UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            -------------------------

                                    FORM 10-Q

(Mark One)

[X]     Quarterly  report  pursuant  to  Section  13 or 15(d) of the  Securities
        Exchange Act of 1934 For the quarterly period ended August 31, 2005
                                       OR
[ ]     Transition  report  pursuant  to Section  13 or 15(d) of the  Securities
        Exchange Act of 1934 For the transition period from ____ to _____

                         Commission file number: 1-5767

                            CIRCUIT CITY STORES, INC.
             (Exact name of registrant as specified in its charter)

                 Virginia                                54-0493875
         (State of Incorporation)           (I.R.S. Employer Identification No.)

            9950 Mayland Drive
            Richmond, Virginia                          23233
(Address of principal executive offices)              (Zip Code)

                                 (804) 527- 4000
              (Registrant's telephone number, including area code)

                                       N/A
              (Former name, former address, and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the registrant (1) 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 an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |X| No ___

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

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

           Class                              Outstanding at September 30, 2005
Common Stock, par value $0.50                                182,117,244


A Table of Contents  is  included on Page 2 and an Exhibit  Index is included on
Page 30.




                   CIRCUIT CITY STORES, INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS





PART I.  FINANCIAL INFORMATION

      Item 1.     Financial Statements:

                     Consolidated Statements of Operations -
                     Three Months and Six Months Ended August 31, 2005 and 2004                             3

                     Consolidated Balance Sheets -
                     August 31, 2005, and February 28, 2005                                                 4

                     Consolidated Statements of Cash Flows -
                     Six Months Ended August 31, 2005 and 2004                                              5

                     Notes to Consolidated Financial Statements                                             6

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

      Item 3.     Quantitative and Qualitative Disclosures about Market Risk                               25

      Item 4.     Controls and Procedures                                                                  25

PART II.          OTHER INFORMATION

      Item 1.     Legal Proceedings                                                                        25

      Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds                              26

      Item 4.     Submission of Matters to a Vote of Security Holders                                      27

      Item 6.     Exhibits                                                                                 28

SIGNATURES                                                                                                 29

EXHIBIT INDEX                                                                                              30


                                  Page 2 of 30


                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                   Circuit City Stores, Inc. and Subsidiaries
                Consolidated Statements of Operations (Unaudited)
                  (Amounts in thousands except per share data)


                                                                 Three Months Ended                    Six Months Ended
                                                                      August 31                            August 31
                                                              2005               2004                2005             2004     
                                                           ------------      ------------       ------------      -------------
Net sales and operating revenues                             $2,561,707      $   2,376,457        $4,790,157         $4,470,838
Cost of sales, buying and warehousing                         1,949,687          1,785,256         3,620,236          3,384,918
                                                           ------------      -------------      ------------      -------------
Gross profit                                                    612,020            591,201         1,169,921          1,085,920

Finance income                                                        -                  -                 -              5,564
Selling, general and administrative expenses                    603,089            599,843         1,178,414          1,102,072
Stock-based compensation expense                                  6,702              8,443            10,029             14,397
Interest expense                                                    216                799               611              1,149
                                                           ------------      -------------      ------------      -------------
Earnings (loss) from continuing operations
     before income taxes                                          2,013            (17,884)          (19,133)           (26,134)
Income tax provision (benefit)                                      665             (6,468)           (7,372)            (9,484)
                                                           ------------      -------------      ------------      -------------
Net earnings (loss) from continuing operations                    1,348            (11,416)          (11,761)           (16,650)
Net loss from discontinued operation                                  -               (507)                -             (1,214)
                                                           ------------      -------------      ------------      -------------
Net earnings (loss)                                        $      1,348      $     (11,923)     $    (11,761)     $     (17,864)
                                                           ============      =============      ============      =============

Weighted average common shares:
    Basic                                                       179,057            195,350           181,893            197,390
                                                           ============      =============      ============      =============
    Diluted                                                     181,801            195,350           181,893            197,390
                                                           ============      =============      ============      =============
Net earnings (loss) per share:
    Basic:
       Continuing operations                               $       0.01      $      (0.06)      $      (0.06)     $       (0.08)
       Discontinued operation                                         -                 -                  -              (0.01)
                                                           ------------      ------------       ------------      -------------
                                                           $       0.01      $      (0.06)      $      (0.06)     $       (0.09)
                                                           ============      ============       ============      =============
    Diluted:
       Continuing operations                               $       0.01      $      (0.06)      $      (0.06)     $       (0.08)
       Discontinued operation                                         -                 -                  -              (0.01)
                                                           ------------      ------------       ------------      -------------
                                                           $       0.01      $      (0.06)      $      (0.06)     $       (0.09)
                                                           ============      ============       ============      =============


    Cash dividends paid per share                          $     0.0175      $      0.0175      $     0.0350      $      0.0350
                                                           ============      =============      ============      =============


See accompanying notes to consolidated financial statements.


                                  Page 3 of 30



                   Circuit City Stores, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                    (Amounts in thousands except share data)

                                                                                        August 31, 2005        Feb. 28, 2005
                                                                                          (Unaudited)
ASSETS
Current assets:
Cash and cash equivalents                                                                   $  601,983           $  879,660
Short-term investments                                                                          75,834              125,325
Accounts receivable, net of allowance for doubtful accounts                                    113,903              172,995
Merchandise inventory                                                                        1,669,204            1,459,520
Deferred income taxes                                                                           24,445               29,518
Income tax receivable                                                                           10,800                    -
Prepaid expenses and other current assets                                                       53,100               18,697
                                                                                        --------------           ----------

Total current assets                                                                         2,549,269            2,685,715

Property and equipment, net of accumulated depreciation of
     $1,150,275 and $1,104,137                                                                 771,483              738,802
Deferred income taxes                                                                           87,049               73,558
Goodwill                                                                                       224,928              215,884
Other intangible assets, net of accumulated amortization of
     $4,593 and $3,035                                                                          32,547               31,331
Other assets                                                                                    43,567               44,092
                                                                                        --------------           ----------

TOTAL ASSETS                                                                                $3,708,843           $3,789,382
                                                                                          ============           ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable                                                                            $1,137,652           $  961,718
Accrued expenses and other current liabilities                                                 205,241              228,966
Accrued income taxes                                                                                 -               72,274
Short-term debt                                                                                 16,848                    -
Current installments of long-term debt                                                           1,442                  888
                                                                                        --------------        -------------

Total current liabilities                                                                    1,361,183            1,263,846

Long-term debt, excluding current installments                                                  13,940               11,522
Accrued straight-line rent and deferred rent credits                                           238,678              230,426
Accrued lease termination costs                                                                 88,716              104,234
Other liabilities                                                                               92,417               91,920
                                                                                        --------------        -------------

TOTAL LIABILITIES                                                                            1,794,934            1,701,948
                                                                                         -------------         -------------

Stockholders' equity:
Common stock, $0.50 par value;
     525,000,000 shares authorized; 182,469,066 shares
     issued and outstanding at August 31, 2005
     (188,150,383 at February 28, 2005)                                                         91,235               94,075
Capital in excess of par value                                                                 562,057              721,038
Retained earnings                                                                            1,227,066            1,247,221
Accumulated other comprehensive income                                                          33,551               25,100
                                                                                         -------------          -----------

TOTAL STOCKHOLDERS' EQUITY                                                                   1,913,909            2,087,434
                                                                                         -------------          -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                  $3,708,843           $3,789,382
                                                                                         =============           ==========
See accompanying notes to consolidated financial statements.


                                  Page 4 of 30


                   Circuit City Stores, Inc. and Subsidiaries
                Consolidated Statements of Cash Flows (Unaudited)
                             (Amounts in thousands)

                                                                                                  Six Months Ended
                                                                                                      August 31
                                                                                             2005                    2004   
                                                                                        --------------          ------------
Operating Activities:
Net loss                                                                                 $     (11,761)         $    (17,864)
Adjustments to reconcile net loss to net cash (used in) provided by
    operating activities of continuing operations:
    Loss from discontinued operation                                                                 -                 1,214
    Depreciation and amortization                                                               74,730                71,373
    Stock option expense                                                                         6,176                 9,796
    Amortization of restricted stock awards                                                      3,326                 4,152
    (Gain) loss on dispositions of property and equipment                                       (1,779)                  895
    Provision for deferred income taxes                                                         (1,797)              (64,371)
    Goodwill impairment                                                                          2,711                     -
    Changes in operating assets and liabilities:
       Decrease in accounts receivable, net                                                     60,173                38,708
       Decrease in retained interests in securitized receivables                                     -                32,867
       Increase in merchandise inventory                                                      (204,601)              (23,570)
       Increase in prepaid expenses and other current assets                                   (33,594)              (20,156)
       (Increase) decrease in other assets                                                        (333)               11,974
       Increase in accounts payable                                                            173,729               185,164
       Decrease in accrued expenses, other current liabilities and
           accrued income taxes                                                               (104,098)              (42,871)
       (Decrease) increase in other long-term liabilities                                       (8,952)                4,812
                                                                                         -------------          ------------
Net cash (used in) provided by operating activities of continuing
       operations                                                                              (46,070)              192,123
                                                                                         -------------          ------------

Investing Activities:
Proceeds from the sale of the private-label finance operation                                        -               475,857
Acquisitions, net of cash acquired of $0 and $30,615                                           (12,978)             (268,668)
Purchases of property and equipment                                                           (134,949)             (116,291)
Proceeds from sales of property and equipment                                                   32,260                34,617
Purchases of investment securities                                                             (99,638)                    -
Proceeds from maturities of investment securities                                              150,000                     -
                                                                                          ------------          ------------
Net cash (used in) provided by investing activities of continuing
       operations                                                                              (65,305)              125,515
                                                                                          ------------          ------------

Financing Activities:
Proceeds from short-term debt                                                                   16,417                 3,790
Principal payments on long-term debt                                                              (702)              (16,877)
Repurchases of common stock                                                                   (196,270)             (140,605)
Issuances of common stock, net                                                                  22,417                16,652
Dividends paid                                                                                  (6,517)               (7,075)
Redemption of preferred share purchase rights                                                   (1,876)                    -
                                                                                         --------------           ----------
Net cash used in financing activities of continuing operations                                (166,531)             (144,115)
                                                                                         -------------          ------------
Net cash used in discontinued bankcard finance operation                                            -                 (4,282)
Effect of exchange rate changes on cash                                                            229                 1,096
                                                                                         -------------          ------------

(Decrease) increase in cash and cash equivalents                                              (277,677)              170,337
Cash and cash equivalents at beginning of year                                                 879,660               783,471
                                                                                         -------------          ------------
Cash and cash equivalents at end of period                                               $     601,983          $    953,808
                                                                                         =============          ============

See accompanying notes to consolidated financial statements.


                                  Page 5 of 30


                   CIRCUIT CITY STORES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

1.   Basis of Presentation

     Circuit  City  Stores,  Inc.  is a leading  specialty  retailer of consumer
     electronics,  home office  products,  entertainment  software,  and related
     services. The company has two reportable segments: its domestic segment and
     its international segment.

     The  domestic  segment  is  primarily  engaged in the  business  of selling
     brand-name  consumer   electronics,   personal   computers,   entertainment
     software, and services in Circuit City Superstores and mall-based stores in
     the  United  States and via the Web at  www.circuitcity.com.  At August 31,
     2005, the company's  domestic  segment  operated 616  Superstores  and five
     mall-based stores in 157 U.S. media markets.

     The international segment is comprised of the operations of InterTAN,  Inc.
     On May 12, 2004, the company  acquired a controlling  interest in InterTAN,
     Inc. and on May 19, 2004,  completed its  acquisition of 100 percent of the
     common stock of InterTAN for cash  consideration  of $259.3 million,  which
     includes transaction costs and is net of cash acquired of $30.6 million. In
     addition to giving Circuit City a greater  product-sourcing  capability and
     the ability to accelerate the offering of private-label  merchandise to its
     customers, the acquisition of InterTAN gives the company its first presence
     in the Canadian market.  The international  segment is primarily engaged in
     the  business  of  selling  both  private-label  and  brand-name   consumer
     electronics.  The  international  segment's  headquarters  are  located  in
     Barrie,  Ontario,  Canada, and it operates through retail stores and dealer
     outlets  in Canada  under the trade  names THE  SOURCE BY  CIRCUIT  CITYSM,
     RadioShack(R),  Rogers Plus(R) and Battery Plus(R). At August 31, 2005, the
     international  segment  conducted  business  through 938 retail  stores and
     dealer outlets,  which consisted of 522  company-owned  stores,  300 dealer
     outlets,  91 Rogers  Plus(R)  stores and 25  Battery  Plus(R)  stores.  The
     international segment also operates a Web site at www.thesourcecc.ca.

     InterTAN,  Inc. is involved in ongoing  litigation  with  RadioShack.  As a
     result of this litigation,  the international  segment re-branded virtually
     all of its company-owned stores and dealer outlets to THE SOURCE BY CIRCUIT
     CITYSM. The brand transition costs primarily include  advertising costs and
     inventory  write-downs  and totaled  $21.5 million for the six months ended
     August 31, 2005. The company  expects to incur an additional $11 million in
     the second half of the fiscal  year in brand  transition  costs,  primarily
     related to  incremental  advertising.  See Note 2 for a  discussion  of the
     litigation.

     On May 25,  2004,  the  company  completed  the  sale of its  private-label
     finance  operation,  comprised of its  private-label  and  co-branded  Visa
     credit  card  programs,   to  Chase  Card   Services,   formerly  Bank  One
     Corporation.  Results from the private-label  finance operation,  including
     transition and transaction costs of approximately $6 million related to the
     sale of the  operation,  are included in finance  income for the six months
     ended August 31,  2004.  The company  entered  into a Consumer  Credit Card
     Program Agreement under which Chase Card Services is offering private-label
     and co-branded credit cards to new and existing  customers.  The company is
     compensated  under the program  agreement  primarily based on the number of
     new  accounts  opened  less  promotional  financing  costs  that  exceed  a
     negotiated  base  amount.  The net results from the program  agreement  are
     included in net sales and operating revenues on the consolidated statements
     of operations.

     The preparation of financial  statements in conformity with U.S.  generally
     accepted  accounting  principles  requires management to make estimates and
     assumptions  that  affect the  reported  amounts  of  assets,  liabilities,
     revenues  and  expenses  and  the  disclosure  of  contingent   assets  and
     liabilities. Actual results may differ from those estimates. In the opinion
     of management,  the accompanying unaudited financial statements contain all
     adjustments, which consist only of normal, recurring adjustments, necessary
     for a fair  presentation.  Due  to the  seasonal  nature  of the  company's
     business, interim results are not necessarily indicative of results for the
     entire fiscal year. The company's consolidated financial statements
     

                                  Page 6 of 30

     included in this report should be read in conjunction with the notes to the
     audited financial  statements in the company's fiscal 2005 Annual Report on
     Form 10-K.

     Certain prior year amounts have been reclassified to conform to the current
     presentation.

2.   Litigation

     After  Circuit  City's March 31,  2004,  announcement  of its  agreement to
     acquire InterTAN,  RadioShack Corporation asserted early termination of its
     licensing and other agreements with InterTAN.  On April 5, 2004, RadioShack
     filed suit against  InterTAN,  and amended that suit on April 27, 2004 (the
     "RadioShack  litigation").  InterTAN  disputes  the  termination  scenarios
     alleged by RadioShack and is vigorously defending against those claims. The
     parties argued a RadioShack motion for partial summary judgment on February
     3,  2005.  On March  24,  2005,  the court  issued an order on that  motion
     stating that the  agreements  were  terminated  no later than  December 31,
     2004. Under the ruling, InterTAN's rights under the agreements expired June
     30, 2005.

     Circuit City continues to believe that  RadioShack is not entitled to early
     termination of the agreements,  that InterTAN has  substantial  defenses to
     the  RadioShack  claims and that  RadioShack has breached the agreements by
     seeking  early   termination.   InterTAN  intends  to  continue   defending
     vigorously  the claims in the  RadioShack  litigation  and to exercise  its
     rights under the  agreements,  as well as any appeal  rights.  Circuit City
     believes that this  litigation  will not have a material  adverse effect on
     the company's  financial  condition or results of  operations  for the 2006
     fiscal year.

3.   Finance Income

     Finance  income for the six months  ended  August 31,  2004,  includes  the
     results  from the  company's  private-label  finance  operation,  including
     transition and transaction costs of approximately $6 million related to the
     sale of the  operation to Chase Card  Services,  through May 25, 2004,  the
     date the company completed the sale.

     For the six months ended August 31, 2004,  the components of pretax finance
     income were as follows:

                                                             Six Months Ended
     (Amounts in millions)                                    August 31, 2004   
     ---------------------------------------------------------------------------
     Securitization income..............................           $28.1
     Less: Payroll and fringe benefit expenses..........             7.6
             Other direct expenses......................            14.9      
                                                          ----------------------
     Finance income.....................................           $ 5.6      
                                                          ======================

     Securitization  income  primarily  is  comprised of the gain on the sale of
     receivables  generated by the company's  private-label  finance  operation,
     income from retained  interests in the credit card  receivables  and income
     related to servicing the receivables, as well as the impact of increases or
     decreases in the fair value of the retained interests.

4.   Stock-Based Compensation

     The company uses the fair value based method of accounting for  stock-based
     compensation.

                                  Page 7 of 30


     The fair value of each stock option  granted is estimated on the grant date
     using the Black-Scholes  option-pricing  model with the following  weighted
     average assumptions.



                                                               Three Months Ended                  Six Months Ended
                                                                    August 31                          August 31
                                                             2005             2004               2005             2004 
     --------------------------------------------------------------------------------           -----------------------
     Expected dividend yield..........................       0.4%            0.6%                0.4%             0.6%
     Expected stock volatility........................        60%             65%                 60%              65%
     Risk-free interest rates.........................         4%              4%                  4%               4%
     Expected lives (in years)........................         5               4                   5                4

     Using these  assumptions in the  Black-Scholes  model, the weighted average
     fair  value of  options  granted  was $8.66 per share for the three  months
     ended August 31, 2005,  and $8.58 per share for the six months ended August
     31, 2005. The weighted  average fair value of options granted was $6.43 per
     share for the three months  ended August 31, 2004,  and $6.38 per share for
     the six months ended August 31, 2004.

5.   Comprehensive Income (Loss)

     The components of the company's  comprehensive income (loss) consist of the
     net earnings (loss) and other  comprehensive  income.  Other  comprehensive
     income is  comprised of foreign  currency  translation  adjustments  and is
     recorded  net  of  deferred   income  taxes  directly  as  a  component  of
     stockholders' equity.

     The  components  of  comprehensive  income  (loss),  net of taxes,  were as
     follows:

                                                                 Three Months Ended                   Six Months Ended
                                                                      August 31                           August 31
     (Amounts in millions)                                      2005            2004               2005            2004  
     -----------------------------------------------------------------------------------          -----------------------
     Net earnings (loss)..................................     $  1.3          $(11.9)             $(11.8)        $(17.9)
     Foreign currency translation.........................       12.8             6.2                 8.5            9.5
                                                            -------------------------             ----------------------
     Comprehensive income (loss)..........................      $14.1         $  (5.7)             $ (3.3)        $ (8.4)
                                                            =========================             ======================

6.   Net Earnings (Loss) Per Share

     The following table presents a reconciliation  of the denominators  used in
     the net earnings (loss) per share calculations.

                                                                       Three Months Ended                   Six Months Ended
                                                                            August 31                           August 31
     (Shares in millions)                                             2005            2004               2005            2004  
     -----------------------------------------------------------------------------------------           ----------------------
     Weighted average common shares.............................      179.1           195.4               181.9           197.4
     Dilutive potential common shares:
         Options................................................        2.5               -                   -               -
         Restricted stock.......................................        0.2               -                   -               -
                                                                  ---------------------------            ----------------------
     Weighted average common shares and dilutive
         potential common shares................................      181.8            195.4              181.9           197.4
                                                                  ==========================             ======================


     For the three months ended August 31,  2005,  the  computation  of dilutive
     potential  common shares excluded 5.5 million options to purchase shares of
     common  stock  because the  exercise  prices were  greater than the average
     market  price of the common  shares  and,  therefore,  the effect  would be
     anti-dilutive.

                                  Page 8 of 30

     For the six  months  ended  August 31,  2005,  and the three and six months
     ended August 31, 2004, no stock  options or restricted  stock were included
     in the  calculation  of  diluted  net loss per share  because  the  company
     reported  a loss  from  continuing  operations.  Shares  excluded  were  as
     follows:

                                                            At August 31
     (Shares in millions)                               2005            2004    
     ---------------------------------------------------------------------------
     Options to purchase common stock.............       15.7            18.0
     Restricted stock.............................        5.4             2.4

7.   Common Stock Repurchased

     The company's  board of directors has  authorized  stock  repurchases up to
     $800  million,  of which $259.5  million  remained  available at August 31,
     2005. The company  repurchased 5.7 million shares of common stock at a cost
     of $100.2  million  during the three months ended August 31, 2005, and 11.8
     million  shares of common stock at a cost of $196.3  million during the six
     months ended August 31, 2005. The company repurchased 5.3 million shares of
     common  stock at a cost of $69.6  million  during  the three  months  ended
     August  31,  2004,  and 11.1  million  shares of common  stock at a cost of
     $140.6  million  during the six months ended August 31, 2004.  As of August
     31, 2005, the company had  repurchased  40.2 million shares of common stock
     at a cost of $540.5 million.

8.   Pension Plans

     The  company's  domestic  segment  has a  noncontributory  defined  benefit
     pension plan that was frozen as of February 28, 2005,  except for employees
     who were (i) within  three years of their early  retirement  date or normal
     retirement date; (ii) had reached their early or normal retirement date; or
     (iii) were  permanently  disabled  before March 1, 2005.  As a result,  all
     employees  affected by the plan freeze retain any benefits  accumulated  to
     the effective date, but are no longer eligible to increase their benefit.

     The company also has an unfunded nonqualified benefit restoration plan that
     restored  retirement  benefits for domestic  segment senior  executives who
     were affected by Internal  Revenue Code  limitations  on benefits  provided
     under the company's  pension plan. The benefit  restoration plan was frozen
     as of February 28, 2005, and will provide benefits for participants who, as
     of that date, were within 10 years of attaining their early retirement date
     or normal retirement date.

     The  components of the net pension  (income)  expense for the plans were as
     follows:



                                                                  Three Months Ended                   Six Months Ended
                                                                        August 31                          August 31
     (Amounts in thousands)                                      2005             2004               2005            2004  
     -----------------------------------------------------------------------------------         --------------------------
     Service cost...........................................   $     704        $  3,817         $   1,629        $   7,633
     Interest cost.........................................        3,456           3,906             6,912            7,814
     Expected return on plan assets........................       (4,507)         (4,101)           (9,015)          (8,203)
     Recognized prior service cost.........................           53             119               107              238
     Recognized actuarial loss.............................          264           1,255               529            2,510
                                                               -------------------------         --------------------------
     Net pension (income) expense..........................    $     (30)       $  4,996         $     162        $   9,992
                                                               =========================         ==========================


     Circuit City made no pension plan contributions during the six months ended
     August 31, 2005.  The company is currently in the process of evaluating its
     assumptions  to  determine  its year end  benefit  obligations.  Changes in
     assumptions  could affect the amount of contribution  and,  therefore,  the
     company cannot estimate the level of contribution, if any, for fiscal 2006.
     The  company  intends  to make any  contributions  to the  defined  benefit
     pension plan  necessary to meet ERISA  minimum  funding  standards and will
     make any additional  contributions  as needed to ensure that the fair value
     of plan assets at  February  28,  2006,  exceeds  the  accumulated  benefit
     obligation.

                                  Page 9 of 30

     A contribution of $618,000, which is equal to the expected benefit payments
     for fiscal  2006,  is  expected to be made to the  restoration  plan during
     fiscal 2006.  Benefit payments during the six months ended August 31, 2005,
     were $232,000.

9.   Discontinued Operation

     On November  18,  2003,  the  company  completed  the sale of its  bankcard
     finance operation to FleetBoston Financial.  Bankcard results are presented
     as results from discontinued operation.

     For the quarter ended August 31, 2004,  the net loss from the  discontinued
     bankcard  finance  operation  totaled  $507,000.  For the six months  ended
     August  31,  2004,  the net loss  from the  discontinued  bankcard  finance
     operation  totaled  $1.2  million,   which  is  comprised  of  post-closing
     adjustments  related  to the sale of the  bankcard  operation.  Cash  flows
     related  to  the  discontinued   operation  have  been  segregated  on  the
     consolidated statements of cash flows.

10.  Segment Information

     The company  has two  reportable  segments:  its  domestic  segment and its
     international  segment.  The company identified these segments based on its
     management  reporting structure and the nature of the products and services
     offered by each segment.  The domestic segment is primarily  engaged in the
     business of selling brand-name  consumer  electronics,  personal computers,
     entertainment   software,   and   services  in  the  United   States.   The
     international  segment  is  primarily  engaged in the  business  of selling
     private-label and brand-name consumer electronics products in Canada.

     Prior to the  second  quarter  of fiscal  2005,  the  company  had  another
     reportable segment,  its finance operation.  The company completed the sale
     of its private-label finance operation,  comprised of its private-label and
     Visa  co-branded  credit card  programs,  to Chase Card Services on May 25,
     2004.  Results  from  the  private-label   finance   operation,   including
     transition and transaction costs of approximately $6 million related to the
     sale of the  operation,  are included in finance  income for the six months
     ended  August 31, 2004.  See Note 3 for  additional  discussion  of finance
     income.  The company has entered into an arrangement under which Chase Card
     Services is offering  private-label  and co-branded credit cards to new and
     existing customers and providing credit card services to all cardholders.

     Revenue by reportable  segment and the  reconciliation  to the consolidated
     statements of operations were as follows:



                                                                       Three Months Ended              Six Months Ended
                                                                            August 31                       August 31
     (Amounts in millions)                                            2005           2004              2005         2004(a)  
     ----------------------------------------------------------------------------------------      --------------------------
     Domestic segment..........................................     $2,418.7         $2,258.7        $4,533.9        $4,331.4
     International segment.....................................        143.0            117.8           256.3           139.5
     Finance operation.........................................            -                -               -            28.1
                                                                  ---------------------------      --------------------------
     Total revenue.............................................      2,561.7          2,376.5         4,790.2         4,498.9
     Less: securitization income(b)............................            -                -               -            28.1
                                                                  ---------------------------      --------------------------
     Net sales and operating revenues .........................     $2,561.7         $2,376.5        $4,790.2        $4,470.8
                                                                 ============================      ==========================
     (a)The international  segment's revenue is included from May 12, 2004, when
     Circuit  City  acquired  a  controlling  interest  in  InterTAN,  Inc.  
     (b)Securitization  income is included in finance income, which reflects the
     results of the finance operation and is reported  separately from net sales
     and operating revenues on the statements of operations.


                                 Page 10 of 30

     The net earnings  (loss) from continuing  operations by reportable  segment
     were as follows:



                                                                     Three Months Ended                Six Months Ended
                                                                            August 31                     August 31
     (Amounts in millions)                                            2005          2004              2005          2004(a)
     -------------------------------------------------------------------------------------         ------------------------
     Domestic segment..........................................     $  1.8         $(14.8)           $ (5.3)        $(23.9)
     International segment.....................................       (0.5)           3.4              (6.5)           3.8
     Finance operation.........................................          -              -                 -            3.5
                                                                  -----------------------          -----------------------
     Net earnings (loss) from continuing operations............     $  1.3         $(11.4)           $(11.8)        $(16.7)
                                                                  =======================          =======================
     (a)The international  segment's net earnings from continuing operations are
     included  from May 12,  2004,  when  Circuit  City  acquired a  controlling
     interest in InterTAN, Inc.

     Total assets by reportable segment were as follows:

                                                                  At August 31         At February 28
     (Amounts in millions)                                            2005                 2005        
     --------------------------------------------------------------------------------------------------
     Domestic segment.........................................      $3,229.8              $3,354.7
     International segment....................................         479.0                 434.7     
                                                                  -------------------------------------
     Total assets.............................................      $3,708.8              $3,789.4     
                                                                    ===================================

11.  Supplemental Consolidated Statements of Cash Flows Information

     The following table summarizes  supplemental  cash flow information for the
     six months ended August 31, 2005 and 2004.

                                                                                           Six Months Ended
                                                                                                August 31
     (Amounts in millions)                                                                2005            2004     
     --------------------------------------------------------------------------------------------------------------
     Supplemental schedule of non-cash investing and financing
       activities:
       Capital lease obligation..................................................          $ 2.2          $  2.8
                                                                                           =====          ======

     Acquisition of InterTAN:
       Fair value of assets acquired:
           Cash and cash equivalents............................................               -          $ 30.6
           Merchandise inventory................................................               -            88.8
           Property and equipment, net..........................................               -            42.6
           Goodwill.............................................................               -           191.7
           Other intangible assets..............................................               -            28.0
           Other assets.........................................................               -             7.7
                                                                                           -----          ------
           Total fair value of assets acquired..................................               -           389.4

       Less:
           Liablities assumed...................................................               -            93.0
           Cash acquired........................................................               -            30.6
           Stock options issued.................................................               -             6.5
                                                                                           -----          ------
       Acquistion of InterTAN, net of cash acquired.............................           $   -          $259.3
                                                                                           =====          ======

   Other acquisitions:
       Fair value of assets acquired............................................           $13.3          $ 13.4
       Less: liabilities assumed................................................             0.3             4.1
                                                                                           -----          ------
       Other acquisitions.......................................................           $13.0          $  9.3
                                                                                           =====          ======


                                 Page 11 of 30

12.  Recent Accounting Pronouncements

     In December 2004, the Financial Accounting Standards Board issued Statement
     of Financial  Accounting  Standards  No. 123 (revised  2004),  "Share-Based
     Payment." SFAS No. 123(R) requires companies to record compensation expense
     based on the fair value of employee  stock-based  compensation  awards. The
     statement also requires that the  compensation  expense be recognized  over
     the period  during  which the  employee is  required to provide  service in
     exchange for the award. SFAS No. 123(R) will be effective for the company's
     first quarter of fiscal 2007. The company has not yet determined the impact
     of adopting this standard.  Effective December 1, 2003, the company adopted
     the fair value based method of accounting for  stock-based  compensation in
     accordance with SFAS No. 123, "Accounting for Stock-Based Compensation," as
     amended    by    SFAS    No.    148,     "Accounting     for    Stock-Based
     Compensation-Transition and Disclosure."

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

On May 12, 2004, we acquired a controlling  interest in InterTAN,  Inc. for cash
consideration of $259.3 million,  which includes transaction costs and is net of
cash   acquired  of  $30.6   million.   In  addition  to  giving  us  a  greater
product-sourcing  capability  and the  ability to  accelerate  the  offering  of
private-label merchandise to our customers, the acquisition of InterTAN gives us
our first presence in the Canadian market.  InterTAN is primarily engaged in the
business of selling both  private-label  and  brand-name  consumer  electronics.
InterTAN's headquarters are located in Barrie, Ontario, Canada.

On May 25, 2004, we completed the sale of our private-label  finance  operation,
comprised of our  private-label  and co-branded  Visa credit card  programs,  to
Chase  Card  Services,   formerly  Bank  One   Corporation.   Results  from  the
private-label  finance operation,  including transition and transaction costs of
approximately  $6 million related to the sale of the operation,  are included in
finance  income for the six months  ended  August 31,  2004.  We entered  into a
Consumer  Credit Card  Program  Agreement  under  which  Chase Card  Services is
offering   private-label  and  co-branded  credit  cards  to  new  and  existing
customers.  As part of the program  agreement,  we jointly develop and introduce
new  features,   products  and  services  to  drive  additional  sales.  We  are
compensated  under the  program  primarily  based on the number of new  accounts
opened less  promotional  financing  costs that exceed a negotiated base amount.
Chase Card Services is obligated to offer special promotional financing terms to
our  customers.  We  determine  the  frequency,  volume and,  subject to certain
limits,  the terms of these  promotions.  Chase Card Services is compensated for
these  promotions in  accordance  with a negotiated  fee  schedule.  The program
agreement has an initial seven-year term with three-year renewals. The agreement
has  customary  representations,  warranties,  covenants,  events of default and
termination  rights for an  agreement  of this type.  The net  results  from the
program  agreement  are  included  in net sales and  operating  revenues  on the
consolidated statements of operations.

CRITICAL ACCOUNTING POLICIES

See the discussion of critical accounting policies under Management's Discussion
and Analysis of Financial Condition and Results of Operations in our fiscal 2005
Annual  Report  on Form  10-K.  These  policies  relate to  accounting  for cash
consideration  received from vendors, the calculation of the liability for lease
termination  costs,  accounting  for  goodwill and other  identified  intangible
assets, accounting for stock-based compensation expense,  accounting for pension
plans and accounting for income taxes.

RESULTS OF OPERATIONS

Our  operations,  in common  with other  retailers  in  general,  are subject to
seasonal  influences.  Historically,  we have realized more of our net sales and
net earnings in the fourth  quarter,  which includes the majority of the holiday
selling  season,  than in any other  fiscal  quarter.  The net  earnings  of any
quarter are seasonally  disproportionate  to net sales since  administrative and
certain  operating   expenses  remain  relatively   constant  during  the  year.
Therefore, quarterly results should not be relied upon as necessarily indicative
of results for the entire fiscal year.

                                 Page 12 of 30

Summary of Segment Performance

Where  relevant,  we have  included  separate  discussions  of our  domestic and
international  segments.  Our  domestic  segment  is  primarily  engaged  in the
business  of  selling  brand-name  consumer  electronics,   personal  computers,
entertainment software, and services in our Superstores and mall-based stores in
the United  States  and via the Web at  www.circuitcity.com.  Our  international
segment is  primarily  engaged in the  business  of  selling  private-label  and
brand-name  consumer   electronics  products  in  Canada  and  via  the  Web  at
www.thesourcecc.ca  and principally  includes the operations of InterTAN,  Inc.,
which we  acquired  in May  2004.  Consolidated  results  include  results  from
InterTAN from the acquisition  date. Prior to the second quarter of fiscal 2005,
we had another reportable segment,  our finance operation.  The following tables
summarize performance by segment.




SEGMENT PERFORMANCE SUMMARY

                                            Three Months Ended August 31, 2005               Six Months Ended August 31, 2005
(Amounts in millions)                  Domestic      International    Consolidated       Domestic     International    Consolidated
----------------------------------------------------------------------------------       ------------------------------------------
Net sales and operating
    revenues........................      $2,418.7        $143.0           $2,561.7       $4,533.9         $256.3         $4,790.2
Gross profit........................      $  560.1        $ 51.9           $  612.0       $1,073.1         $ 96.9         $1,169.9
Selling, general and
    administrative expenses.........      $  550.7        $ 52.4           $  603.1       $1,071.6         $106.9         $1,178.4
Net earnings (loss) from
    continuing operations...........      $    1.8        $ (0.5)          $    1.3       $   (5.3)        $ (6.5)        $  (11.8)


                                                         Three Months Ended August 31, 2004
(Amounts in millions)                               Domestic       International        Consolidated
----------------------------------------------------------------------------------------------------
Net sales and operating revenues...............     $2,258.7          $117.8              $2,376.5
Gross profit...................................     $  545.0          $ 46.2              $  591.2
Selling, general and administrative
    expenses...................................     $  559.6          $ 40.3              $  599.8
Net (loss) earnings from continuing
    operations.................................     $  (14.8)         $  3.4              $  (11.4)


                                                                Six Months Ended August 31, 2004
(Amounts in millions)                               Domestic      International(a)       Finance     Consolidated
-----------------------------------------------------------------------------------------------------------------
Net sales and operating revenues...............     $4,331.4          $139.5               $  -         $4,470.8
Gross profit...................................     $1,031.1          $ 54.8               $  -         $1,085.9
Finance income.................................     $      -          $    -               $5.6         $    5.6
Selling, general and administrative
    expenses...................................     $1,053.9          $ 48.2               $  -         $1,102.1
Net (loss) earnings from continuing
    operations.................................     $  (23.9)         $  3.8               $3.5         $  (16.7)
(a)Amounts  are  included  from May 12,  2004,  when we  acquired a  controlling
interest in InterTAN, Inc.


Net Sales and Operating Revenues

Consolidated

For the second quarter of fiscal 2006, our total sales  increased 7.8 percent to
$2.56 billion,  and comparable  store sales  increased 5.3 percent from the same
period last year.  Total sales for the first six months of fiscal 2006 increased
7.1 percent to $4.79 billion from $4.47 billion for the first six months of last
fiscal  year.  Comparable  store sales  increased  2.8 percent for the first six
months of fiscal 2006. A store's  sales are included in  comparable  store sales
after  the store has been open for a full 12  months.  In  addition,  comparable
store  sales  include  Web-originated  sales and sales  from  relocated  stores.
Beginning June 1, 2005,

                                 Page 13 of 30

international segment sales are included in the company's comparable store sales
and are calculated in local currency. The calculation of consolidated comparable
store sales excludes the impact of  fluctuations  in foreign  currency  exchange
rates.

Domestic Segment

For the  second  quarter of fiscal  2006 the  domestic  segment's  net sales and
operating revenues were $2.42 billion,  an increase of 7.1 percent over the same
period last fiscal year. We saw  improvements  in close rates and average ticket
during the quarter.  Comparable store sales increased 5.1 percent. A decrease in
wireless  sales,  principally  driven by a  business  model  change in the third
quarter of fiscal  year 2005,  reduced the  domestic  segment's  overall  second
quarter  comparable store sales  calculation by approximately 89 basis points. A
decrease in digital video service sales,  principally driven by a business model
change in July 2004,  reduced the  domestic  segment's  overall  second  quarter
comparable store sales calculation by approximately 38 basis points.

For the six months  ended  August 31, 2005,  domestic  segment  sales were $4.53
billion,  an  increase of 4.7  percent  over the same  period last fiscal  year.
Comparable store sales increased 2.7 percent.

Our major product categories are the following:

o    video,  which  includes  televisions,   imaging  products,   DVD  hardware,
     camcorders,  digital cameras, digital video services, furniture and related
     accessories
o    information technology, which includes personal computer hardware, personal
     computer services,  telecommunications  products,  PDAs and related product
     accessories
o    audio, which includes home audio products, mobile audio products,  portable
     audio  products and related  accessories 
o    entertainment,   which  includes  movie  software,   music  software,  game
     software, game hardware and personal computer software

The percent of domestic segment sales represented by each major product category
for the periods ended August 31, 2005 and 2004, is shown below.




PERCENT OF DOMESTIC SEGMENT SALES BY CATEGORY(a)

                                                                 Three Months Ended                Six Months Ended
                                                                      August 31                        August 31
                                                                2005             2004            2005             2004
--------------------------------------------------------------------------------------         -----------------------
Video.....................................................      41%              41%             42%               41%
Information technology....................................      34               36              31                35
Audio.....................................................      15               12              16                13
Entertainment.............................................      10               11              11                11  
                                                              ------------------------         ------------------------
Total.....................................................     100%             100%            100%              100%
                                                              ======================           ========================
(a)Excludes extended warranty revenues and installation revenue.


In the video  category,  we  produced  a  double-digit  comparable  store  sales
increase in the second quarter.  Television  comparable store sales increased by
double digits,  led by triple-digit  comparable store sales growth in flat panel
displays.  Growth in television  sales and  double-digit  comparable store sales
growth in digital imaging were partially offset by double-digit comparable store
sales declines in camcorders, DVD players and digital video services.

In the information  technology category,  we produced a single-digit  comparable
store  sales  decline  in the  second  quarter.  The  decline  was  driven  by a
single-digit  comparable  store  sales  decline in personal  computer  hardware,
including  double-digit  comparable  store sales declines in desktop  computers,
monitors and printers partially offset by a single-digit  comparable store sales
increase  in  notebook  computers.  Comparable  store  sales for  wireless  also
declined double digits. Sales from our PC Services offering, which we rolled out
nationwide  during  the  quarter,  helped to offset the  information  technology
category's comparable store sales decline.

                                 Page 14 of 30

In the audio  category,  we  produced  a  double-digit  comparable  store  sales
increase in the second quarter.  Triple-digit  comparable  store sales growth in
portable digital audio products and  single-digit  comparable store sales growth
in mobile audio  products were  partially  offset by a  double-digit  comparable
store sales decline in home audio products.

In the entertainment category, we produced a single-digit comparable store sales
decrease in the second quarter, reflecting a double-digit comparable store sales
decrease in music software and single-digit  comparable store sales decreases in
video software and game products,  partially offset by a double-digit comparable
store sales  increase in PC software  that was driven in part by our PC Services
offering.

The following table provides the number of our domestic segment stores:



DOMESTIC SEGMENT STORE MIX

                                                 Aug. 31, 2005       Feb. 28, 2005         Aug. 31, 2004
--------------------------------------------------------------------------------------------------------
Superstores................................           616                 612                   604
Mall-based stores..........................             5                   5                     5     
                                              ----------------------------------------------------------
Total domestic segment stores..............           621                 617                   609     
                                              ==========================================================


In fiscal 2006, we expect to open 25 to 30 Superstores in our domestic  segment,
of which 16 to 19 are  expected to be new stores and nine to 11 are  expected to
be  relocations.  In the first half of fiscal 2006, we relocated five stores and
opened five new stores.  In addition,  we closed one store in the Richmond,  Va.
market.

The 42 relocated stores open more than 12 months produced the following  results
for their 12-month  periods after grand opening: 

o    an average sales change that was  approximately 29 percentage points better
     than the sales  pace of the rest of the  store  base  during  the same time
     periods
o    a return on invested  capital,  including  lease  termination  and sublease
     costs on vacated stores, of approximately 10 percent
o    a return on invested  capital,  excluding  lease  termination  and sublease
     costs on vacated stores, of approximately 22 percent

The 53 incremental stores open more than 12 months produced a return on invested
capital of 13 percent  measured  at the end of the first 12 months  after  grand
opening. The 41 incremental stores open more than 24 months produced a return on
invested  capital of  approximately 22 percent measured at the end of the second
12 months after grand opening.

Extended Warranty  Revenues.  The extended warranty revenue included in domestic
segment sales was $97.4 million,  or 4.0 percent of domestic  segment sales,  in
the second quarter of fiscal 2006,  compared with $91.7 million,  or 4.1 percent
of domestic  segment sales, in last fiscal year's second  quarter.  The extended
warranty  revenue  included in domestic segment sales was $182.4 million for the
first half of fiscal 2006, or 4.0 percent of domestic  segment  sales,  compared
with $169.0  million,  or 3.9 percent of domestic  segment sales,  for the first
half of last fiscal year.

The domestic  segment sells  extended  warranty  programs on behalf of unrelated
third  parties  who are the  primary  obligors.  Extended  warranty  sales carry
higher-than-average gross profit margins.

International Segment

The  international  segment's net sales and operating  revenues  increased  21.5
percent to $143.0 million for the second  quarter of fiscal 2006,  compared with
$117.8  million  for the  second  quarter  of last  fiscal  year.  The effect of
fluctuations in foreign currency  exchange rates accounted for  approximately 10
percentage points of

                                 Page 15 of 30

the  international  segment's  second quarter total sales  increase.  Comparable
store sales increased 8.2 percent for the quarter in local currency.

For the six months ended August 31, 2005, the international  segment's net sales
and operating  revenues were $256.3 million.  For the period from May 12 through
August 31, 2004, the  international  segment's net sales and operating  revenues
were $139.5 million.  The  international  segment  consists of the operations of
InterTAN,  Inc., which Circuit City acquired in May 2004. Comparable store sales
increased 8.2 percent in local currency for the first six months of fiscal 2006.
International  segment  sales  were  included  in  the  comparable  store  sales
calculation beginning June 1, 2005.




INTERNATIONAL SEGMENT STORE MIX

                                                         Aug. 31, 2005       Feb. 28, 2005         Aug. 31, 2004
----------------------------------------------------------------------------------------------------------------
Company-owned stores..............................            522                 521                   515
Dealer outlets....................................            300                 331                   334
Rogers Plus(R) stores...............................           91                  88                    84
Battery Plus(R) stores..............................           25                  26                    27     
                                                        --------------------------------------------------------
Total international segment stores................            938                 966                   960   
                                                      ==========================================================


In addition to the 938 retail  stores and dealer  outlets  open as of August 31,
2005,  the   international   segment  conducts  business  through  70  wholesale
relationships.  At February 28, 2005, the  international  segment  maintained 64
wholesale  relationships,  and at August 31, 2004,  it  maintained  56 wholesale
relationships.


Gross Profit Margin

Consolidated

The gross  profit  margin was 23.9  percent  of sales in the  second  quarter of
fiscal 2006, compared with 24.9 percent in the same period last fiscal year. For
the first six months of fiscal 2006, the gross profit margin was 24.4 percent of
sales, compared with 24.3 percent for the same period last year.

Domestic Segment

For the second  quarter of fiscal  2006,  the  domestic  segment's  gross profit
margin of 23.2  percent of sales  decreased 97 basis points from the same period
last fiscal year.  The change in the  domestic  segment's  gross  profit  margin
primarily  reflects  declines  in  margin  rates  of  PC  hardware,   projection
television and DVD software.  Also  contributing  to the decline in gross profit
margin is the more aggressive  implementation  of competitive  financing  offers
compared to last year.

For the first half of fiscal 2006,  the domestic  segment's  gross profit margin
was 23.7  percent of sales,  compared  to 23.8  percent for the same period last
fiscal year. The change in the domestic  segment's gross profit margin primarily
reflects declines in margin rates of PC hardware,  projection television and DVD
software.  This  decline in  merchandise  margin was partly  offset by increased
extended warranty sales, which carry  higher-than-average  gross profit margins,
and  improvements  in the  efficiency  of our product  service and  distribution
operations.

International Segment

The international  segment's gross profit margin in the second quarter of fiscal
2006 was 36.3 percent of international  segment sales,  compared to 39.3 percent
in the same period last fiscal year. The decline in the international  segment's
gross profit margin primarily reflects increased sales of higher growth,  higher
ticket  products that carry lower gross profit margins.  These products  include
personal   electronic   and   communication   items,   as  well  as  video   and
television-related products.

                                 Page 16 of 30

The international  segment's gross profit margin for the six months ended August
31, 2005, was 37.8 percent of sales.  For the period from May 12, 2004 to August
31, 2004, the  international  segment's  gross profit margin was 39.3 percent of
sales.

Finance Income

Finance  income was $5.6 million in the six months  ended  August 31, 2004,  and
includes  a  portion  of the  loss  on the  sale  of the  private-label  finance
operation to Chase Card Services and the income  generated by the  private-label
finance operation from the beginning of fiscal year 2005 through the sale date.

Prior  to  November  2003,   both  our  bankcard   finance   operation  and  our
private-label   finance  operation  were  conducted  through  our  wholly  owned
subsidiary,  First North  American  National Bank,  which was a  limited-purpose
credit card bank, and through  consolidated  special  purpose  subsidiaries  and
off-balance-sheet  qualifying  special purpose  entities.  As part of a focus on
strengthening  the  financial  performance  of our  core  business,  we sold our
bankcard  finance  operation to FleetBoston  Financial in November 2003 and sold
our private-label finance operation to Chase Card Services in May 2004.

Results  from the  bankcard  finance  operation  are  presented  as results from
discontinued operation on the consolidated financial statements;  therefore, its
results are not included in the "Components of Finance  Income" table.  See "Net
Loss from Discontinued Operation."

Coincident with the sale of the private-label  operation to Chase Card Services,
we entered into an ongoing arrangement with Chase Card Services under which they
offer  private-label  and  co-branded  credit  cards  to both  new and  existing
customers.

COMPONENTS OF PRETAX FINANCE INCOME

                                                              Six Months Ended
 (Amounts in millions)                                         August 31, 2004  
--------------------------------------------------------------------------------
Securitization income.................................             $28.1
Less: Payroll and fringe benefit expenses.............               7.6
        Other direct expenses.........................              14.9       
                                                        -----------------------
Finance income........................................             $ 5.6       
                                                        =======================

Securitization  income  primarily  is  comprised  of the gain on the sale of the
credit card receivables,  income from the retained  interests in the securitized
receivables and income related to servicing the securitized receivables, as well
as the  impact of  increases  or  decreases  in the fair  value of the  retained
interests.


Selling, General and Administrative Expenses

Consolidated

                         

                                                  Three Months Ended August 31                  Six Months Ended August 31
                                                 2005                 2004                     2005                   2004
                                                      % of                    % of                     % of                  % of
(Dollar amounts in millions)                   $      Sales          $        Sales          $         Sales        $         Sales 
------------------------------------------------------------------------------------   ---------------------------------------------
Store expenses..........................     $526.4   20.5%        $526.3     22.1%       $1,028.4     21.5%   $    983.9     22.0%
General and administrative
     expenses...........................       79.1    3.1           56.6      2.4           156.5      3.3         100.5      2.3
Remodel expenses........................          -      -              -        -               -        -           0.1        -
Relocation expenses.....................        0.3      -           16.5      0.7             2.3        -          18.4      0.4
Pre-opening expenses....................        2.1    0.1            3.6      0.1             2.3        -           4.5      0.1
Interest income.........................       (4.8)  (0.2)          (3.2)    (0.1)          (11.1)    (0.2)         (5.3)    (0.1)
                                          ------------------------------------------   --------------------------------------------
Total  .................................     $603.1   23.5%        $599.8     25.2%       $1,178.4     24.6%     $1,102.1     24.7%
                                          =========================================    ============================================


                                 Page 17 of 30

Selling,  general and administrative  expenses were 23.5 percent of sales in the
second  quarter of this fiscal year,  compared  with 25.2 percent in last year's
second  quarter.  For the  first  half of  fiscal  2006,  selling,  general  and
administrative  expenses were 24.6 percent of sales,  compared with 24.7 percent
during the same period last fiscal year.

Domestic Segment



                                                        Three Months Ended            Six Months Ended
                                                             August 31                    August 31
(Amounts in millions)                                     2005       2004             2005           2004  
------------------------------------------------------------------------------     ------------------------
Store expenses.......................................    $490.2      $494.3        $  957.9      $    945.3
General and administrative expenses..................      62.6        48.4           119.7            90.9
Remodel expenses.....................................         -           -               -             0.1
Relocation expenses..................................       0.3        16.5             2.3            18.4
Pre-opening expenses.................................       2.1         3.6             2.3             4.5
Interest income......................................      (4.5)       (3.2)          (10.6)           (5.3)
                                                       -----------------------     ------------------------
Total................................................    $550.7      $559.6        $1,071.6        $1,053.9
                                                       =======================     ========================

During   the  second   quarter   of  fiscal   2006,   the   domestic   segment's
expense-to-sales  ratio was 22.8  percent,  compared to 24.8 percent  during the
same period last fiscal year.  The  domestic  segment's  expense-to-sales  ratio
decreased 201 basis points. The decrease in the domestic segment's ratio for the
second quarter primarily reflects the impact of decreased payroll and relocation
expenses as well as the impact of the domestic segment's sales increase.

The domestic  segment's selling,  general and administrative  expenses were 23.6
percent of sales during the first six months of fiscal 2006,  compared with 24.3
percent  during the same period last fiscal  year.  The decrease in the domestic
segment's  expense-to-sales  ratio reflects the impact of decreased  payroll and
relocation expenses, which was partially offset by the impact of increased rent,
occupancy and depreciation expenses.

International Segment

                                                        Three Months Ended            Six Months Ended
                                                             August 31                    August 31
(Amounts in millions)                                     2005       2004             2005       2004(a)    
------------------------------------------------------------------------------     -------------------------
Store expenses.......................................     $36.2      $32.1           $ 70.5       $38.6
General and administrative expenses..................      16.5        8.2             36.9         9.6
Interest income......................................      (0.3)         -             (0.5)          -    
                                                       -----------------------     -------------------------
Total................................................     $52.4      $40.3           $106.9       $48.2     
                                                       =======================     =========================
(a) Selling, general and administrative expenses are included from May 12, 2004,
when we acquired a controlling interest in InterTAN, Inc.


The international  segment's selling,  general and  administrative  expenses for
this year's second  quarter were 36.6 percent of  international  segment  sales,
compared  with  34.2  percent  for  the  same  period  last  fiscal  year.   The
international  segment's  general  and  administrative  expenses  in the  second
quarter of fiscal 2006  include  $9.6  million in expenses  associated  with the
brand  transition in Canada,  which  resulted from the ongoing  litigation  with
RadioShack.

For  the  six  months  ended  August  31,  2005,  the  international   segment's
expense-to-sales  ratio was 41.7 percent.  The international  segment's selling,
general and  administrative  expenses  were 34.5 percent of sales for the period
from May 12, 2004 through  August 31,  2004.  For the first half of fiscal 2006,
the international  segment's general and  administrative  expenses include $21.5
million in expenses associated with the brand transition in Canada.

                                 Page 18 of 30

Stock-based Compensation Expense

Stock-based  compensation  expense was $6.7  million for the three  months ended
August 31,  2005,  compared  with $8.4 million for the three months ended August
31, 2004.  The decrease  reflects lower  weighted-average  fair values of recent
grants and the complete  vesting of certain  grants in fiscal 2005 and the first
half of fiscal 2006.

Stock-based  compensation  expense was $10.0  million  for the six months  ended
August 31, 2005, compared with $14.4 million for the six months ended August 31,
2004. The decrease reflects lower  weighted-average fair values of recent grants
and the complete  vesting of certain grants in fiscal 2005 and the first half of
fiscal  2006.  The  stock-based  compensation  expense for the six months  ended
August 31,  2004,  includes  compensation  costs  related  to  performance-based
restricted stock grants. Under the terms of those grants,  vesting is contingent
upon our achieving a targeted  operating  profit margin for fiscal 2006.  During
the fourth  quarter of fiscal 2005,  management  determined  that it is unlikely
that the target will be met and, as a result, reversed the related expense.

Income Tax Provision

The effective  income tax rate applicable to results from continuing  operations
was 33.1 percent for the three  months  ended August 31, 2005,  and 36.2 percent
for the three  months  ended  August 31,  2004.  The  effective  income tax rate
applicable to results from  continuing  operations  was 38.5 percent for the six
months ended  August 31, 2005,  and 36.3 percent for the six months ended August
31, 2004. The increase in the tax rate for the six months ended August 31, 2005,
is due to an  increase  in the  provision  for  non-federal  tax expense for the
domestic segment.


Net Earnings (Loss) from Continuing Operations

The net earnings from  continuing  operations  were $1.3 million,  or 1 cent per
share,  in the three months ended August 31, 2005,  compared  with a net loss of
$11.4 million, or 6 cents per share, in the same period of last fiscal year.

For  the six  months  ended  August  31,  2005,  the net  loss  from  continuing
operations was $11.8 million,  or 6 cents per share,  compared with the net loss
from continuing  operations of $16.7 million, or 8 cents per share, for the same
period last fiscal year.

Net Loss from Discontinued Operation

On November 18, 2003, we completed the sale of our bankcard finance operation to
FleetBoston Financial. Results from the bankcard finance operation are presented
as  results  from  discontinued  operation.  The net loss from the  discontinued
bankcard  finance  operation  was $507,000 for the three months ended August 31,
2004, and $1.2 million for the six months ended August 31, 2004.

RECENT ACCOUNTING PRONOUNCEMENTS

In December 2004, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting Standards No. 123 (revised 2004),  "Share-Based  Payment."
SFAS No. 123(R) requires companies to record  compensation  expense based on the
fair value of employee  stock-based  compensation  awards.  The  statement  also
requires  that the  compensation  expense be  recognized  over the period during
which the  employee is required  to provide  service in exchange  for the award.
SFAS No.  123(R) will be effective for our first quarter of fiscal 2007. We have
not yet determined the impact of adopting this standard.  Effective  December 1,
2003,  we adopted  the fair value based  method of  accounting  for  stock-based
compensation  in  accordance  with SFAS No.  123,  "Accounting  for  Stock-Based
Compensation,"  as  amended  by  SFAS  No.  148,   "Accounting  for  Stock-Based
Compensation-Transition and Disclosure."

                                 Page 19 of 30

FINANCIAL CONDITION


Liquidity and Capital Resources

Summary

At August 31, 2005, we had cash, cash equivalents and short-term  investments of
$677.8  million,  compared with $1.00  billion at February 28, 2005.  During the
first six months of fiscal 2006,  we used $196.3  million of cash to  repurchase
common stock under our stock  repurchase  authorization.  At August 31, 2004, we
had cash and cash equivalents of $953.8 million.  The  year-over-year  change in
the cash  balance  primarily  reflects the use of $315.5  million to  repurchase
common stock under the company's stock repurchase authorization.

Cash Flows

We used net cash from  operating  activities  of $46.1 million in the six months
ended  August  31,  2005,  compared  with  generating  net cash  from  operating
activities  of $192.1  million in the six months  ended  August  31,  2004.  The
primary use of cash in the six months ended August 31, 2005, was a $72.3 million
decrease in accrued income taxes due to the payment of taxes.  The generation of
cash in the six months  ended  August 31,  2004,  resulted  from an  increase in
accounts  payable.  The change in merchandise  inventory net of accounts payable
was an increase of $30.9 million for the six months ended August 31, 2005, and a
decrease of $161.6 million for the six months ended August 31, 2004.

For the six months ended August 31, 2005, net cash used in investing  activities
was $65.3  million  and  primarily  relates to the  purchases  of  property  and
equipment  and  investment   securities  partly  offset  by  proceeds  from  the
maturities of investment  securities.  For the six months ended August 31, 2004,
net cash  provided by  investing  activities  was $125.5  million and  primarily
relates to cash  proceeds of $475.9  million from the sale of the  private-label
finance operation, partly offset by the acquisition of InterTAN, Inc. for $259.3
million, net of acquired cash of $30.6 million.

We used net cash from  financing  activities of $166.5 million in the six months
ended  August 31,  2005,  compared  with $144.1  million in the six months ended
August  31,  2004.  The  primary  use of cash for both  periods  related  to the
repurchase  of  common  stock.  The  board of  directors  has  authorized  stock
repurchases of up to $800 million, of which $259.5 million remained available at
August 31, 2005. We repurchased 11.8 million shares of common stock at a cost of
$196.3 million during the six months ended August 31, 2005. We repurchased  11.1
million  shares of  common  stock at a cost of $140.6  million  during  the same
period last fiscal year. As of August 31, 2005, we had repurchased  40.2 million
shares of common stock at a cost of $540.5 million. Based on the market value of
the common stock at August 31, 2005,  the then  remaining  $259.5 million of the
$800 million authorization would allow for the repurchase of up to approximately
8 percent of the 182.5 million shares then outstanding.

Sources of Liquidity

We have a $500 million, four-year revolving credit facility secured by inventory
and accounts receivable.  On July 15, 2005, we amended the terms of the facility
to, among other things,  extend the maturity  date to June 27, 2009,  and revise
the borrowing limits for the international and domestic segments.  The amendment
reduced the  international  segment's  borrowing  limit from $100 million to $50
million and increased the domestic  segment's  borrowing limit from $400 million
to $450 million. At August 31, 2005, short-term borrowings on this facility were
$16.8  million  related  to our  international  segment.  At  August  31,  2005,
outstanding  letters of credit  related  to this  facility  were $62.2  million,
leaving $421.0 million  available for borrowing.  We were in compliance with all
covenants at August 31, 2005.

Net-owned inventory increased by $33.8 million from February 28, 2005, to August
31, 2005. Net-owned inventory is calculated by subtracting accounts payable from
merchandise  inventory.  Accounts payable includes merchandise payable,  expense
payables,  the liability related to gift cards, customer deposits and the rebate
liability.  Merchandise inventory increased to $1.67 billion at August 31, 2005,
from $1.46 billion at

                                 Page 20 of 30

February 28, 2005, driven by an increase in domestic segment inventory of $170.2
million due to the build of  inventory  to support  shifts in the  portfolio  of
products and to increase store  in-stock  positions.  Merchandise  inventory was
$1.64 billion at August 31, 2004. Accounts payable increased to $1.14 billion at
August 31, 2005, from $961.7 million at February 28, 2005.

Our primary  sources of liquidity  include  available cash,  borrowing  capacity
under  the  credit  facility,   landlord   reimbursements   and   sale-leaseback
transactions. We expect that our primary sources of liquidity will be sufficient
to fund capital expenditures and working capital for the foreseeable future.

FISCAL 2006 OUTLOOK

Our strategy for improving our operations, financial performance and shareholder
value  includes  the  following:  
o    upgrading processes, systems and talent to improve the core business
o    evolving the core business to generate incremental revenues and profits
o    innovating  to create  new  businesses,  related to our core  business,  to
     produce long-term growth

Key initiatives to upgrade the core business include the following:
o    store revitalization program
o    promotional and marketing effectiveness
o    product transition and pricing management
o    multiple sourcing alternatives
o    inventory  management,  including  improved  customer-encountered  in-stock
     levels and reduced net-owned inventory
o    collaborative vendor relationships
o    information systems enhancements,  including a company-wide data warehouse,
     as well as improved supply chain, merchandising marketing systems

Key initiatives to evolve the core business include the following:
o    portfolio  management  of  merchandise  product  categories,  matching  our
     investments in merchandise  product categories with the strategic intent of
     the specific business
o    expanded  service  offerings,   including  expanded  PC  Services  offering
     nationwide
o    continued  investment  in Circuit City brand  awareness and in marketing by
     our Circuit City Direct business, ensuring a consistent multi-channel brand
o    improved customer experience led by Associate engagement
o    reduction of  performance  gap between the best and the poorest  performing
     stores

Key initiatives to innovate include the following:
o    win  in  home   entertainment   -  be  the  retail   destination  for  home
     entertainment products and services
o    digital home services - develop  breakthrough  consumer electronics service
     offerings
o    multi-channel retailing - move focus from transactions to relationships and
     provide solutions to customers wherever they want them

Based on our performance  during the first six months of fiscal 2006, we updated
our fiscal 2006 outlook.

We revised the range of expectations for total sales growth. We now expect total
sales growth of five to eight percent.  The previous expectation was total sales
growth of three to six percent.

We revised the range of expectations for the domestic segment's comparable store
sales growth. We now expect domestic comparable store sales growth from the low-
to mid-single digit range.  Our previous  expectation was comparable store sales
growth in the low-single digit range.

We reaffirmed  the range of  expectations  for operating  margin  (earnings from
continuing  operations before income taxes as a percent of sales) of 1.3 percent
to 2.3 percent.

                                 Page 21 of 30

The fiscal 2006 outlook is based on the following assumptions:
o    continued sales growth in flat panel  televisions,  portable  digital audio
     players, digital imaging and PC services
o    sales growth in the international segment
o    approximately 25 to 30 new and relocated Superstore openings
o    more effective advertising and promotions to drive traffic
o    an improved customer experience to increase the close rate
o    enhanced customer-encountered in-stock levels
o    continued growth in our Circuit City Direct business
o    a stable macroeconomic environment

The company expects future gross profit margin benefit from ongoing  initiatives
including sourcing,  pricing and product transition  management.  Depending upon
the competitive environments, the company expects to balance sales, gross profit
margin and expenses to achieve its operating margin target.

Domestic segment  Superstore opening estimates are shown in the table below. The
timing of store openings  depends upon a number of factors and can change during
the year.  The  company's  previous  expectation  was 30 to 40 new and relocated
Superstore openings.


                         

DOMESTIC SEGMENT SUPERSTORE OPENING ESTIMATES


                                                            Q1          Q2        Q3        Q4       FY06
----------------------------------------------------------------------------------------------------------
Incremental Superstores..............................        0          5          10       1-4     16-19
Relocated Superstores................................        3          2           4       0-2      9-11
                                                             -          -         ---       ---      ----
Total expected Superstore openings...................        3          7          14       1-6     25-30
                                                             =          =          ==       ===     =====


The company expects expenses  related to domestic  segment store  relocations to
total approximately $8 million,  down from the previous forecast of $17 million.
The change results from a decrease in the expected number of relocations as well
as  adjustments  to the  estimated  lease  impairment  charges  of the  specific
relocations.

For the  year,  stock-based  compensation  expenses  are  expected  to total $26
million to $30 million.

Capital  expenditures,   net  of  landlord  reimbursements  and  sale  leaseback
transactions,  are expected to total  approximately $205 million,  including the
following  components:  
o    $120 million related to information systems
o    $55 million related to domestic segment relocations, new store construction
     and store updates
o    $18 million related to the international segment
o    $12 million related to distribution and other expenditures

We have  delayed the start of the rollout of our  upgraded  point of sale system
until early fiscal 2007. We expect to complete the rollout in fiscal 2007.

We expect the effective  income tax rate  applicable to results from  continuing
operations for our domestic segment to be 37.1 percent.  We expect the effective
income  tax rate  applicable  to  results  from  continuing  operations  for our
international segment to be 39.6 percent. The consolidated  effective income tax
rate applicable to results from continuing operations will be a weighted average
of our segments' annual rates.

The fiscal 2006 outlook  excludes the  potential  direct  impact from  Hurricane
Katrina,  which closed 11 Circuit City stores.  Nine of the stores  re-opened by
September 20, 2005. We terminated one closed-store lease effective September 26,
2005. We re-opened the  remaining  store on September 28, 2005.  The impact from
Hurricane  Katrina was not material to our  financial  condition or statement of
operations  for the three or six months  ended  August  31,  2005.  The  company
maintains property and business interruption insurance.

                                 Page 22 of 30

As a result of  Hurricane  Rita,  which  occurred  subsequent  to the end of our
second  quarter,  we closed 17 stores.  We re-opened 15 stores by September  28,
2005. The re-opening dates for two stores remain undetermined.

Expected Impact of International Segment Litigation

We are  engaged  in  litigation  with  RadioShack  Corporation  regarding  early
termination of the licensing,  merchandising  and  advertising  agreements  with
RadioShack. Because of the ongoing legal conflict with RadioShack, we have taken
steps to position our Canadian  operations for continued success,  regardless of
the outcome of this litigation. As of June 30, 2005, we had re-branded virtually
all stores  operating  under the  RadioShack(R)  name in Canada to THE SOURCE BY
CIRCUIT CITYSM.

Potential positive impacts of this transition include the following:
o    sales benefit from excitement generated by new brand
o    discontinuation of payments to RadioShack of royalty and other fees

Potential negative impacts of this transition include the following:
o    sales disruption from replacing old brand
o    expenses for advertising new brand
o    capital  expenditures  and  expenses  for new store  signage and  inventory
     write-downs, which were incurred in the first half of fiscal 2006

We  believe  this  litigation  will not have a  material  adverse  effect on our
financial condition or ongoing results of operations for the 2006 fiscal year.

FORWARD-LOOKING STATEMENTS

The provisions of the Private  Securities  Litigation Reform Act of 1995 provide
companies  with a "safe  harbor" when making  forward-looking  statements.  This
"safe harbor"  encourages  companies to provide  prospective  information  about
their  companies  without fear of  litigation.  We wish to take advantage of the
"safe harbor"  provisions  of the Act. Our  statements  that are not  historical
facts, including statements about management's  expectations for fiscal 2006 and
beyond,   are   forward-looking   statements  and  involve   various  risks  and
uncertainties. In most cases, you can identify our forward-looking statements by
words such as "expect,"  "believe,"  "should,"  "may," "plan," "will" or similar
words.

Forward-looking statements are estimates and projections reflecting our judgment
and involve a number of risks and uncertainties  that could cause actual results
to differ  materially  from those suggested by the  forward-looking  statements.
Although  we  believe  that  the  estimates  and  projections  reflected  in the
forward-looking  statements are  reasonable,  our  expectations  may prove to be
incorrect. The retail industry, and the specialty retail industry in particular,
are dynamic by nature and have  undergone  significant  changes in recent years.
Our ability to anticipate and successfully respond to the continuing  challenges
of our industry is key to achieving  our  expectations.  Important  factors that
could cause actual  results to differ  materially  from estimates or projections
contained in our forward-looking statements include the following:
o    changes in the amount and degree of competition  and  promotional  pressure
     exerted  by  current   competitors  and  potential  new  competition   from
     competitors  using  either  similar or  alternative  methods or channels of
     distribution  such as the Internet,  telephone  shopping  services and mail
     order
o    changes in general  economic  conditions  including,  but not  limited  to,
     financial market performance, consumer credit availability, interest rates,
     inflation,  personal  discretionary  spending  levels,  trends in  consumer
     retail   spending,   both  in  general  and  in  our  product   categories,
     unemployment and consumer sentiment about the economy in general
o    the  presence  or absence of, or consumer  acceptance  of, new  products or
     product  features in the merchandise  categories we sell and changes in our
     merchandise sales mix
o    the impact of new products and product  features on the demand for existing
     products and the pricing and profit margins associated with the products we
     sell
o    significant changes in retail prices for products we sell

                                 Page 23 of 30

o    changes in  availability  or cost of  financing  for  working  capital  and
     capital  expenditures,  including  financing to support  development of our
     business
o    the lack of  availability  or access to sources of inventory or the loss or
     disruption in supply from one of our major suppliers
o    the impact of initiatives related to upgrading merchandising, marketing and
     information   systems  on  revenue  and  operating  margin  and  the  costs
     associated with these investments
o    the  impact  of  inventory  and  supply  chain  management  initiatives  on
     inventory levels and profitability
o    our inability to liquidate excess inventory should excess inventory develop
o    failure  to  successfully  implement  sales and  profitability  improvement
     programs   for  our  Circuit   City   Superstores,   including   our  store
     revitalization plan
o    our ability to continue to generate  strong  sales  growth  through our Web
     site and to  generate  sales and margin  growth  through  expanded  service
     offerings
o    our ability to drive  gross  margin  improvement  in the second half of the
     fiscal year
o    the  availability of appropriate  real estate locations for relocations and
     new stores
o    the cost and timeliness of new store openings and relocations
o    the impact to the average results from relocated and incremental  stores as
     stores are added to the relocation base and incremental store base
o    consumer  reaction to new store  locations  and changes in our store design
     and merchandise
o    the effect of pricing and promotional activities of our competitors and our
     response to those actions
o    our ability to attract and retain an effective  management  team or changes
     in the costs or availability of a suitable work force to manage and support
     our service-driven operating strategies
o    changes in production or  distribution  costs or costs of materials for our
     advertising
o    effectiveness  of our  advertising  and marketing  programs for  increasing
     consumer traffic and sales
o    the successful  implementation  of our  initiatives to upgrade,  evolve and
     innovate the core business
o    the imposition of new  restrictions  or  regulations  regarding the sale of
     products  and/or  services  we sell,  changes in tax rules and  regulations
     applicable to us or our  competitors,  the imposition of new  environmental
     restrictions,  regulations  or  laws  or  the  discovery  of  environmental
     conditions  at current or future  locations,  or any failure to comply with
     such laws or any adverse change in such laws
o    reduced investment returns in our pension plan
o    changes in our anticipated cash flow
o    whether,  when and in what amounts share  repurchases may be made under our
     stock buyback authorization
o    adverse results in significant litigation matters
o    impacts from legal  proceedings,  tax audits or other  contingencies  that,
     while not material to the company's  financial  position or ongoing results
     of operations,  may be material with respect to results of operations for a
     particular fiscal period
o    the ultimate outcome of the litigation instituted by RadioShack Corporation
     to terminate InterTAN's right to use the RadioShack(R) name in Canada
o    currency exchange rate  fluctuations  between Canadian and U.S. dollars and
     other currencies
o    the regulatory and trade environment in the U.S. and Canada
o    the disruption of global, national or regional transportation systems
o    the  possibility of adverse  changes in general  economic  conditions  from
     higher   energy   prices  and  other   widespread   disruptions   from  the
     after-effects of Hurricanes Katrina and Rita
o    the  occurrence of severe  weather  events or natural  disasters that could
     significantly damage or destroy stores or prohibit consumers from traveling
     to our retail locations, especially during the peak holiday shopping season
o    the successful  execution of the  initiatives to achieve revenue growth and
     increase  gross profit  margin  underlying  our  projected  2006 results as
     discussed under "Fiscal 2006 Outlook" in MD&A

We  believe  our  forward-looking  statements  are  reasonable.  However,  undue
reliance should not be placed on forward-looking statements,  which are based on
current expectations.

                                 Page 24 of 30


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a result of the  acquisition of InterTAN,  we are exposed to market risk from
potential changes in the U.S./Canadian currency exchange rates as they relate to
inventory purchases and the translation of InterTAN's financial results.

Inventory Purchases

A portion of  InterTAN's  purchases are from vendors  requiring  payment in U.S.
dollars. Accordingly,  there is risk that the value of the Canadian dollar could
fluctuate  relative to the U.S. dollar from the time the goods are ordered until
payment is made.  InterTAN's  management  monitors  the  foreign  exchange  risk
associated  with its U.S. dollar open orders on a regular basis by reviewing the
amount of such open  orders,  exchange  rates,  including  forecasts  from major
financial  institutions,  local news and other economic  factors.  At August 31,
2005,  U.S. dollar purchase  orders totaled  approximately  $74.5 million.  A 10
percent  decline in the value of the Canadian dollar would result in an increase
in product cost of  approximately  $7.4 million.  The incremental cost of such a
decline in currency  values,  if incurred,  would be reflected in higher cost of
sales in future periods. In these  circumstances,  management would take product
pricing action, to the degree commercially feasible.

Translation of Financial Results

Fluctuations  in the  value  of the  Canadian  dollar  have a direct  effect  on
reported  consolidated  results due to the  acquisition  of InterTAN.  We do not
hedge against the possible  impact of this risk. A 10 percent  adverse change in
the foreign  currency  exchange rate would not have a significant  impact on our
consolidated results of operations or financial position.

ITEM 4.  CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the  participation  of the company's  management,
including the chief executive officer and chief financial  officer,  the company
has evaluated the effectiveness of its "disclosure  controls and procedures," as
that term is defined in Rule 13a-15(e) of the  Securities  Exchange Act of 1934,
as amended, as of the end of the period covered by this Quarterly Report on Form
10-Q.  Based  upon  their  evaluation,  the chief  executive  officer  and chief
financial  officer  concluded  that  the  company's   disclosure   controls  and
procedures are effective.

Changes in Internal Controls

There were no changes in the company's internal control over financial reporting
in the quarter  ended August 31, 2005,  that have  materially  affected,  or are
reasonably  likely to materially  affect,  the company's  internal  control over
financial reporting.

                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

On March 31, 2004,  Circuit City announced a public tender offer to purchase the
stock of InterTAN.  Circuit City completed the acquisition and InterTAN became a
wholly owned  subsidiary  of Circuit City on May 19, 2004.  Among other  things,
InterTAN  has  operated   retail   consumer   electronics   outlets   under  the
RadioShack(R)  name in Canada under a licensing  agreement  with a subsidiary of
RadioShack  Corporation.  InterTAN has also operated under two other  agreements
with RadioShack and its subsidiaries  ("RadioShack"):  a merchandising agreement
and an advertising agreement.

After the March 31, 2004 announcement,  RadioShack asserted early termination of
all three  agreements  under a variety of theories  and on a variety of proposed
termination dates. RadioShack asserts that InterTAN failed

                                 Page 25 of 30

to pay an annual  fee in  material  breach  of the  advertising  agreement  and,
alternatively,  that a "without cause" termination of the advertising  agreement
triggers termination of the other agreements.

On April 5, 2004,  RadioShack  filed suit  against  InterTAN in Tarrant  County,
Texas,  and amended that suit on April 27, 2004 (the  "RadioShack  litigation").
InterTAN disputes the various termination scenarios alleged by RadioShack and is
defending  vigorously  against  those  claims.  The parties  argued a RadioShack
motion for partial  summary  judgment on February 3, 2005. On March 24, 2005 the
court  issued an order on that motion  stating  that the three  agreements  were
terminated no later than December 31, 2004. Under the ruling,  InterTAN's rights
under the three agreements expired June 30, 2005.

Circuit  City  continues  to believe  that  RadioShack  is not entitled to early
termination of the  agreements,  that InterTAN has  substantial  defenses to the
RadioShack  claims and that  RadioShack  has breached the  agreements by seeking
early termination.  InterTAN intends to continue defending vigorously the claims
and to exercise its rights under the agreements, as well as any appeal rights.

Because of the ongoing  legal  conflict with  RadioShack,  Circuit City has been
taking  steps  to  position  its  Canadian  operations  for  continued  success,
regardless  of the outcome of this  litigation.  Circuit City believes that this
litigation  will not have a material  adverse effect on the company's  financial
condition or results of operations for the 2006 fiscal year.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table provides information about common stock repurchases by or on
behalf of the company during the quarter ended August 31, 2005:



                                                                                                                    Approximate
                                                                                              Total Number        Dollar Value of
                                                                                                of Shares           Shares that    
                                                                              Average         Purchased as           May Yet Be
                                                       Total Number            Price        Part of Publicly         Purchased
                                                        of Shares              Paid             Announced              Under
(Amounts in millions except per share data)             Purchased             per Share          Program            the Program* 
-----------------------------------------------------------------------------------------------------------------------------------
June 1 - June 30, 2005...........................           2.2               $17.05               2.2                   $322.6
July 1 - July 31, 2005...........................           3.6               $17.71               3.6                   $259.5
August 1 - August 31, 2005.......................             -               $    -                 -                   $259.5
                                                     -----------------                      -----------------
Total fiscal 2006 second quarter.................           5.7               $17.46               5.7       
                                                     =================                      =================

* In  January  2003,  the  company  announced  that the board of  directors  had
authorized the  repurchase of up to $200 million of common stock.  In June 2004,
the  company   announced  a  $200  million  increase  in  its  stock  repurchase
authorization,  raising the repurchase  capacity to $400 million. In March 2005,
the  company   announced  a  $400  million  increase  in  its  stock  repurchase
authorization,  raising the  repurchase  capacity to $800  million.  There is no
expiration  date under the  authorization.  At August 31, 2005,  $259.5  million
remained   available   for  share   repurchases   under  the  share   repurchase
authorization.


                                 Page 26 of 30


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     (a)     The annual meeting of the company's  shareholders was held June 21,
             2005.

     (b)(i)  At the annual  meeting,  the  shareholders  of the company  elected
             Carolyn  H. Byrd,  Ursula O.  Fairbairn,  Alan Kane and J.  Patrick
             Spainhour as directors for a three-year  term.  The elections  were
             approved by the following votes:

                       Directors                 For              Withheld   
               -------------------------   ----------------     -------------
               Carolyn H. Byrd              166,073,060             4,372,311
               Ursula O. Fairbairn          161,937,026             8,508,345
               Alan Kane                    166,064,186             4,381,185
               J. Patrick Spainhour         166,854,747             3,590,624

        (ii) At the annual  meeting,  the  shareholders  of the company voted in
             favor of a proposal to approve the  Amended  and  Restated  Circuit
             City Stores,  Inc.  2003 Stock  Incentive  Plan.  This proposal was
             approved by the following votes:

                                                                      Broker
                  For             Against           Abstain          Non-Votes
              --------------  ----------------  --------------       ---------
              104,796,273       19,252,802         10,900,206        35,496,090

        (iii)At the annual  meeting,  the  shareholders  of the company voted in
             favor of a proposal  to approve the  InterTAN  Canada,  Ltd.  Stock
             Purchase  Program.  This  proposal  was  approved by the  following
             votes:

                                                                    Broker
                  For          Against           Abstain           Non-Votes
              ------------   -------------   --------------        ---------
              119,319,960      4,701,797        10,927,524         35,496,090

        (iv) At the annual  meeting,  the  shareholders  of the company voted to
             ratify the  appointment  of KPMG LLP as the  company's  independent
             auditors for fiscal year 2006.  This  ratification  was approved by
             the following votes:
                           
                                                                      Broker
                  For              Against         Abstain          Non-Votes
              --------------    --------------    ------------      ---------
              167,652,901         1,590,125        1,202,345             0

                                 Page 27 of 30

ITEM 6. EXHIBITS

      Articles of Incorporation and Bylaws

      3.1      Circuit  City  Stores,  Inc.  Amended  and  Restated  Articles of
               Incorporation,  effective  February 3, 1997,  as amended  through
               August 16, 2005, filed as Exhibit 3.1 to the company's Form 8-A/A
               filed  September  13,  2005  (File  No.  1-5767),  are  expressly
               incorporated herein by this reference.

      3.2      Circuit City Stores,  Inc. Bylaws,  as amended and restated April
               19, 2005, filed as Exhibit 3.1 to the company's Current Report on
               Form 8-K filed April 21, 2005 (File No.  1-5767),  are  expressly
               incorporated herein by this reference.

      Material Contracts

      10.1     Second Amendment to the Amended and Restated Credit Agreement and
               to Security  Agreement,  filed as Exhibit  10.1 to the  company's
               Current  Report  on Form 8-K  filed on July 21,  2005  (File  No.
               1-5767), is expressly incorporated herein by this reference.*

      10.2     Form of Performance  Accelerated  Restricted  Stock Award letter,
               filed as Exhibit 10.1 to the company's Current Report on Form 8-K
               filed June 23, 2005 (File No. 1-5767), is expressly  incorporated
               herein by this reference.*

      10.3     Form of  Time-based  Restricted  Stock  Award  letter,  filed  as
               Exhibit 10.2 to the  company's  Current  Report on Form 8-K filed
               June 23, 2005 (File No. 1-5767), is expressly incorporated herein
               by this reference.*

      10.4     Form of Non-Qualified Stock Option Grant letter, filed as Exhibit
               10.3 to the company's  Current  Report on Form 8-K filed June 23,
               2005 (File No. 1-5767), is expressly  incorporated herein by this
               reference.*

      10.5     Schedule of Non-Employee Director Compensation,  filed as Exhibit
               10.1 to the company's Current Report on Form 8-K filed August 19,
               2005 (File No. 1-5767), is expressly  incorporated herein by this
               reference.*

      Rule 13a-14(a)/15d-14(a) Certifications

      31.1     Certification  of CEO  under  Rule  13a-14(a)  of the  Securities
               Exchange Act of 1934

      31.2     Certification  of CFO  under  Rule  13a-14(a)  of the  Securities
               Exchange Act of 1934

      Section 1350 Certifications

      32.1     Certification of CEO under Section 906 of the  Sarbanes-Oxley Act
               of 2002

      32.2     Certification of CFO under Section 906 of the  Sarbanes-Oxley Act
               of 2002

      *Indicates management contracts, compensatory plans or arrangements of the
      company required to be filed as an exhibit.

                                 Page 28 of 30


                                   SIGNATURES


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


                             CIRCUIT CITY STORES, INC.
                             (Registrant)



                             By:   /s/ W. Alan McCollough                
                                   --------------------------------------
                                   W. Alan McCollough
                                   Chairman and Chief Executive Officer



                             By:   /s/ Michael E. Foss                   
                                   --------------------------------------
                                   Michael E. Foss
                                   Executive Vice President and
                                   Chief Financial Officer



                             By:   /s/ Philip J. Dunn                    
                                   --------------------------------------
                                   Philip J. Dunn
                                   Senior Vice President, Treasurer,
                                   Corporate Controller and
                                   Chief Accounting Officer




October 7, 2005


                                 Page 29 of 30


                                  EXHIBIT INDEX

      Articles of Incorporation and Bylaws


      3.1      Circuit  City  Stores,  Inc.  Amended  and  Restated  Articles of
               Incorporation,  effective  February 3, 1997,  as amended  through
               August 16, 2005, filed as Exhibit 3.1 to the company's Form 8-A/A
               filed  September  13,  2005  (File  No.  1-5767),  are  expressly
               incorporated herein by this reference.

      3.2      Circuit City Stores,  Inc. Bylaws,  as amended and restated April
               19, 2005, filed as Exhibit 3.1 to the company's Current Report on
               Form 8-K filed April 21, 2005 (File No.  1-5767),  are  expressly
               incorporated herein by this reference.

      Material Contracts

      10.1     Second Amendment to the Amended and Restated Credit Agreement and
               to Security  Agreement,  filed as Exhibit  10.1 to the  company's
               Current  Report  on Form 8-K  filed on July 21,  2005  (File  No.
               1-5767), is expressly incorporated herein by this reference.*

      10.2     Form of Performance  Accelerated  Restricted  Stock Award letter,
               filed as Exhibit 10.1 to the company's Current Report on Form 8-K
               filed June 23, 2005 (File No. 1-5767), is expressly  incorporated
               herein by this reference.*

      10.3     Form of  Time-based  Restricted  Stock  Award  letter,  filed  as
               Exhibit 10.2 to the  company's  Current  Report on Form 8-K filed
               June 23, 2005 (File No. 1-5767), is expressly incorporated herein
               by this reference.*

      10.4     Form of Non-Qualified Stock Option Grant letter, filed as Exhibit
               10.3 to the company's  Current  Report on Form 8-K filed June 23,
               2005 (File No. 1-5767), is expressly  incorporated herein by this
               reference.*

      10.5     Schedule of Non-Employee Director Compensation,  filed as Exhibit
               10.1 to the company's Current Report on Form 8-K filed August 19,
               2005 (File No. 1-5767), is expressly  incorporated herein by this
               reference.*

      Rule 13a-14(a)/15d-14(a) Certifications

      31.1     Certification  of CEO  under  Rule  13a-14(a)  of the  Securities
               Exchange Act of 1934

      31.2     Certification  of CFO  under  Rule  13a-14(a)  of the  Securities
               Exchange Act of 1934

      Section 1350 Certifications

      32.1     Certification of CEO under Section 906 of the  Sarbanes-Oxley Act
               of 2002

      32.2     Certification of CFO under Section 906 of the  Sarbanes-Oxley Act
               of 2002

      *Indicates management contracts, compensatory plans or arrangements of the
      company required to be filed as an exhibit.


                                 Page 30 of 30