   $ 27,647   $ 26,624
Adjustment of fair value of securitized assets..   (6,628)         -     (6,644)         -
Taxes on adjustment of fair value...............    2,395          -      2,276          -
                                                ---------  ---------  ---------  ---------
Total comprehensive income...................... $  2,921   $  4,021   $ 23,279   $ 26,624
                                                =========  =========  =========  =========


                                       10


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,  October 31,  January 31,  October 31,
                                                 2007         2007         2007         2007
                                              -----------  -----------  -----------  -----------
                                                                          
 Primary portfolio:
       Installment............................ $  382,482   $  430,015   $   24,853   $   28,673
       Revolving..............................     53,125       48,710        1,171        1,562
                                              -----------  -----------  -----------  -----------
 Subtotal.....................................    435,607      478,725       26,024       30,235
 Secondary portfolio:
       Installment............................    133,944      139,836       11,638       17,468
                                              -----------  -----------  -----------  -----------
 Total receivables managed....................    569,551      618,561       37,662       47,703
 Less receivables sold........................    559,619      609,425       35,677       45,579
                                              -----------  -----------  -----------  -----------
 Receivables not sold.........................      9,932        9,136   $    1,985   $    2,124
                                                                        ===========  ===========
 Non-customer receivables.....................     21,516       26,623
                                              -----------  -----------
       Total accounts receivable, net......... $   31,448   $   35,759
                                              ===========  ===========

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




                                                  Average Balances      Net Credit Charge-offs (1)
                                              ------------------------  ------------------------
                                                 Three Months Ended        Three Months Ended
                                                     October 31,               October 31,
                                              ------------------------  ------------------------
                                                  2006         2007         2006         2007
                                              -----------  -----------  -----------  -----------
                                                      
 Primary portfolio:
       Installment............................ $  366,440   $  423,115
       Revolving..............................     46,637       48,930
                                              -----------  -----------
 Subtotal.....................................    413,077      472,045   $    2,897   $    3,407
 Secondary portfolio:
       Installment............................    119,884      140,832          906        1,456
                                              -----------  -----------  -----------  -----------
 Total receivables managed....................    532,961      612,877        3,803        4,863
 Less receivables sold........................    522,722      603,728        3,517        4,548
                                              -----------  -----------  -----------  -----------
 Receivables not sold......................... $   10,239   $    9,149   $      286   $      315
                                              ===========  ===========  ===========  ===========

                                                  Average Balances      Net Credit Charge-offs (1)
                                              ------------------------  ------------------------
                                                 Nine Months Ended         Nine Months Ended
                                                    October 31,               October 31,
                                              ------------------------  ------------------------
                                                  2006         2007         2006         2007
                                              -----------  -----------  -----------  -----------
 Primary portfolio:
       Installment............................ $  369,660   $  402,498
       Revolving..............................     44,345       51,325
                                              -----------  -----------
 Subtotal.....................................    414,005      453,823   $   10,772   $    8,900
 Secondary portfolio:
       Installment............................    112,598      140,712        2,764        3,337
                                              -----------  -----------  -----------  -----------
 Total receivables managed....................    526,603      594,535       13,536       12,237
 Less receivables sold........................    516,263      585,104       12,916       11,552
                                              -----------  -----------  -----------  -----------
 Receivables not sold......................... $   10,340   $    9,431   $      620   $      685
                                              ===========  ===========  ===========  ===========

(1) Amounts represent total credit charge-offs, net of recoveries, on total receivables. The
increased level of net credit losses for the nine months ended October 31, 2006, were primarily
a result of the impact on our credit collection operations of Hurricane Rita that hit the Culf
coast during September 2005.


                                       11


5.  Debt and Letters of Credit

    At October  31,  2007,  the  Company  had $47.6  million of its $50  million
revolving credit facility  available for borrowings.  The amounts utilized under
the  revolving  credit  facility  reflected  $2.4 million  related to letters of
credit issued under the facility. This credit facility matures in October 2010.

    There  were  no  amounts  outstanding  under  a  short-term  revolving  bank
agreement  that  provides up to $8.0  million of  availability  on an  unsecured
basis. This unsecured facility matures in June 2008.

    The Company utilizes  unsecured letters of credit to secure a portion of the
QSPE's  asset-backed  securitization  program,  deductibles  under the Company's
property and casualty insurance programs and international product purchases. At
October 31, 2007,  the Company had  outstanding  unsecured  letters of credit of
$24.2  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 October 31,
        2007, $2.4 million of letters of credit were outstanding and callable at
        the option of the Company's  property and casualty insurance carriers if
        the Company does not honor its requirement to fund deductible amounts as
        billed under its insurance programs.

    o   The Company has arranged for a $20.0 million  stand-by  letter of credit
        to provide  assurance to the trustee of the asset-backed  securitization
        program that funds collected by the Company,  as the servicer,  would be
        remitted  as  required  under  the  base  indenture  and  other  related
        documents.  The letter of credit  has a term of one year and  expires in
        August 2008.

    o   The Company  obtained a $10.0  million  commitment  for trade letters of
        credit to secure product  purchases under an international  arrangement.
        At October  31,  2007,  there was $1.8  million  outstanding  under this
        commitment.  The letter of credit  commitment  expires  in May 2008.  No
        letter of credit  issued under this  commitment  can have an  expiration
        date more than 180 days after the commitment expiration date.

    The maximum potential amount of future payments under these letter of credit
facilities  is  considered  to be the  aggregate  face  amount of each letter of
credit commitment, which total $35.0 million as of October 31, 2007.

6.  Contingencies

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

    Service  Maintenance  Agreement  Obligations.   The  Company  sells  service
maintenance agreements that extend the period of covered warranty service on the
products the Company sells.  For certain of the service  maintenance  agreements
sold, the Company is the obligor for payment of qualifying  claims.  The Company
is responsible for administering  the program,  including setting the pricing of
the agreements sold and paying the claims. The typical term for these agreements
is between  12 and 36 months.  The  pricing  is set based on  historical  claims
experience and expectations about future claims.  While the Company is unable to
estimate  maximum  potential  claim  exposure,  it  has  a  history  of  overall
profitability  upon the ultimate  resolution  of agreements  sold.  The revenues
related to the agreements  sold are deferred at the time of sale and recorded in
revenues in the statement of  operations  over the life of the  agreements.  The
revenues  deferred  related to these  agreements  totaled  $3.6 million and $4.3
million,  respectively,  as of January 31, 2007 and  October 31,  2007,  and are
included on the face of the balance sheet in Deferred revenues and allowances.

                                       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 the Dallas/Fort  Worth  Metroplex,  and South
            Texas;

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

        o   our intention to update or expand existing stores;

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

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

        o   the ability of the QSPE to obtain additional funding for the purpose
            of purchasing our receivables,  including limitations on the ability
            of the QSPE to obtain financing  through its commercial  paper-based
            funding sources;

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

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

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

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

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

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

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

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

                                       13


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

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

        o   the outcome of litigation affecting our business.

    Additional  important  factors that could cause our actual results to differ
materially from our  expectations are discussed under "Risk Factors" in our Form
10-K filed with the Securities  Exchange  Commission on March 29, 2007. In light
of these risks,  uncertainties and assumptions,  the forward-looking  events and
circumstances discussed in this report might not happen.

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

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

General

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

    On  February  1, 2007,  we were  required to adopt  Statement  of  Financial
Accounting  Standard  (SFAS) No. 155,  Accounting for Certain  Hybrid  Financial
Instruments.  Among other things,  this  statement  established a requirement to
evaluate  interests in securitized  financial assets to identify  interests that
are  freestanding  derivatives  or that are hybrid  financial  instruments  that
contain an embedded derivative requiring bifurcation.  Additionally,  we had the
option to choose to early adopt the  provisions  of SFAS No. 159, The Fair Value
Option for Financial Assets and Financial Liabilities. We elected to early adopt
SFAS  No.  159  because  we  believe  it  provides  a  more  easily   understood
presentation  for  financial  statement  users.  This  election  resulted  in us
including all changes in the fair value of our Interests in  securitized  assets
in current earnings,  in Finance charges and other,  beginning February 1, 2007.
Previously,  most  changes in the fair  value of our  Interests  in  securitized
assets  were  recorded  in Other  comprehensive  income,  which was  included in
Stockholders'  equity.  SFAS Nos.  155 and 159 do not  allow  for  retrospective
application  of these changes in accounting  principle,  as such, no adjustments
have been made to the amounts disclosed in the financial  statements for periods

                                       14


ending prior to February 1, 2007.  Additionally,  effective February 1, 2007, we
adopted SFAS No. 157, Fair Value Measurements, which established a framework for
measuring fair value,  based on the  assumptions we believe market  participants
would  use to value  assets  or  liabilities  to be  exchanged.  Changes  in the
assumptions over time,  including varying credit portfolio  performance,  market
interest rate changes,  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.

    During the three month period ended October 31, 2007, risk premiums required
by market participants on many investments  increased  significantly as a result
of disruption in the asset-backed securities markets due to increased losses and
delinquencies  in sub-prime real estate  mortgages.  Though we do not anticipate
any significant variation from the current earnings and cash flow performance of
the 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  estimated  return on
investment  we believe 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 October 31, 2007, 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 return.  As a result, we
increased the weighted  average  discount rate assumption from 14.3% at July 31,
2007, to 16.4% at October 31, 2007,  after  reflecting a 90 basis point decrease
in the risk-free interest rate included in the discount rate assumption.  If the
credit  operations  perform in-line with the  assumptions for losses,  borrowing
costs and the other portfolio  related  assumptions,  none of which have changed
significantly  from those used at July 31, 2007,  this  increase in the discount
rate  will have the  effect of  deferring  income  to  future  periods,  but not
permanently  reducing  securitization  income  or  our  earnings.  The  deferred
earnings  will be  recognized  in  future  periods  as  interest  income  on our
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 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.

    We were also required to adopt the  provisions  of SFAS No. 156,  Accounting
for Servicing of Financial Assets, effective on February 1, 2007. As a result of
the adoption of this pronouncement, along with the requirements of SFAS No. 157,
we recorded a $1.1 million servicing  liability on the balance sheet in Deferred
revenues  and  allowances.  Any changes in the fair value of the  liability  are
recorded  in the  period of change in the  statement  of  operations  in Finance
charges and other.  As with the other changes  discussed  above,  no adjustments
have been made to the financial  statements for periods ending prior to February
1, 2007. See the notes to the financial statements for discussion of the impacts
on the  financial  statements  for the three and nine months  ended  October 31,
2007.

    We are a  specialty  retailer  that sells major home  appliances,  including
refrigerators,  freezers,  washers, dryers, dishwashers and ranges, a variety of
consumer  electronics,   including  micro-display  projection,  plasma  and  LCD
flat-panel televisions,  camcorders, digital cameras, DVD players (both standard
and high  definition),  video game  equipment,  portable  audio and home theater
products, lawn and garden products,  mattresses and furniture. We also sell home
office equipment,  including computers and computer  accessories and continue to
introduce  additional product categories for the consumer and their home to help
increase same store sales and to respond to our  customers'  product  needs.  We
require our sales associates to be knowledgeable of all of our products,  but to
specialize in certain specific product categories.

    We currently  operate 65 retail  locations in Texas and Louisiana,  and have
several other stores under development.

    Unlike many of our competitors,  we provide flexible in-house credit options
for  our  customers.   In  the  last  three  years,  we  financed,  on  average,
approximately  58% of our retail sales through our internal credit programs.  We
finance a large  portion of our  customer  receivables  through an  asset-backed
securitization  facility, and we derive servicing fee income and interest income
from these assets. As part of our asset-backed  securitization facility, we have
created a qualifying  special purpose  entity,  which we refer to as the QSPE or
the issuer, to purchase  customer  receivables from us and 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.

                                       15


    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 nine months  ended  October 31,  2007.  A detailed
explanation  of the changes in our  operations  for these periods as compared to
the prior year is included  under  Results of  Operations.  As explained in that
section,  our pretax income for the quarter  ended  October 31, 2007,  decreased
approximately  $4.6 million,  or 41.3%,  primarily as a result of a $4.0 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   Same store sales for the quarter and nine months increased by 6.8% and 3.5%,
    respectively,   as  compared  to  a  3.7%   decrease   and  6.5%   increase,
    respectively, in the prior year.

o   The addition of stores in our existing  Houston,  Dallas/Fort  Worth and San
    Antonio  markets and a new store in Brownsville had a positive impact on our
    revenues.  We  achieved  approximately  $7.3  million  and $27.3  million of
    increases in product sales and service maintenance agreement commissions for
    the three and nine months ended October 31, 2007, respectively, from the new
    stores that were opened in these markets after  February 1, 2006.  Our plans
    provide for the opening of additional  stores in and around existing markets
    during fiscal 2008 as we focus on leveraging our existing infrastructure.

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 nine months ended October 31, 2007, $55.0 million,  or 35.3%, and $143.1
    million,  or 29.4%,  respectively  of our  product  sales were  financed  by
    deferred  interest  and "same as cash"  plans.  This  volume of  promotional
    credit as a percent of product sales is consistent with our use of this type
    of credit  product  before the  hurricanes in late 2005.  For the comparable
    periods in the prior year,  product sales financed by deferred  interest and
    "same as cash" sales were $39.5  million,  or 28.3% and $105.3  million,  or
    23.5%,  respectively.  Our  promotional  credit  programs  (same as cash and
    deferred interest  programs),  which require monthly payments,  are reserved
    for our highest credit quality customers,  thereby reducing the overall risk
    in the  portfolio,  and 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 35.3% to 32.6% for the three months ended
    October 31, 2007,  and from 34.2% to 33.8% for the nine months ended October
    31, 2007,  when  compared to the same period in the prior year.  The decline
    for the  three  and nine  month  periods  ended  October  31,2007,  resulted
    primarily  from a $4.0  million  and $4.3  million,  respectively,  non-cash
    decrease  in the fair  value of our  interests  in  securitized  assets,  in
    addition to a decrease in product  margin.  The gross margin would have been
    34.0% and 34.2%,  excluding the fair value decrease,  for the three and nine
    months  ended  October 31, 2007,  respectively.  The product  gross  margins
    decreased  from 20.8% to 19.5% for the three months ended  October 31, 2007,
    and from 20.6% to 19.8% for the nine months  ended  October 31,  2007,  when
    compared to the same period in the prior year, and were negatively  impacted
    by  a  highly  price  competitive  retail  market,  especially  on  consumer
    electronics and appliances.  In the nine month period,  partially offsetting
    these negative impacts,  there was a decline in net credit losses,  included
    in Finance charges and other.

o   Finance  charges and other  decreased 9.3% for the quarter ended October 31,
    2007, and increased 12.3% for the nine months ended October 31, 2007, as:

                                       16


        o   securitization  income decreased by 15.9% for the three months ended
            October 31, 2007,  and  increased by 11.4% for the nine months ended
            October  31,  2007,  respectively.  The  decline for the three month
            period and the slower growth for the nine month period ended October
            31,  2007,  were  driven  primarily  by the  $4.0  million  non-cash
            decrease in the fair value of our interests in  securitized  assets,
            recorded  during  the three  months  ended  October  31,  2007.  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 disruption in the financial  markets during the period caused
            by  the  sub-prime  mortgage  issues  and  is  not  related  to  the
            performance  of  the  credit  portfolio  or  our  credit  collection
            operations.

        o   insurance  commissions  grew  25.5% and 22.0% for the three and nine
            months ended October 31, 2007,  respectively,  primarily as a result
            of  increased  sales.  Lower credit  charge-offs  in the nine months
            ended  October  31,  2007,  which  resulted  in  reduced   insurance
            cancellations, also benefited insurance commissions.

o   During the three  months  ended  October  31,  2007,  Selling,  general  and
    administrative  (SG&A)  expense  increased as a percent of revenues to 28.9%
    from 28.7% in the prior year period.  During the nine months  ended  October
    31, 2007, SG&A increased as a percent of revenues to 26.9% from 26.4%,  when
    compared  to the prior  year.  Had total  revenues  for the periods not been
    negatively  effected by the $4.0 million non-cash decrease in the fair value
    of our Interests in securitized assets recorded during the quarter,  SG&A as
    a percent of revenues would have been 28.3% and 26.7% for the three and nine
    month periods, respectively. The 40 basis point decline for the three months
    ended October 31, 2007, was driven primarily by lower advertising expense.

o   The  provision for income taxes for the three months ended October 31, 2007,
    was  negatively  impacted by the Texas  margin tax,  which is based on gross
    margin,  and resulted in an increase in our effective tax rate from 35.9% to
    38.6%.  The provision for income taxes for the nine months ended October 31,
    2007,  benefited from a $0.9 million reduction  attributable to the reversal
    of  previously  accrued  Texas  margin  tax as a result of the legal  entity
    reorganization completed during the nine months ended October 31, 2007.

Operational Changes and Resulting Outlook

    We have under  development  and  expect to open 11 stores by July 31,  2008,
including two replacement stores and a new store in Oklahoma City, Oklahoma.  We
have additional sites under consideration for future development.

    On May 18, 2006,  the Governor of Texas signed a tax bill that  modified the
existing  franchise tax, with the most significant  change being the replacement
of the  existing  base with a tax based on margin.  Taxable  margin is generally
defined as total  federal  tax  revenues  minus the greater of (a) cost of goods
sold or (b)  compensation.  The tax rate to be paid by retailers and wholesalers
is 0.5% on taxable margin.  During June 2007, we completed a  reorganization  to
simplify our legal entity  structure,  by merging  certain of our Texas  limited
partnerships into their corporate partners.  The reorganization also resulted in
the one-time  elimination  of the Texas  margin tax owed by those  partnerships,
representing  virtually  all of the  margin  tax  owed  by us.  Accordingly,  we
reversed approximately $0.9 million of accrued Texas margin tax as of June 2007,
net of federal tax. The Company  began  accruing the margin tax for the entities
that  acquired the  operations  through the mergers in July 2007 and expects its
effective tax rate to be between 36.5% and 37.5% in future quarters.

    The  consumer  electronics  industry  depends on new  products to drive same
store sales increases.  Typically,  these new products,  such as high-definition
televisions,  DVD players,  digital  cameras and MP3 players are  introduced  at
relatively  high price  points  that are then  gradually  reduced as the product
becomes mainstream. To sustain positive same store sales growth, unit sales must
increase at a rate greater than the decline in product prices. The affordability
of the  product  helps  drive the unit  sales  growth.  However,  as a result of

                                       17


relatively short product life cycles in the consumer electronics industry, which
limit the amount of time  available for sales volume to increase,  combined with
rapid  price  erosion in the  industry,  retailers  are  challenged  to maintain
overall gross margin levels and positive same store sales. This has historically
been our  experience,  and we continue  to adjust our  marketing  strategies  to
address this challenge  through the  introduction of new product  categories and
new products within our existing categories.

Application of Critical Accounting Policies

    In applying the accounting  policies that we use to prepare our consolidated
financial  statements,  we necessarily make accounting estimates that affect our
reported amounts of assets,  liabilities,  revenues and expenses.  Some of these
accounting  estimates  require us to make  assumptions  about  matters  that are
highly  uncertain at the time we make the  accounting  estimates.  We base these
assumptions  and  the  resulting  estimates  on  authoritative   pronouncements,
historical  information,  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 October 31, 2007.

    Transfers of Financial Assets.  We transfer  customer  receivables to a QSPE
that issues asset-backed  securities to third party lenders using these accounts
as collateral,  and we continue to service these accounts after the transfer. We
recognize  the  sale  of  these  accounts  when  we  relinquish  control  of the
transferred  financial  asset in accordance  with SFAS No. 140,  Accounting  for
Transfers and Servicing of Financial Assets and  Extinguishment  of Liabilities,
as amended by SFAS No. 155, Accounting for Certain Hybrid Financial Instruments.
As we transfer the accounts we record an asset  representing our interest in the
cash flows of the QSPE,  which is the difference  between the interest earned on
customer  accounts and the cost  associated  with  financing  and  servicing the
transferred  accounts,  including a provision for bad debts  associated with the
transferred accounts, plus our retained interest in the transferred receivables,
discounted using a 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, as a result of our adoption of SFAS No. 159, The Fair
Value Option for Financial Assets and Financial Liabilities,  effective February
1, 2007, we record all changes in the fair value of our Interests in securitized
assets in current  earnings,  in Finance  charges  and other.  Previously,  most
changes in the fair value of our Interests in  securitized  assets were recorded
in Other comprehensive  income.  Effective February 1, 2007, we adopted SFAS No.
157, Fair Value  Measurements,  which established a framework for measuring fair
value, based on the assumptions a company believes market participants would use
to value assets or liabilities to be exchanged.  The gain or loss  recognized on
the sales of the receivables is based on our best estimates of key  assumptions,
including  forecasted credit losses,  payment rates, forward yield curves, costs
of  servicing  the  accounts  and  appropriate  discount  rates,  based  on  our
expectations of the  assumptions  that a market  participant  would use. We were
required to adopt the  provisions of SFAS No. 156,  Accounting  for Servicing of
Financial Assets,  effective on February 1, 2007. As a result of the adoption of
this  pronouncement  we recorded a servicing  liability on the balance  sheet in
Deferred  revenues  and  allowances  and any  changes  in the fair  value of the
liability are recorded in the period of change in the statement of operations in
Finance charges and other. We estimate the fair value of our servicing liability
using the portfolio  performance and discount rate assumptions  discussed above,
and an estimate  of the  servicing  fee a market  participant  would  require to
service the  portfolio.  The use of different  estimates or  assumptions  in the
valuation of our Interest in  securitized  assets or servicing  liability  could
produce different  financial results.  Additionally,  changes in the assumptions
over time, including varying credit portfolio performance,  market interest rate
changes or risk  premiums  required,  or a shift in the mix of funding  sources,
could result in  significant  volatility  in the fair value of the  Interests in
securitized  assets, and thus our earnings.  During the three month period ended
October 31, 2007,  returns  required by market  participants on many investments
increased significantly as a result of disruption in the asset-backed securities
markets due to increased losses and delinquencies in sub-prime mortgages. Though
we do not anticipate  any  significant  variation from the current  earnings and
cash flow performance of the 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 return on investment we believe a market  participant  would require if

                                       18


purchasing  the  interests.  Based on a review of the  changes  in  market  risk
premiums  during the three months ended October 31, 2007, 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  return.  As a result,  the  Company  increased  the  weighted  average
discount  rate  assumption  from 14.3% at July 31, 2007, to 16.4% at October 31,
2007, after reflecting a 90 basis point decrease in the risk-free  interest rate
included in the  discount  rate  assumption.  If the credit  operations  perform
in-line with the assumptions for losses, borrowing costs and the other portfolio
related assumptions, none of which have changed significantly from those used at
July 31,  2007,  this  increase  in the  discount  rate will have 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 return on
investment  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.  If we had assumed a 10.0% reduction in
net  interest  spread  (which  might  be  caused  by  rising  interest  rates or
reductions  in rates  charged on the  accounts  transferred),  our  interest  in
securitized assets and Finance charges and other would have been reduced by $6.1
million as of October 31, 2007. If the  assumption  used for  estimating  credit
losses was increased by 0.5%, the impact to Finance charges and other would have
been a reduction in revenues and pretax income of $2.3 million.

    Revenue  Recognition.   Revenues  from  the  sale  of  retail  products  are
recognized at the time the product is delivered to the  customer.  Such revenues
are  recognized  net of any  adjustments  for  sales  incentive  offers  such as
discounts, coupons, rebates, or other free products or services and discounts of
promotional  credit  sales that will  extend  beyond one year.  We sell  service
maintenance  agreements  and credit  insurance  contracts on behalf of unrelated
third  parties.  For  contracts  where the third parties are the obligors on the
contract, commissions are recognized in revenues at the time of sale, and in the
case of retrospective  commissions,  at the time that they are earned.  Where we
sell service  maintenance  renewal  agreements  in which we are deemed to be the
obligor on the contract at the time of sale, revenue is recognized ratably, on a
straight-line basis, over the term of the service maintenance  agreement.  These
service maintenance  agreements are renewal contracts that provide our customers
protection  against  product  repair costs arising  after the  expiration of the
manufacturer's warranty and the third party obligor contracts.  These agreements
typically range from 12 months to 36 months. These agreements are separate units
of accounting under Emerging Issues Task Force No. 00-21,  Revenue  Arrangements
with Multiple Deliverables.  The amount of service maintenance agreement revenue
deferred at October  31,  2007 and  January  31, 2007 was $4.3  million and $3.6
million,  respectively,  and is included in Deferred  revenues and allowances in
the accompanying balance sheets.

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

    Accounting for Share-Based  Compensation.  We adopted Statement of Financial
Accounting Standards No. 123R, Share-Based Payment,  effective February 1, 2006,
using  the  modified  retrospective   application  transition.   This  statement
establishes  standards  for  accounting  for  transactions  in which  an  entity
exchanges its equity  instruments for goods or services,  focusing  primarily on
accounting for  transactions in which an entity obtains an employee's  services.
The statement  requires a public entity to measure the cost of employee services
received in exchange for an award of equity instruments, based on the grant-date
fair value of the award,  and record that cost over the period  during which the
employee is required to provide service in exchange for the award The fair value
assigned to awards of share-based  compensation  are based on assumptions  about
the risk-free  interest  rate,  average  expected life of the award and expected
stock  price  volatility  over  the  life of the  award.  The  use of  different
estimates or assumptions could produce different financial results.

                                       19


    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.

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   Nine Months Ended
                                                              October 31,         October 31,
                                                          ------------------  ------------------
                                                            2006      2007      2006      2007
                                                          --------  --------  --------  --------
                                                                               
Revenues:
  Product sales...........................................   80.4 %    82.2 %    81.9 %    81.3 %
  Service maintenance agreement commissions (net).........    3.9       4.4       4.0       4.5
  Service revenues........................................    3.4       3.2       3.1       2.9
                                                          --------  --------  --------  --------
    Total net sales.......................................   87.7      89.8      89.0      88.7
  Finance charges and other...............................   12.3      10.2      11.0      11.3
                                                          --------  --------  --------  --------
      Total revenues......................................  100.0     100.0     100.0     100.0
Costs and expenses:

  Cost of goods sold, including warehousing and occupancy
   cost...................................................   63.7      66.2      65.0      65.2
  Cost of parts sold, including warehousing and occupancy
   cost...................................................    1.0       1.2       0.8       1.0
  Selling, general and administrative expense.............   28.7      28.9      26.4      26.9
  Provision for bad debts.................................    0.3       0.3       0.2       0.3
                                                          --------  --------  --------  --------
      Total costs and expenses............................   93.7      96.6      92.4      93.4
                                                          --------  --------  --------  --------
  Operating income........................................    6.3       3.4       7.6       6.6
  Interest income, net....................................   (0.1)     (0.1)     (0.1)     (0.1)
  Other income, net.......................................    0.0       0.0      (0.1)     (0.1)
                                                          --------  --------  --------  --------
  Income before income taxes..............................    6.4       3.5       7.8       6.8
  Provision for income taxes..............................    2.3       1.4       2.8       2.4
                                                          --------  --------  --------  --------
  Net income..............................................    4.1 %     2.1 %     5.0 %     4.4 %
                                                          ========  ========  ========  ========


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

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

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

                                       20


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

    Revenues.  Total revenues  increased by $15.7 million,  or 9.0%, from $173.7
million for the three months ended October 31, 2006,  to $189.4  million for the
three months ended October 31, 2007. The increase was  attributable to increases
in net sales of $17.7  million,  or 11.6%,  and a decrease of $2.0  million,  or
9.3%, in finance charges and other revenue.

    The $17.7 million increase in net sales was made up of the following:

    o   a $10.1 million same store sales increase of 6.8%, driven by strength in
        consumer electronics, furniture, lawn and garden and track sales;

    o   a $7.3 million increase  generated by six retail locations that were not
        open for three consecutive months in each period;

    o   a $0.2  million  increase  resulted  from a  decrease  in  discounts  on
        extended-term  promotional credit sales (those with terms longer than 12
        months); and

    o   a $0.1 million increase resulted from an increase in service revenues.

    The  components  of the $17.7  million  increase  in net sales  were a $16.1
million  increase  in  Product  sales and a $1.6  million  increase  in  service
maintenance  agreement  commissions  and  service  revenues.  The $16.1  million
increase in product sales resulted from the following:

    o   approximately  $8.2 million increase  attributable to increases in total
        unit  sales,  due  primarily  to  increased  consumer   electronics  and
        furniture sales, and

    o   approximately $7.9 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, higher priced tractors and
        zero turn radius  mowers and increase in laptop  computer and video game
        equipment  sales,  partially  offset by a decline in the  average  price
        points on our electronics, furniture and mattresses categories.

    The $1.6 million increase in service maintenance  agreement  commissions and
service   revenues  was  driven  by  increased  sales  of  service   maintenance
agreements.

                                       21


    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 October 31,
                                 ----------------------------------------------
                                           2006                    2007
                                 ----------------------  ----------------------   Percent
            Category                Amount     Percent      Amount     Percent    Change
                                 -----------  ---------  -----------  ---------  ---------
                                                                           
Major home appliances............ $   55,080      36.1 %  $   54,209      31.9 %     (1.6)%  (1)
Consumer electronics.............     46,767      30.7        55,435      32.6       18.5    (2)
Track............................     18,346      12.0        22,274      13.1       21.4    (3)
Delivery.........................      2,771       1.8         3,090       1.8       11.5    (4)
Lawn and garden..................      3,995       2.6         5,450       3.2       36.4    (5)
Mattresses.......................      3,601       2.4         4,068       2.4       13.0    (6)
Furniture........................      7,936       5.3         9,854       5.8       24.2    (7)
Other............................      1,098       0.7         1,277       0.8       16.3
                                 -----------  ---------  -----------  ---------
    Total product sales..........    139,594      91.6       155,657      91.6       11.5
Service maintenance agreement
 commissions.....................      6,845       4.5         8,336       4.9       21.8    (8)
Service revenues.................      5,951       3.9         6,059       3.5        1.8    (9)
                                 -----------  ---------  -----------  ---------
    Total net sales.............. $  152,390     100.0 %  $  170,052     100.0 %     11.6 %
                                 ===========  =========  ===========  =========

_____________________________________
    (1) While the  industry  is down  nationally,  we expect to  outperform  the
        national trend and are taking steps to improve our performance  relative
        to merchandising, advertising and promotion of this category.
    (2) This increase is due to increased  unit volume in the area of flat-panel
        and micro-display televisions, partially offset by a decline in the sale
        of tube and projection televisions.
    (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  laptop computer and video
        game  equipment  sales  and was  partially  offset by  reduced  sales of
        portable electronics, including camcorders, digital cameras and portable
        CRT televisions.
    (4) This  increase was due to an increase in the delivery fee charged to our
        customers,  as the  total  number of  deliveries  declined  slightly  as
        compared to the prior year.
    (5) This category  benefited  from an increase in the sales of higher priced
        lawn and garden equipment, such as zero turn radius mowers and tractors.
    (6) This increase is due to the benefit of our change in strategy as we move
        to a multi-vendor relationship.
    (7) This  increase  is  due to  the  increased  emphasis  on  the  sales  of
        furniture, primarily sofas, recliners and entertainment centers, and new
        products added to this category.
    (8) This  increase  is due to the  increase in product  sales and  increased
        sales penetration.
    (9) This  increase is driven by increased  units in operation as we continue
        to grow  product  sales  and an  increase  in the cost of parts  used to
        repair   higher-priced    technology   (flat-panel   and   micro-display
        televisions, etc.).

    Revenues  from Finance  charges and other  decreased by  approximately  $2.0
million,  or 9.3%,  from $21.3  million for the three months  ended  October 31,
2006, to $19.3 million for the three months ended October 31, 2007. The decrease
in Finance charge and other income was comprised of a decline in  securitization
income of $2.7  million,  an increase in insurance  income of $1.0 million and a
decrease in other items of $0.3 million.  The  securitization  income decline of
$2.7 million was due primarily to a non-cash,  decrease in the fair value of our
interests in  securitized  assets,  which was partially  offset by growth in the
gains on sales and  interest on our  retained  interest due to the growth in the
sold portfolio. The non-cash fair value adjustment of $4.0 million was primarily
a result of the recent turmoil in the financial  markets.  We increased the risk
premium  included in the discount rate  assumption in the  determination  of the
fair value of our interests in  securitized  assets based on our estimate of the
return we  believe a market  participant  would  require if they  purchased  our
Interests  in  securitized  assets at October 31,  2007.  (See the Note 2 to the
financial  statements  for  additional   information).   Insurance   commissions
increased primarily due to increased sales.

    Cost of Goods Sold. Cost of goods sold, including  warehousing and occupancy
cost,  increased by $14.7 million,  or 13.3%,  from $110.6 million for the three
months  ended  October 31,  2006,  to $125.3  million for the three months ended
October 31, 2007. This increase was due primarily to the 11.5% growth in product
sales during the three months ended October 31, 2007.  Cost of products sold was
80.5% of product sales in the quarter  ended October 31, 2007,  and 79.2% in the
quarter  ended  October  31,  2006,  and  was  higher  due  to  increased  price
competition, especially in the consumer electronics and appliance categories.

                                       22


    Cost of Parts Sold. Cost of parts sold, including  warehousing and occupancy
cost, increased approximately $0.4 million, or 23.1%, for the three months ended
October 31,  2007,  as  compared to the three  months  ended  October 31,  2006,
primarily due to a 19.3% increase in parts sales.

    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative  expense increased by $5.1 million,  or 10.2%, from $49.7 million
for the three months  ended  October 31,  2006,  to $54.8  million for the three
months ended October 31, 2007. As a percentage of total  revenues,  it increased
from 28.7% to 28.9%. The increase, as a percent of revenues was due primarily to
the impact on total revenues of the $4.0 million  non-cash  decrease in the fair
value of our Interests in securitized  assets in the  calculation of this ratio.
Had total  revenues  for the  periods not been  negatively  effected by the $4.0
million  non-cash  decrease in the fair value of our  Interests  in  securitized
assets,  SG&A as a percent of revenues would have been 28.3% for the three month
period.  This  would  have  represented  a 40 basis  point  decline in SG&A as a
percentage  of  revenues,  which was driven  primarily  by  reduced  advertising
expenses, partially offset by higher medical claims experience.

    Provision for Bad Debts. The provision for bad debts on non-credit portfolio
receivables  and credit  portfolio  receivables  retained by the Company and not
transferred  to the QSPE  increased  by $56,000,  during the three  months ended
October 31, 2007,  as compared to the three months ended  October 31, 2006.  See
the notes to the financial statements for information  regarding the performance
of the credit portfolio.

    Interest  Income,  net. Net interest income  decreased by $31,000,  from net
interest  income of $141,000 for the three months ended October 31, 2006, to net
interest income of $110,000 for the three months ended October 31, 2007. The net
decrease in interest  income was primarily  attributable  to decreased  interest
income from invested funds, driven primarily by lower average invested balances.

    Provision for Income Taxes. The provision for income taxes decreased by $1.5
million,  or 36.9%,  from $4.0 million for the three  months  ended  October 31,
2006, to $2.5 million for the three months ended October 31, 2007.  The decrease
in the  Provision  for income taxes is  attributable  to reduced  Income  before
taxes.  The effective tax rate  increased  from 35.9% for the three months ended
October 31, 2006,  to 38.6% for the three months ended  October 31, 2007.  Since
the  Texas  margin  tax is based on  gross  profit  and not  pretax  income,  it
negatively impacted the effective tax rate.

                                       23



Nine Months Ended October 31, 2007 Compared to Nine Months Ended October 31,
2006

    Revenues.  Total revenues  increased by $50.1 million,  or 9.1%, from $548.1
million for the nine months ended  October 31, 2006,  to $598.2  million for the
nine months ended October 31, 2007. The increase was  attributable  to increases
in net sales of $42.7 million,  or 8.8%, and $7.4 million,  or 12.3%, in finance
charges and other revenue.

    The $42.7 million increase in net sales was made up of the following:

    o   a $16.6 million same store sales increase of 3.5%, driven by strength in
        consumer  electronics,  furniture and lawn and garden  sales,  partially
        offset by  declines  in  appliance  and  bedding  sales.  The decline in
        appliance  same store sales was due to the positive  impact in the prior
        year  period  of  Hurricanes  Rita  and  Katrina  on  our  sales  in the
        storm-impacted   markets  and  the  overall   industry-wide  decline  in
        appliance sales in the current year;

    o   a $27.3 million  increase  generated by eight retail locations that were
        not open for nine consecutive months in each period;

    o   a $1.7  million  decrease  resulted  from an  increase in  discounts  on
        extended-term  promotional credit sales (those with terms longer than 12
        months); and

    o   a $0.5 million increase resulted from an increase in service revenues.

    The  components  of the $42.7  million  increase  in net sales  were a $37.3
million  increase  in  Product  sales and a $5.4  million  increase  in  service
maintenance  agreement  commissions  and  service  revenues.  The $37.3  million
increase in product sales resulted from the following:

    o   approximately $19.0 million increase  attributable to increases in total
        unit sales, due primarily to increased consumer  electronics,  furniture
        and track sales, partially offset by lower appliance sales, and

    o   approximately $18.3 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
        high-efficiency  laundry items and higher priced  tractors and zero turn
        radius mowers, partially offset by a decline in the average price points
        on our furniture and mattresses categories and the $1.7 million increase
        in discounts on extended-term promotional credit sales.

    The $5.4 million increase in service maintenance  agreement  commissions and
service revenues was driven by increased sales of service maintenance agreements
and reduced service maintenance agreement  cancellations,  as credit charge-offs
decreased as compared to the prior year period.

                                       24


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



                                         Nine Months Ended October 31,
                                 ----------------------------------------------
                                           2006                    2007
                                 ----------------------  ----------------------   Percent
            Category                Amount     Percent      Amount     Percent    Change
                                 -----------  ---------  -----------  ---------  ---------
                                                                           
Major home appliances............ $  176,660      36.2 %  $  172,653      32.6 %     (2.3)%  (1)
Consumer electronics.............    146,824      30.1       167,684      31.6       14.2    (2)
Track............................     61,856      12.7        65,010      12.3        5.1    (3)
Delivery.........................      8,488       1.8         9,454       1.8       11.4    (4)
Lawn and garden..................     15,844       3.2        20,161       3.8       27.2    (5)
Mattresses.......................     13,605       2.8        12,709       2.4       (6.6)   (6)
Furniture........................     21,585       4.4        34,415       6.5       59.4    (7)
Other............................      3,888       0.8         4,003       0.7        3.0
                                 -----------  ---------  -----------  ---------
    Total product sales..........    448,750      92.0       486,089      91.7        8.3
Service maintenance agreement
 commissions.....................     21,875       4.5        26,688       5.0       22.0    (8)
Service revenues.................     17,107       3.5        17,641       3.3        3.1    (9)
                                 -----------  ---------  -----------  ---------
    Total net sales.............. $  487,732     100.0 %  $  530,418     100.0 %      8.8 %
                                 ===========  =========  ===========  =========

_____________________________________
    (1) While the  industry  is down  nationally,  we expect to  outperform  the
        national trend and are taking steps to improve our performance  relative
        to   merchandising,   advertising   and  promotion  of  this   category.
        Additionally,  we  experienced  higher  than  normal  demand  for  these
        products in the prior year due to consumers  replacing  appliances after
        Hurricanes Katrina and Rita, especially during the first three months of
        the period.
    (2) This increase is due to increased  unit volume in the area of flat-panel
        and micro-display televisions, partially offset by a decline in the sale
        of tube and projection televisions.
    (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  laptop computer and video
        game  equipment  sales  and was  partially  offset by  reduced  sales of
        portable electronics, including camcorders, digital cameras and portable
        CRT  televisions.
    (4) This  increase was due to an increase in the delivery fee charged to our
        customers,  as the  total  number of  deliveries  declined  slightly  as
        compared to the prior year.
    (5) This  category  benefited  from a high level of  rainfall in the current
        year  and an  increase  in  sales  of  higher  priced  lawn  and  garden
        equipment, such as zero turn radius mowers and tractors.
    (6) This  decrease is due to the impact of our change in strategy as we move
        to a multi-vendor relationship.
    (7) This  increase  is  due to  the  increased  emphasis  on  the  sales  of
        furniture, primarily sofas, recliners and entertainment centers, and new
        products added to this category.
    (8) This increase is due to the increase in product sales,  increased  sales
        penetration  and  decreased  SMA  cancellations  as  credit  charge-offs
        declined as compared to the prior year period.
    (9) This  increase is driven by increased  units in operation as we continue
        to grow  product  sales  and an  increase  in the cost of parts  used to
        repair   higher-priced    technology   (flat-panel   and   micro-display
        televisions, etc.).

    Revenues  from Finance  charges and other  increased by  approximately  $7.4
million, or 12.3%, from $60.4 million for the nine months ended October 31, 2006
to $67.8  million for the nine months ended  October 31, 2007.  It increased due
primarily to an increase in securitization  income of $5.2 million, or 11.4% and
an increase in insurance  commissions  of $2.8 million,  and a decrease in other
items of $0.6 million.  The securitization  income,  which grew due to growth in
the  portfolio  and  lower net  credit  losses,  was  negatively  impacted  by a
non-cash, decrease in the fair value of our Interests in securitized assets. The
non-cash  fair value  adjustment  of $4.3  million was  recorded  primarily as a
result of the recent  turmoil in the  financial  markets.  We increased the risk
premium  included in the discount rate  assumption in the  determination  of the
fair value of our interests in  securitized  assets based on our estimate of the
return we  believe a market  participant  would  require if they  purchased  our
Interests in securitized assets. (See the Note 2 to the financial statements for
additional information).  The securitization income comparison was impacted by a
$1.5 million  impairment  charge recorded in the prior year for higher projected
credit  losses and a 10.5%  decrease  in net credit  losses for the nine  months
ended October 31, 2007, due to the impact in the prior year of Hurricane Rita on
our credit collection operations and increased bankruptcy filings due to the new
bankruptcy  laws that took effect in October  2005.  Our net credit loss rate of
2.7% for the nine months ended  October 31, 2007,  was in-line with our expected
long-term  net  loss  rate of  between  2.5%  and  3.0%.  Insurance  commissions
increased  primarily due to increased sales and reduced insurance  cancellations
as credit charge-offs declined from the prior year period.

                                       25


    Cost of Goods Sold. Cost of goods sold, including  warehousing and occupancy
cost,  increased by $33.9  million,  or 9.5%,  from $356.1  million for the nine
months  ended  October 31,  2006,  to $390.0  million for the nine months  ended
October 31, 2007.  This increase was due primarily to the 8.3% growth in product
sales during the nine months ended  October 31, 2007.  Cost of products sold was
80.2% of product sales in the nine months ended  October 31, 2007,  and 79.4% in
the nine months ended  October 31, 2006,  and was higher due to increased  price
competition, especially in the consumer electronics and appliance categories.

    Cost of Parts Sold. Cost of parts sold, including  warehousing and occupancy
cost, increased  approximately $1.5 million, or 30.5%, for the nine months ended
October 31,  2007,  as compared to the nine months ended  October 31, 2006,  due
primarily to a 22.8% increase in parts sales, valuation adjustments on our parts
inventory and realignment of staffing.

    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative expense increased by $16.3 million, or 11.3%, from $144.8 million
for the nine months  ended  October  31,  2006,  to $161.1  million for the nine
months ended October 31, 2007. As a percentage of total  revenues,  it increased
from  26.4% to 26.9%.  Had total  revenues  for the nine  month  period not been
negatively  effected by the $4.3 million non-cash  decrease in the fair value of
our Interests in  securitized  assets,  SG&A as a percent of revenues would have
been 26.7%. The increase in expense resulted primarily from higher  compensation
and employee related expenses and occupancy cost, including property taxes, as a
percent of revenues.

    Provision for Bad Debts. The provision for bad debts on non-credit portfolio
receivables  and credit  portfolio  receivables  retained by the Company and not
transferred to the QSPE increased by $0.5 million,  during the nine months ended
October  31,  2007,  as  compared to the nine  months  ended  October 31,  2006,
primarily  as a result of  provision  adjustments  due to  increased  net credit
losses.  Additionally,  the  provision  for bad debts in the nine  months  ended
October 31, 2006,  benefited from a $0.1 million reserve  adjustment  related to
the special  reserves  recorded as a result of the  hurricanes in 2005.  See the
notes to the financial  statements for information  regarding the performance of
the credit portfolio.

    Interest  Income,  net. Net interest  income  improved by $89,000,  from net
interest  income of $512,000 for the nine months  ended  October 31, 2006 to net
interest  income of $601,000 for the nine months ended October 31, 2007. The net
improvement in interest income was primarily  attributable to increased interest
income from invested funds,  driven by higher yields and higher average invested
balances.

    Other Income, net. Other income increased by $147,000, from $773,000 for the
nine months  ended  October 31,  2006,  to  $920,000  for the nine months  ended
October 31, 2007. Both periods included gains recognized on the sales of company
assets. Additionally,  during the nine months ended October 31, 2007, there were
gains   realized,   but  not   recognized,   on   transactions   qualifying  for
sale-leaseback  accounting  that have been  deferred  and will be amortized as a
reduction of rent expense on a straight-line basis over the minimum lease terms.

    Provision for Income Taxes. The provision for income taxes decreased by $0.8
million, or 5.6%, from $15.1 million for the nine months ended October 31, 2006,
to $14.3  million for the nine months ended  October 31, 2007.  This decrease in
taxes  was  impacted   primarily  by  the  4.4%   decrease  in  pretax   income.
Additionally,  the  effective  tax rate  declined from 35.3% for the nine months
ended October 31, 2006, to 35.0% for the nine months ended October 31, 2007. The
decrease in the effective tax rate is attributable to the reversal of previously
accrued  Texas  margin  tax as a  result  of  the  legal  entity  reorganization
completed  during the three months ended July 31, 2007.  In July 2007,  we began
accruing  margin tax for the entities that acquired the  operations  through the
mergers completed during the quarter.

                                       26



Liquidity and Capital Resources

    Current Activities

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

    As of October 31, 2007, we had  approximately  $19.2 million in excess cash,
the majority of which was generated  through the operations of the Company,  and
was  invested in  short-term,  tax-free  instruments.  In addition to the excess
cash, we had $47.6 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,  $32.6  million  under
extended  vendor  terms  for  purchases  of  inventory  and  $220.0  million  in
commitments available to our QSPE for the transfer of receivables.

    In its  regularly  scheduled  meeting  on  August  24,  2006,  our  Board of
Directors  authorized  the  repurchase of up to $50 million of our common stock,
dependent  on market  conditions  and the price of the stock.  We expect to fund
these  purchases with a combination of excess cash,  cash flow from  operations,
borrowings under our revolving  credit  facilities and proceeds from the sale of
owned  properties.  Through  October 31, 2007,  we had spent $24.5 million under
this authorization to acquire 1,041,185 shares of our common stock.

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

                                                                     Required
                                                                     Minimum/
                                                      Actual         Maximum
                                                  --------------  --------------
Debt service coverage ratio must exceed
 required minimum                                   4.37 to 1.00   2.00 to 1.00
Total adjusted leverage ratio must be
 lower than required maximum                        1.60 to 1.00   3.00 to 1.00
Consolidated net worth must exceed required
 minimum                                          $298.1 million  $202.7 million
Charge-off ratio must be lower than required
 maximum                                            0.03 to 1.00   0.06 to 1.00
Extension ratio must be lower than required
 maximum                                            0.03 to 1.00   0.05 to 1.00
Thirty-day delinquency ratio must be lower
 than required                                      0.10 to 1.00   0.13 to 1.00

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

    We will  continue  to finance our  operations  and future  growth  through a
combination  of cash flow generated  from  operations  and external  borrowings,
including primarily bank debt, extended vendor terms for purchases of inventory,
acquisition  of  inventory  under   consignment   arrangements  and  the  QSPE's
asset-backed securitization facilities. Based on our current operating plans, we
believe that cash generated from operations, available borrowings under our bank
credit facility and unsecured  credit line,  extended vendor terms for purchases
of inventory, acquisition of inventory under consignment arrangements and access
to  the  unfunded  portion  of  the  variable  funding  portion  of  the  QSPE's
asset-backed  securitization  program will be sufficient to fund our operations,
store expansion and updating activities,  stock repurchases, if any, and capital
programs for at least 12 months.  However,  there are several factors that could
decrease cash provided by operating activities, including:

    o   reduced demand for our products;

    o   more stringent vendor terms on our inventory purchases;

    o   loss of ability to acquire inventory on consignment;

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

    o   reductions in product pricing due to competitor promotional activities;

                                       27


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

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

    o   increases in personnel costs.

    During the nine months ended  October 31, 2007,  net cash  provided by (used
in) operating  activities decreased $22.7 million from $11.1 million provided by
operating activities in the nine months ended October 31, 2006, to $11.6 million
used in the nine months ended  October 31, 2007.  Operating  cash flows for both
periods  were  negatively  impacted by higher  than normal  payments on accounts
payable and accrued  expenses,  as discussed  below. The cash used in operations
for the nine months ended October 31, 2007, was driven  primarily by payments on
accounts  payable,  which was driven by the  timing of  receipts  of  inventory,
increased inventory levels and increased investment in accounts receivable.  Our
increased  investment  in accounts  receivable  was due  primarily  to increased
balances in the sold  portfolio  and a lower funding rate as a percentage of the
sold portfolio. The lower funding rate is primarily the result of the QSPE's pay
down of its 2002 Series B bond issuance. The cash provided by operations for the
nine months ended  October 31,  2006,  resulted  primarily  from net income plus
depreciation  plus the  benefit  of the QSPE  completing  its  medium-term  bond
issuance in August 2006.  The  completion  of the bond  issuance  resulted in an
increase in the funding rate,  providing additional cash to be advanced to us on
receivables  transferred.  Offsetting  the cash provided was cash used primarily
due to the  timing of  payments  of  accounts  payable  and  federal  income and
employment taxes, which had been extended due to the impact of hurricanes in the
prior fiscal year.  Those extended terms ended and deadlines were reached in the
quarter ended April 30, 2006, and we were required to satisfy those obligations,
negatively impacting our operating cash flows by approximately $18.9 million.

    As noted above, we offer  promotional  credit programs to certain  customers
that provide for "same as cash" or deferred  interest  interest-free  periods of
varying  terms,  generally  three,  six,  12, 18, 24 and 36 months,  and require
monthly  payments  beginning in the month after the sale.  The various  "same as
cash"  promotional  accounts and deferred interest program accounts are eligible
for  securitization  up  to  the  limits  provided  for  in  our  securitization
agreements.  This limit is currently 30.0% of eligible securitized  receivables.
If we exceed  this 30.0%  limit,  we would be  required to use some of our other
capital  resources to carry the  unfunded  balances of the  receivables  for the
promotional   period.  The  percentage  of  eligible   securitized   receivables
represented by promotional  receivables  was 18.2% and 22.5%,  as of October 31,
2006 and 2007,  respectively.  The weighted average  promotional period was 11.7
months and 14.8 months for promotional receivables outstanding as of October 31,
2006 and 2007,  respectively.  The weighted average remaining term on those same
promotional  receivables  was 7.7 months and 10.7  months as of October 31, 2006
and 2007, respectively.  While overall these promotional receivables have a much
shorter weighted average term than non-promotional  receivables, we receive less
income on these receivables, resulting in a reduction of the net interest margin
used in the calculation of the gain on the sale of receivables.

    Net cash used in investing activities decreased by $10.3 million, from $13.4
million  used in the fiscal 2007 period to $3.1  million used in the fiscal 2008
period.  The decrease in cash used in investing  activities  resulted  primarily
from the sales of property and equipment,  and reduced purchases of property and
equipment in the current  fiscal year. We entered into leases for certain of the
properties sold. The cash expended for property and equipment was used primarily
for construction of new stores and the reformatting of existing stores to better
support our current  product mix. Based on current plans,  we expect to increase
expenditures  for property and  equipment in the  remainder of fiscal 2008 as we
open additional stores.

                                       28


    Net cash from  financing  activities  decreased  by $20.0  million from $1.3
million  provided during the nine months ended October 31, 2006 to $18.7 million
used during the nine months ended October 31, 2007. The increase in cash used by
financing  activities  resulted  primarily  from an increase in the cash used to
purchase treasury stock.  During the nine months ended October 31, 2007, we used
$20.7 million to purchase 873,185 shares of our common stock.

    Off-Balance Sheet Financing Arrangements

    Since we extend  credit in  connection  with a large  portion of our retail,
service  maintenance  and credit  insurance  sales,  we have created a qualified
special purpose entity, which we refer to as the QSPE or the issuer, to purchase
customer receivables from us and to issue 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 October 31, 2007,  the issuer had issued three series of notes and bonds:
the 2002  Series A  variable  funding  note  with a total  availability  of $450
million,  three  classes  of 2002  Series  B  bonds  with  an  aggregate  amount
outstanding of $70 million, of which $7.0 million was required to be placed in a
restricted cash account for the benefit of the bondholders, and three classes of
2006 Series A bonds with an aggregate  amount  outstanding  of $150 million,  of
which $6.0 million was  required to be placed in a  restricted  cash account for
the  benefit of the  bondholders.  The 2002  Series A variable  funding  note is
composed of a $250 million  364-day  tranche,  and a $200  million  tranche that
matures in 2011. The 364-day  commitment was recently renewed and increased,  in
the amount of $150 million,  by the note holders  until July 31, 2008.  The $150
million  increase in the commitment  will stay in place until the first to occur
of: (i) the QSPE completes a medium-term bond issuance,  or (ii) the note is not
renewed  by the  note  holders.  At the time of the  increase  in the  note,  an
additional  bank joined as the second note  holder in the  facility.  If the net
portfolio yield, as defined by agreements, falls below 5.0%, then the issuer may
be required  to fund  additions  to the cash  reserves  in the  restricted  cash
accounts.  At October 31, 2007, the net portfolio  yield was in compliance  with
this  requirement.   Private   institutional   investors,   primarily  insurance
companies,  purchased the 2002 Series B bonds at a weighted  fixed rate of 5.25%
and 2006 Series A bonds at a weighted fixed rate of 5.75%.  The weighted average
interest  on the  variable  funding  note  during the month of October  2007 was
5.94%.

    The issuer is currently  preparing to market an  additional  series of fixed
rate bonds, but no assurance can be given that a transaction can be completed on
terms favorable to it. It is currently  anticipated that the transaction will be
completed in the first or second  quarter of the fiscal year ending  January 31,
2009.  The  proceeds of the new  issuance  will  provide  the issuer  additional
capacity  for the  purchase  of our  receivables.  If the  issuer  is  unable to
complete the new bond issuance or increase the total availability under the 2002
Series A variable  funding note,  then,  after its current  funding  sources are
exhausted,  we may have to fund growth in the  receivables  portfolio  until the
issuer can obtain additional funding. At October 31, 2007, the issuer had $220.0
million of available  capacity under the 2002 Series A variable  funding note to
fund receivables  purchases and the required $10 million  principal  payments on
the 2002 Series B bonds. Additionally, at October 31, 2007, we had $19.2 million
of excess cash and $55.6  million of  availability  under our  revolving  credit
facilities,  among other liquidity  sources,  to provide funding,  if needed, to
fund receivable portfolio growth.

    We continue to service the transferred accounts for the QSPE, and we receive
a monthly  servicing  fee, so long as we act as servicer,  in an amount equal to
..25%  multiplied  by the  average  aggregate  principal  amount  of  receivables
serviced,  including the amount of average aggregate defaulted receivables.  The
issuer  records  revenues  equal to the interest  charged to the customer on the
receivables less losses, the cost of funds, the program administration fees paid
in connection with either the 2002 Series A, 2002 Series B or 2006 Series A bond
holders,  the  servicing  fee and  additional  earnings  to the extent  they are
available.

                                       29


    The 2002 Series A variable  funding  note permits the issuer to borrow funds
up to $450 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 $450
million,  the issuer is  required  to request an  increase  in the 2002 Series A
amount or issue a new series of bonds and use the  proceeds to pay down the then
outstanding  balance of the 2002  Series A variable  funding  note,  so that the
basket will once again become  available to accumulate  new  receivables or meet
other obligations  required under the transaction  documents.  As of October 31,
2007,  borrowings  under the 2002  Series A variable  funding  note were  $220.0
million.

    We  are  not  directly   liable  to  the  lenders  under  the   asset-backed
securitization  facility.  If the  issuer is  unable to repay the 2002  Series A
note,  2002  Series B bonds  and 2006  Series A bonds  due to its  inability  to
collect  the  transferred  customer  accounts,  the  issuer  could  not  pay the
subordinated  notes it has  issued  to us in  partial  payment  for  transferred
customer  accounts,  and the 2002 Series B and 2006 Series A bond holders  could
claim the balance in its $13.0  million  restricted  cash  account.  We are also
contingently  liable  under a $20.0  million  letter of credit that  secures the
performance of our  obligations or services under the servicing  agreement as it
relates  to  the   transferred   assets  that  are  part  of  the   asset-backed
securitization facility.

    The  issuer  is  subject  to  certain  affirmative  and  negative  covenants
contained  in the  transaction  documents  governing  the 2002 Series A variable
funding note, and the 2002 Series B and 2006 Series A bonds, including covenants
that restrict,  subject to specified exceptions: the incurrence of non-permitted
indebtedness  and  other  obligations  and the  granting  of  additional  liens;
mergers,  acquisitions,  investments and  disposition of assets;  and the use of
proceeds of the program.  The issuer also makes  representations  and warranties
relating to compliance with certain laws,  payment of taxes,  maintenance of its
separate legal entity,  preservation of its existence,  protection of collateral
and  financial  reporting.  In  addition,  the  program  requires  the issuer to
maintain a minimum net worth.

    A summary of the significant financial covenants that govern the 2002 Series
A variable  funding  note  compared to actual  compliance  status at October 31,
2007, is presented below:

                                                                     Required
                                                                     Minimum/
                                                   As reported       Maximum
                                                  --------------  --------------
Issuer interest must exceed required minimum      $70.0 million   $68.1 million
Gross loss rate must be lower than required
 maximum                                               3.9%           10.0%
Net portfolio yield must exceed required minimum       7.9%            2.0%
Payment rate must exceed required minimum              6.4%            3.0%

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

    Events of default under the 2002 Series A variable funding note and the 2002
Series B and 2006 Series A bonds, subject to grace periods and notice provisions
in some  circumstances,  include,  among  others:  failure  of the issuer to pay
principal,  interest or fees; violation by the issuer of any of its covenants or
agreements;  inaccuracy  of any  representation  or warranty made by the issuer;
certain servicer defaults;  failure of the trustee to have a valid and perfected
first  priority   security   interest  in  the  collateral;   default  under  or
acceleration of certain other  indebtedness;  bankruptcy and insolvency  events;
failure to maintain certain loss ratios and portfolio  yield;  change of control
provisions and certain other events  pertaining to us. The issuer's  obligations
under the program are secured by the receivables and proceeds.

                                       30





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

                                                                             
                                                                                ----------------------------
                                                                                |                           |
                                                                                |    2002 Series A Note     |
                                                                           ---->|  $450 million Commitment  |
                                                                           |    |  $230 million Outstanding |
                                                                           |    |   Credit Rating: P1/A1    |
                                                                           |    |      Bank Commercial      |
                                                                           |    |      Paper Conduits       |
                            Customer Receivables                           |    ----------------------------
                                                                           |
--------------------------  ----------->  --------------------------       |    ----------------------------
|                        |                |                        |       |    |    2002 Series B Bonds    |
|                        |                |       Qualifying       |       |    |       $70 million        |
|         Retail         |                |     Special Purpose    |<---------->|   Private Institutional   |
|         Sales          |                |         Entity         |       |    |        Investors          |
|         Entity         |                |        ("QSPE")        |       |    | Class A: $42.0 mm (Aaa)   |
|                        |                |                        |       |    | Class B: $20.2 mm (A2)    |
|                        |                |                        |       |    | Class C: $7.8 mm (Baa2)  |
--------------------------  <-----------  --------------------------       |    ----------------------------
                                                                           |
                            1. Cash Proceeds                               |    ----------------------------
                            2. Subordinated Securities                     |    |    2006 Series A Bonds    |
                            3. Right to Receive Cash Flows                 |    |       $150 million        |
                               Equal to Interest Spread                    |--->|   Private Institutional   |
                                                                                |         Investors         |
                                                                                | Class A: $90 mm (Aaa)     |
                                                                                | Class B: $43.3 mm (A2)    |
                                                                                | Class C: $16.7 mm (Baa2)  |
                                                                                ----------------------------


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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

    Interest  rates  under  our  bank  credit  facility  are  variable  and  are
determined,  at our option, as the base rate, which is the greater of prime rate
or federal  funds rate plus 0.50% plus the base rate  margin,  which ranges from
0.00% to 0.50%,  or LIBOR  plus the LIBOR  margin,  which  ranges  from 0.75% to
1.75%. Accordingly,  changes in the prime rate, the federal funds rate or LIBOR,
which are  affected  by changes in  interest  rates  generally,  will affect the
interest rate on, and therefore our costs under,  our bank credit  facility.  We
are also  exposed to  interest  rate risk  through  the  interest  only strip we
receive from our sales of receivables  to the QSPE.  Since January 31, 2007, our
interest  rate  sensitivity  has  increased  on the  interest  only strip as the
variable rate portion of the QSPE's debt has increased from $128.0  million,  or
29.2% of its total debt, to $230.0 million, or 51.1% of its total debt.

Item 4.  Controls and Procedures

    An evaluation was performed under the supervision and with the participation
of our  management,  including our Chief  Executive  Officer and Chief Financial
Officer,  regarding the effectiveness of our disclosure  controls and procedures
(as defined in 15d-15(e) of the  Securities  Exchange Act of 1934 (the  Exchange
Act) as of the end of the period covered by this quarterly report. Based on that
evaluation, our management,  including our Chief Executive Officer and our Chief
Financial  Officer,  concluded that our  disclosure  controls and procedures are
effective  in timely  alerting  them to  material  information  relating  to our
Company (including its consolidated subsidiaries) required to be included in our
periodic filings with the Securities and Exchange Commission. There have been no
changes in our internal  control over financial  reporting that occurred  during
the  quarter  ended  October  31,  2007 that have  materially  affected,  or are
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.

                                       31



PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

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

Item 1A. Risk Factors

    In addition to the other  information  set forth in this report,  you should
carefully  consider the factors  discussed in Part I, "Item 1A. Risk Factors" in
our Annual Report on Form 10-K for the year ended January 31, 2007,  which could
materially affect our business, financial condition or future results. The risks
described  in our Annual  Report on Form 10-K are not the only risks  facing our
Company. Additional risks and uncertainties not currently known to us or that we
currently  deem to be  immaterial  also  may  materially  adversely  affect  our
business, financial condition and/or operating results.

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

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

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



                                                              Total # of Shares      Approximate
                                                                Purchased as       Dollar Value of
                                     Total # of    Average     Part of Publicly     Shares That May
                                       shares    Price Paid       Announced        Yet Be Purchased
             Period                  purchased    per share        Programs       Under the Programs
             ------                 -----------  -----------  -----------------  --------------------
                                                                      
August 1 - August 31, 2007              292,200   $    23.35            292,200   $        30,692,855

September 1 - September 30, 2007        249,900   $    20.79            249,900   $        25,498,150

October 1 - October 31, 2007                  -   $      -                  -     $        25,498,150
                                    -----------               -----------------

Total                                   542,100                         542,100
                                    ===========               =================


                                       32


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

    None

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.


                                       33



                                    SIGNATURE

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

                                             CONN'S, INC.

                                             By:   /s/ David L. Rogers
                                                   -----------------------------
                                                   David L. Rogers
                                                   Chief Financial Officer
                                                   (Principal Financial Officer
                                                   and duly authorized to sign
                                                   this report on behalf of the
                                                   registrant)

Date: November 29, 2007


                                       34



                                INDEX TO EXHIBITS

Exhibit                              Description
Number                               -----------
------

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

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

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

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

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

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

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

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

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

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

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

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

                                       35


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

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

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

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

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

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

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

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

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

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

                                       36


  10.9.2    First  Amendment  to Credit  Agreement  dated August 28, 2006 by and
            between Conn Appliances, Inc. and CAI Credit Insurance Agency, Inc.,
            the financial  institutions  listed on the signature  pages thereto,
            and  JPMorgan  Chase Bank,  as  Administrative  Agent  (incorporated
            herein by reference to Exhibit 10.1 to Conn's Inc. Current Report on
            Form 8-K (File  No.  000-50421)  as filed  with the  Securities  and
            Exchange Commission on August 28, 2006).

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

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

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

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

  10.11.2   Second  Supplemental  Indenture  dated August 1, 2006 by and between
            Conn Funding II,  L.P.,  as Issuer,  and Wells Fargo Bank,  National
            Association, as Trustee (incorporated herein by reference to Exhibit
            99.1 to Conn's, Inc. Current Report on Form 8-K (File No. 000-50421)
            as filed with the Securities  and Exchange  Commission on August 23,
            2006).

  10.12     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   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 99.2  to Conn's, Inc. Current Report on Form
            8-K  filed September 11, 2007 (File No. 000-50421) as filed with the
            Securities and Exchange  Commission on September 11,  2007).

  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).

                                       37


  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

  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).

                                       38


  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).

  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).

                                       39


  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).

  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).

                                       40


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

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

  99.5      Subcertification  of  Executive  Vice-Chairman  of the Board,  Chief
            Operating  Officer,  Treasurer  and  Secretary in support of Section
            1350  Certifications  (Chief  Executive  Officer and Chief Financial
            Officer) (furnished herewith).

   t        Management contract or compensatory plan or arrangement.



                                       41