UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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


                                                                         
For the quarterly period ended July 31, 2006                                 Commission File Number 000-50421


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



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


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

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

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

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

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

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of September 13, 2006:


               Class                                             Outstanding
--------------------------------------                        ------------------
Common stock, $.01 par value per share                            23,697,318




                                TABLE OF CONTENTS



                                                                                                
PART I.       FINANCIAL INFORMATION                                                                   Page No.

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

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

              Consolidated Statements of Operations for the three and six months ended
                  July 31, 2005 and 2006.....................................................................2

              Consolidated Statement of Stockholders' Equity for the six months ended
                  July 31, 2006..............................................................................3

              Consolidated Statements of Cash Flows for the six months ended
                  July 31, 2005 and 2006.....................................................................4

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

Item 2.       Management's Discussion and Analysis of Financial Condition
                  and Results of Operations.................................................................15

Item 3.       Quantitative and Qualitative Disclosures About Market Risk....................................33

Item 4.       Controls and Procedures.......................................................................34

PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings.............................................................................34

Item 1A.      Risk Factors..................................................................................35

Item 4.       Submission of Matters to a Vote of Security Holders...........................................35

Item 5.       Other Information.............................................................................36

Item 6.       Exhibits......................................................................................36

SIGNATURE ..................................................................................................37


                                       i

Part I. FINANCIAL INFORMATION
Item 1. Financial Statements

                                  Conn's, Inc.
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)
             (As Adjusted, see Note 1, and As Restated, see Note 8)




                                                                       January 31,       July 31,
                                                                          2006             2006
                                                                       -----------     -----------
                                                                                       (unaudited)
                                     Assets

Current assets
                                                                                 
   Cash and cash equivalents ....................................      $    45,176     $    22,922
   Accounts receivable, net .....................................           23,542          30,390
   Interests in securitized assets ..............................          139,282         145,840
   Inventories ..................................................           73,987          79,642
   Prepaid expenses and other assets ............................            4,004           3,835
                                                                       -----------     -----------
      Total current assets ......................................          285,991         282,629
Non-current deferred income tax asset ...........................            2,464           3,280
Property and equipment
   Land .........................................................            6,671           8,945
   Buildings ....................................................            7,084           9,872
   Equipment and fixtures .......................................            9,612          11,960
   Transportation equipment .....................................            3,284           2,967
   Leasehold improvements .......................................           65,507          67,459
                                                                       -----------     -----------
      Subtotal ..................................................           92,158         101,203
   Less accumulated depreciation ................................          (37,332)        (42,115)
                                                                       -----------     -----------
      Total property and equipment, net .........................           54,826          59,088
Goodwill, net ...................................................            9,617           9,617
Debt issuance costs and other assets, net .......................              260             340
                                                                       -----------     -----------
       Total assets .............................................      $   353,158     $   354,954
                                                                       ===========     ===========
                      Liabilities and Stockholders' Equity
Current liabilities
   Current portion of long-term debt ............................      $       136     $        --
   Accounts payable .............................................           40,920          37,470
   Accrued compensation and related expenses ....................           18,847           7,258
   Accrued expenses .............................................           17,380          18,213
   Income taxes payable .........................................            8,794             182
   Deferred income taxes ........................................            1,343           2,866
   Deferred revenues and allowances .............................            8,498           9,049
                                                                       -----------     -----------
      Total current liabilities .................................           95,918          75,038
Long-term debt ..................................................               --              --
Non-current deferred income tax liability .......................              903           1,031
Deferred gain on sale of property ...............................              476             393
Stockholders' equity
   Preferred stock ($0.01 par value, 1,000,000 shares authorized;
   none issued or outstanding) ..................................               --              --
   Common stock ($0.01 par value, 40,000,000 shares authorized;
     23,571,564 and 23,697,318 shares issued and outstanding
     at January 31, 2006 and July 31, 2006, respectively) .......              236             237
   Additional paid-in capital ...................................           89,027          91,299
   Accumulated other comprehensive income .......................           10,492          10,357
   Retained earnings ............................................          156,106         176,599
                                                                       -----------     -----------
      Total stockholders' equity ................................          255,861         278,492
                                                                       -----------     -----------
         Total liabilities and stockholders' equity .............      $   353,158     $   354,954
                                                                       ===========     ===========


See notes to consolidated financial statements.

                                       1


                                  Conn's, Inc.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)
                    (in thousands, except earnings per share)
              (As Adjusted, See Note 1 and As Restated, See Note 8)



                                                         Three Months Ended              Six Months Ended
                                                               July 31,                       July 31,
                                                       2005             2006           2005             2006
                                                     ---------       ---------       ---------       ---------
Revenues
                                                                                         
Product sales .................................      $ 130,867       $ 150,647       $ 258,142       $ 309,156
Service maintenance agreement commissions, net           7,848           7,063          14,732          15,030
Service revenues ..............................          5,134           5,927           9,909          11,156
                                                     ---------       ---------       ---------       ---------

    Total net sales ...........................        143,849         163,637         282,783         335,342
Finance charges and other .....................         20,711          18,567          39,696          39,050
                                                     ---------       ---------       ---------       ---------

    Total revenues ............................        164,560         182,204         322,479         374,392

Cost and expenses
   Cost of goods sold, including warehousing
    and occupancy costs .......................        103,579         119,756         204,496         245,485
   Cost of parts sold, including warehousing
    and occupancy costs .......................          1,236           1,389           2,461           2,954
Selling, general and administrative expense ...         44,950          48,425          84,689          95,089
Provision for bad debts .......................           (137)            390             331             433
                                                     ---------       ---------       ---------       ---------

    Total cost and expenses ...................        149,628         169,960         291,977         343,961
                                                     ---------       ---------       ---------       ---------

Operating income ..............................         14,932          12,244          30,502          30,431
Interest (income) expense, net ................             59            (187)            414            (371)
Other (income) expense, net ...................             28            (721)             34            (754)
                                                     ---------       ---------       ---------       ---------

Income before income taxes ....................         14,845          13,152          30,054          31,556
Provision for income taxes
  Current .....................................          5,564           5,247          13,107          10,333
  Deferred ....................................           (312)           (639)         (2,514)            730
                                                     ---------       ---------       ---------       ---------

    Total provision for income taxes ..........          5,252           4,608          10,593          11,063
                                                     ---------       ---------       ---------       ---------

Net income ....................................      $   9,593       $   8,544       $  19,461       $  20,493
                                                     =========       =========       =========       =========

Earnings per share
  Basic .......................................      $    0.41       $    0.36       $    0.83       $    0.87
  Diluted .....................................      $    0.40       $    0.35       $    0.81       $    0.84
Average common shares outstanding
  Basic .......................................         23,366          23,676          23,337          23,637
  Diluted .....................................         24,012          24,344          23,896          24,355


See notes to consolidated financial statements.

                                       2

                                  Conn's, Inc.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                         Six Months Ended July 31, 2006
                                   (unaudited)
                    (in thousands except descriptive shares)
              (As Adjusted, See Note 1 and As Restated, See Note 8)



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

                                                                                         
Balance January 31, 2006..................   23,572        $ 236      $10,492       $ 89,027      $156,106       $ 255,861

Exercise of options to acquire
120,928 shares of common stock............      121            1                       1,212                         1,213

Issuance of 4,826 shares of
  common stock under
  Employee Stock Purchase Plan............        4                                      123                           123

Stock-based compensation..................                                               802                           802

Tax benefit from options exercised........                                               135                           135

Net income................................                                                          20,493          20,493

Adjustment of fair value of securitized
  assets (including tax benefit of
  $119), net of reclassficiation
  adjustments of $6,572 (net of
  tax of $3,697) .........................                               (135)                                        (135)
                                                                                                            ---------------
Total comprehensive income................                                                                          20,358
                                          ---------- ------------------------- -------------- ------------- ---------------
Balance July 31, 2006.....................   23,697        $ 237      $10,357       $ 91,299      $176,599       $ 278,492
                                          ========== ========================= ============== ============= ===============


See notes to consolidated financial statements.

                                       3



                                  Conn's, Inc.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                                 (in thousands)
              (As Adjusted, See Note 1 and As Restated, See Note 8)



                                                                                           Six Months Ended
                                                                                                July 31,
                                                                                       -----------------------
                                                                                         2005            2006
                                                                                       --------       --------
Cash flows from operating activities
                                                                                                
Net income ......................................................................      $ 19,461       $ 20,493
  Adjustments to reconcile net income to net cash provided
    by operating activities:
  Depreciation ..................................................................         5,407          6,100
  Amortization ..................................................................          (131)          (214)
  Provision for bad debts .......................................................           384            433
  Stock-based compensation ......................................................           541            802
  Excess tax benefits from stock-based compensation .............................            --           (135)
  Discounts on promotional credit ...............................................           536            159
  Accretion from interests in securitized assets ................................        (9,439)       (10,269)
  Provision for deferred income taxes ...........................................        (2,514)           730
  Loss (Gain) from sale of property and equipment ...............................            34           (754)
  Loss from derivatives .........................................................            69             --
  Changes in operating assets and liabilities:
  Accounts receivable ...........................................................         2,358         (1,903)
  Inventory .....................................................................         1,500         (5,655)
  Prepaid expenses and other assets .............................................           778            169
  Accounts payable ..............................................................         6,598         (3,450)
  Accrued expenses ..............................................................         4,713        (10,756)
  Income taxes payable ..........................................................            --        (10,468)
  Deferred revenue and allowances ...............................................         1,101            709
                                                                                       --------       --------
Net cash provided by (used in) operating activities .............................        31,396        (14,009)
                                                                                       --------       --------
  Cash flows from investing activities
  Purchase of property and equipment ............................................        (9,964)       (11,858)
  Proceeds from sales of property ...............................................            13          2,250
                                                                                       --------       --------
Net cash used in investing activities ...........................................        (9,951)        (9,608)
                                                                                       --------       --------
  Cash flows from financing activities
  Proceeds from stock issued under employee benefit plans .......................         1,091          1,471
  Excess tax benefits from stock-based compensation .............................            --            135
  Borrowings under lines of credit ..............................................        41,900          8,000
  Payments on lines of credit ...................................................       (52,400)        (8,000)
  Increase in debt issuance costs ...............................................            --           (107)
  Payment of promissory notes ...................................................           (14)          (136)
                                                                                       --------       --------
Net cash provided by (used in) financing activities .............................        (9,423)         1,363
                                                                                       --------       --------
  Net change in cash ............................................................        12,022        (22,254)
  Cash and cash equivalents
  Beginning of the year .........................................................         7,027         45,176
                                                                                       --------       --------
End of period ...................................................................      $ 19,049       $ 22,922
                                                                                       ========       ========


See notes to consolidated financial statements.

                                       4


                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)
                                  July 31, 2006

1.  Summary of Significant Accounting Policies

    Basis of Presentation. The accompanying unaudited, condensed consolidated
financial statements have been prepared in accordance with accounting principles
generally accepted in the United States for interim financial information and
with the instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all of the information and footnotes required
by accounting principles generally accepted in the United States for complete
financial statements. The accompanying financial statements reflect all
adjustments that are, in the opinion of management, necessary for a fair
statement of the results for the interim periods presented. All such adjustments
are of a normal recurring nature. Operating results for the three and six month
periods ended July 31, 2006 are not necessarily indicative of the results that
may be expected for the year ending January 31, 2007. The financial statements
should be read in conjunction with the Company's (as defined below) audited
consolidated financial statements and the notes thereto included in the
Company's Annual Report on Form 10-K/A filed on September 15, 2006.

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

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

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

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

                                       5


                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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



                                                                Three Months Ended               Six Months Ended
                                                                      July 31,                        July 31,
                                                            ----------------------------------------------------------
                                                               2005            2006            2005            2006
                                                            ----------      ----------      ----------      ----------
                                                                                                
Common stock outstanding, beginning of period ........      23,351,044      23,665,335      23,267,596      23,571,564
Weighted average common stock issued in stock
option exercises .....................................          13,699           9,852          67,066          63,465
Weighted average common stock issued to employee
stock purchase plan ..................................           1,040             958           2,451           1,896
                                                            ----------      ----------      ----------      ----------
Shares used in computing basic earnings per share.....      23,365,783      23,676,145      23,337,113      23,636,925
Dilutive effect of stock options, net of assumed
repurchase of treasury stock .........................         646,522         667,915         558,719         718,347
                                                            ----------      ----------      ----------      ----------

Shares used in computing diluted earnings per share...      24,012,305      24,344,060      23,895,832      24,355,272
                                                            ==========      ==========      ==========      ==========



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

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

o        For the three months ended July 31, 2005 and 2006, Income before income
         taxes was reduced by $0.3 million and $0.4 million, respectively. For
         the six months ended July 31, 2005 and 2006, Income before income taxes
         was reduced by $0.5 million and $0.8 million, respectively.
o        For the three months ended July 31, 2005 and 2006, Net income was
         reduced by $0.2 million and $0.3 million, respectively. For the six
         months ended July 31, 2005 and 2006, Net income was reduced by $0.4
         million and $0.7 million, respectively.
o        For the three months ended July 31, 2005 and 2006, Basic earnings per
         share was reduced by $.01 and $.01, respectively. For the six months
         ended July 31, 2005 and 2006, Basic earnings per share was reduced by
         $.02 and $.03, respectively.
o        For the three months ended July 31, 2005 and 2006, Diluted earnings per
         share was reduced by $.01 and $.01, respectively. For the six months
         ended July 31, 2005 and 2006, Diluted earnings per share was reduced by
         $.02 and $.03, respectively.
o        For the six months ended July 31, 2005 and 2006, Cash flows from
         operating activities were reduced by, and Cash flows from investing
         activities were increased by, $0.0 and $0.1 million, respectively.
o        As of January 31, 2006, the Current deferred income tax asset increased
         $0.3 million, Additional paid-in capital increased $2.0 million and
         Retained earnings decreased $1.7 million.

    For post-IPO stock option grants, the Company has used the Black-Scholes
model to determine fair value. Stock-based compensation expense is recorded, net
of estimated forfeitures, on a straight-line basis over the vesting period of
the applicable grant. Prior to the IPO, the value of the options issued was
estimated using the minimum valuation option-pricing model. Since the minimum
valuation option-pricing model does not qualify as a fair value pricing model
under FAS 123R, the Company follows the intrinsic value method of accounting for
stock-based compensation to employees for these grants, as prescribed by
Accounting Principles Board ("APB") Opinion No. 25, Accounting for Stock Issued
to Employees, and related interpretations. If compensation expense for the
Company's stock options granted prior to the IPO had been recognized using the
fair value method of accounting under SFAS No. 123, net income

                                       6


                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


available for common  stockholders  for the three months ended July 31, 2005 and
2006 would have decreased by 1.1% and 0.6%,  respectively.  Net income available
for common  stockholders  for the six months  ended July 31, 2005 and 2006 would
have decreased by 1.1% and 0.5%, respectively.  The following table presents the
impact to  earnings  per share as if the  Company  had  adopted  the fair  value
recognition  provisions  of SFAS No. 123 (dollars in thousands  except per share
data):



                                                                  Three Months Ended               Six Months Ended
                                                                        July 31,                        July 31,
                                                              -----------------------------------------------------------
                                                                 2005            2006            2005             2006
                                                              ---------       ---------       ----------       ----------
                                                                                                   
Net income available for common stockholders as reported      $   9,593       $   8,544       $   19,461       $   20,493
Add: Stock-based compensation recorded, net of tax .....            227             339              448              662
Less: Stock-based compensation, net of tax
for all awards .........................................           (330)           (387)            (654)            (759)
                                                              ---------       ---------       ----------       ----------
Pro forma net income ...................................      $   9,490       $   8,496       $   19,255       $   20,396
                                                              =========       =========       ==========       ==========
Earnings per share-as reported:
Basic ..................................................      $    0.41       $    0.36       $     0.83       $     0.87
Diluted ................................................      $    0.40       $    0.35       $     0.81       $     0.84
Pro forma earnings per share:
Basic ..................................................      $    0.41       $    0.36       $     0.83       $     0.86
Diluted ................................................      $    0.40       $    0.35       $     0.81       $     0.84


    As of July 31, 2006, the total compensation cost related to non-vested
awards not yet recognized totaled $4.9 million and is expected to be recognized
over a weighted average period of 3.5 years.

    Application of APB 21 to Promotional Credit Programs that Exceed One Year in
Duration: The Company offers promotional credit payment plans, on certain
products, that extend beyond one year. In accordance with APB 21, Interest on
Receivables and Payables, such sales are discounted to their fair value
resulting in a reduction in sales and receivables and the amortization of the
discount amount over the term of the deferred interest payment plan. The
difference between the gross sale and the discounted amount is reflected as a
reduction of Product sales in the consolidated statements of operations and the
amount of the discount being amortized in the current period is recorded in
Finance charges and other. For the three months ended July 31, 2005 and 2006,
Product sales were reduced by $1.0 million and $0.7 million, respectively, and
Finance charges and other was increased by $0.6 million and $0.8 million,
respectively, to effect the adjustment to fair value and to reflect the
appropriate amortization of the discount. For the six months ended July 31, 2005
and 2006, Product sales were reduced by $1.6 million and $1.6 million,
respectively, and Finance charges and other was increased by $1.1 million and
$1.5 million, respectively, to effect the adjustment to fair value and to
reflect the appropriate amortization of the discount.

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

    The tax changes impacted earnings beginning in this quarter. For the quarter
and six months ended July 31, 2006, the Company accrued, net of federal tax
benefit, $118,000 in additional tax liability and recorded approximately $29,000
in deferred tax assets as a result of the new margin tax.

                                       7

                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

    Reclassifications. Certain reclassifications have been made in the prior
year's financial statements to conform to current year's presentation.
Specifically, Other (income) expense, which consists of (gain) loss on sales of
property and equipment, is now separately detailed. Previously these amounts
were included in Selling, general and administrative expense. Additionally, the
impact of the cancellation of insurance policies on charged-off receivables,
which were previously included in the Provision for bad debts on the
consolidated statements of operations, are now reported as a reduction of
Insurance commissions, which is included in Finance charges and other.

2.   Supplemental Disclosure of Revenue and Comprehensive Income

    The following is a summary of the classification of the amounts included as
Finance charges and other for the three and six months ended July 31, 2005 and
2006 (in thousands):



                                                      Three Months Ended            Six Months Ended
                                                            July 31,                      July 31,
                                                 ----------------------------- ----------------------------
                                                     2005            2006          2005           2006
                                                 --------------  ------------- -------------  -------------
                                                                                      
Securitization income (1) .................           $ 14,994       $ 13,274       $28,299       $ 28,511
Income from receivables not sold ..........                304            323           584            658
Insurance commissions .....................              4,227          4,729         8,382          8,995
Other .....................................              1,186            241         2,431            886
                                                 --------------  ------------- -------------  -------------
Finance charges and other .................           $ 20,711       $ 18,567       $39,696       $ 39,050
                                                 ==============  ============= =============  =============


(1) Due to the  expectation  of higher credit losses during the next six months,
resulting  primarily  from  disruption  to our credit  operations as a result of
Hurrican Rita, a $1.5 million  impairment  charge was recorded in Securitization
income during the three months ended July 31, 2006.  The  impairment  charge was
based on an estimated  average credit  charge-off rate of 3.6% over the next six
months. The charge-off rate used in the valuation of the interest in securitized
assets is expected to return to the level of the historical 3.0% charge-off rate
assumption at the beginning of the next fiscal year.

      The components of total comprehensive  income for the three and six months
ended July 31, 2005 and 2006 are presented in the table below (in thousands):



                                                       Three Months Ended            Six Months Ended
                                                            July 31,                     July 31,
                                                  ----------------------------  ---------------------------
                                                      2005           2006          2005           2006
                                                  -------------  -------------  ------------  -------------
                                                                                       
Net income .....................................      $  9,593        $ 8,544       $19,461        $20,493
Unrealized gain on derivative instruments ......             -              -           246              -
Taxes on unrealized gain on derivatives ........             -              -           (86)             -
Adjustment of fair value of securitized assets .         2,443           (789)        1,034            (16)
Taxes on adjustment of fair value ..............          (857)           145          (363)          (119)
                                                  -------------  -------------  ------------  -------------
Total comprehensive income .....................      $ 11,179        $ 7,900       $20,292        $20,358
                                                  =============  =============  ============  =============


                                       8

                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


3. Supplemental Disclosure Regarding Managed Receivables

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



                                            Total Principal Amount of    Principal Amount 60 Days
                                                    Receivables            or More Past Due (1)
                                              ----------------------      ----------------------
                                             January 31,    July 31,     January 31,     July 31,
                                                2006          2006          2006          2006
                                              --------      --------      --------      --------
Primary portfolio:
                                                                            
           Installment .................      $380,603      $369,611      $ 24,934      $ 20,127
           Revolving ...................        41,046        43,793         1,095           959
                                              --------      --------      --------      --------
Subtotal ...............................       421,649       413,404        26,029        21,086
Secondary portfolio:
           Installment .................        98,072       117,268         9,508         9,693
                                              --------      --------      --------      --------
Total receivables managed ..............       519,721       530,672        35,537        30,779
Less receivables sold ..................       509,681       520,256        33,483        29,263
                                              --------      --------      --------      --------
Receivables not sold ...................        10,040        10,416      $  2,054      $  1,516
                                                                          ========      ========
Non-customer receivables ...............        13,502        19,974
                                              --------      --------
          Total accounts receivable, net      $ 23,542      $ 30,390
                                              ========      ========


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



                                             Average Balances           Credit Charge-offs (1)
                                      ------------------------------- ----------------------------
                                            Three Months Ended            Three Months Ended
                                                 July 31,                      July 31,
                                      ------------------------------- ----------------------------
                                           2005            2006           2005           2006
                                      --------------- --------------- -------------  -------------
 Primary portfolio:
                                                                           
            Installment ...........        $ 344,728       $ 368,939
            Revolving .............           33,237          43,541
                                      --------------- ---------------
 Subtotal .........................          377,965         412,480       $ 2,539        $ 4,225
 Secondary portfolio:
            Installment ...........           80,632         113,821           444            830
                                      --------------- --------------- -------------  -------------
 Total receivables managed ........          458,597         526,301         2,983          5,055
 Less receivables sold ............          449,081         515,865         2,801          4,874
                                      --------------- --------------- -------------  -------------
 Receivables not sold .............        $   9,516       $  10,436       $   182        $   181
                                      =============== =============== =============  =============


(1)  Amounts  represent  total loan  charge-offs,  net of  recoveries,  on total
receivables.  The increased  level of credit losses is primarily a result of the
impact on our credit operations of Hurricane Rita that hit the Gulf Coast during
September 2005.

                                       9

                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                              Average Balances           Credit Charge-offs (1)
                                       ------------------------------- ----------------------------
                                              Six Months Ended              Six Months Ended
                                                  July 31,                      July 31,
                                       ------------------------------- ----------------------------
                                            2005            2006           2005           2006
                                       --------------- --------------- -------------  -------------
 Primary portfolio:
                                                                          
            Installment ...........         $ 338,315       $ 371,493
            Revolving .............            32,025          42,957
                                       --------------- ---------------
 Subtotal .........................           370,340         414,450       $ 5,110        $ 7,875
 Secondary portfolio:
            Installment ...........            77,679         109,102           851          1,858
                                       --------------- --------------- -------------  -------------
 Total receivables managed ........           448,019         523,552         5,961          9,733
 Less receivables sold ............           438,533         513,144         5,532          9,399
                                       --------------- --------------- -------------  -------------
 Receivables not sold .............         $   9,486       $  10,408       $   429        $   334
                                       =============== =============== =============  =============


(1)  Amounts  represent  total loan  charge-offs,  net of  recoveries,  on total
receivables.  The increased  level of credit losses is primarily a result of the
impact on our credit operations of Hurricane Rita that hit the Gulf Coast during
September 2005.

4. Fair Value of Derivatives

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

    In fiscal 2004, hedge accounting was discontinued for the $20.0 million of
swaps. In accordance with SFAS No. 133, Accounting for Derivative Instruments
and Hedging Activities, at the time hedge accounting was discontinued, the
Company began to recognize changes in fair value of the swaps as a reduction to
interest expense and to amortize the amount of accumulated other comprehensive
loss related to those derivatives as interest expense over the period that the
forecasted transactions affected the consolidated statements of operations. As
the swaps expired on April 15, 2005, there was no financial statement impact
during the three months ended July 31, 2005 and 2006. During the six months
ended July 31, 2005 and 2006, the Company reclassified $246,000 and $0,
respectively, of losses previously recorded in accumulated other comprehensive
income into the consolidated statements of operations and recorded $177,000 and
$0, respectively, of interest reductions in the consolidated statements of
operations because of the change in fair value of the swaps.

5. Debt and Letters of Credit

    At July 31, 2006, the Company had $48.6 million of its $50 million revolving
credit facility available for borrowings. The amounts utilized under the
revolving credit facility reflected $1.4 million related to letters of credit
issued. Additionally, there were no amounts outstanding under a short-term
revolving bank agreement that provides up to $8.0 million of availability on an
unsecured basis. This unsecured facility matures in June 2007 and has a floating
rate of interest, based on Prime, which equaled 7.75% at July 31, 2006.

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

                                       10

                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


o         The Company has a $5.0 million sublimit provided under its revolving
          line of credit for stand-by and import letters of credit. At July 31,
          2006, $1.4 million of letters of credit were outstanding and callable
          at the option of the Company's property and casualty insurance carrier
          if the Company does not honor its requirement to fund deductible
          amounts as billed under its insurance program.

o         The Company has arranged for a $10.0 million stand-by letter of credit
          to provide assurance to the trustee of the asset-backed securitization
          program that funds collected by the Company, as the servicer, would be
          remitted as required under the base indenture and other related
          documents. The letter of credit has a term of one year and expires in
          August 2006. The Company plans to renew this letter of credit and
          increase the amount to $20.0 million in September, 2006.

o         The Company obtained a $3.0 million commitment for trade letters of
          credit to secure product purchases under an international arrangement.
          At July 31, 2006, there was $1.6 million outstanding under this
          commitment. The letter of credit commitment has a term of one year and
          expires in May 2007. No letter of credit issued under this commitment
          can have an expiration date more than 180 days after the commitment
          expiration date.

    The maximum potential amount of future payments under these letter of credit
facilities is considered to be the aggregate face amount of each letter of
credit commitment, which total $18.0 million as of July 31, 2006.

6. Stock-Based Compensation

    The Company originally approved an Incentive Stock Option Plan that provides
for a pool of up to 3.5 million options to purchase shares of the Company's
common stock. Such options are to be granted to various officers and employees
at prices equal to the market value on the date of the grant. The options vest
over three or five year periods (depending on the grant) and expire ten years
after the date of grant. As part of the completion of the IPO, the Company
amended the Incentive Stock Option Plan to provide for a total available pool of
2,559,767 options, adopted a Non-Employee Director Stock Option Plan that
included 300,000 options, and adopted an Employee Stock Purchase Plan that
reserved up to 1,267,085 shares of the Company's common stock to be issued. At
the Company's annual meeting on May 31, 2006, amendments to the stock option
plans were approved, which increased the shares available under the Incentive
Stock Option Plan to 3,859,767 and increased the shares available under the
Non-Employee Director Stock Option Plan to 600,000. On November 24, 2003, the
Company issued six non-employee directors 240,000 total options to acquire the
Company's stock at $14.00 per share. On June 3, 2004, the Company issued 40,000
options to acquire the Company's stock at $17.34 per share to a seventh
non-employee director. At July 31, 2006, the Company had 320,000 options
available for grant under the Non-Employee Director Stock Option Plan.

    The Employee Stock Purchase Plan is available to a majority of the employees
of the Company and its subsidiaries, subject to minimum employment conditions
and maximum compensation limitations. At the end of each calendar quarter,
employee contributions are used to acquire shares of common stock at 85% of the
lower of the fair market value of the common stock on the first or last day of
the calendar quarter. During the six month periods ended July 31, 2005 and 2006,
the Company issued 5,820 and 4,826 shares of common stock, respectively, to
employees participating in the plan, leaving 1,243,099 shares remaining reserved
for future issuance under the plan as of July 31, 2006.

                                       11

                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


    A summary of the status of the Company's Incentive Stock Option Plan and the
activity during the six months ended July 31, 2005 and 2006 is presented below
(shares in thousands):



                                                                                  Six Months Ended July 31,
                                                                    -----------------------------------------------------
                                                                                2005                       2006
                                                                    --------------------------- -------------------------
                                                                                    Weighted                  Weighted
                                                                                    Average                    Average
                                                                                    Exercise                  Exercise
                                                                       Shares        Price        Shares        Price
                                                                    ------------- ------------- ------------ ------------
                                                                                                     
Outstanding, beginning of period ............................              1,666       $ 11.50        1,626      $ 16.31
Granted .....................................................                  -             -            -      $     -
Exercised ...................................................               (115)      $ (8.79)        (114)     $ (9.63)
Forfeited ...................................................                (41)      $(14.43)          (8)     $(19.25)
                                                                    -------------               ------------
Outstanding, end of period ..................................              1,510       $ 11.62        1,504      $ 16.79
                                                                    =============               ============
Options exercisable at end of period ........................                755                        729
Options available for grant .................................                726                      1,761
Intrinsic value of options exercised during the period ......        $1.2 million               $2.5 million






                                                                 Options Outstanding              Options Exercisable
                                                       ---------------------------------------- ------------------------
                                                                       Weighted
                                                          Shares       Average      Weighted      Shares      Weighted
                                                       Outstanding    Remaining      Average    Exercisable    Average
                                                         July 31,    Contractual    Exercise     July 31,     Exercise
                   Range of Exercise Prices                2006      Life in Years    Price        2006         Price
-------------------------------------------------------------------- ------------- ------------ ------------  ----------
                                                                                             
$8.21-$10.83 .......................................          617           4.8         $  8.52       582      $  8.39
$14.00 -$16.49 .....................................          286           7.4         $ 14.29       100      $ 14.22
$17.73-$17.73 ......................................          276           8.3         $ 17.73        47      $ 17.73
$33.88-$33.88 ......................................          325           9.3         $ 33.88         -      $   -
                                                       -------------                              ---------
Total ..............................................        1,504           6.9         $ 16.79       729      $  9.79
                                                       =============                              =========
Aggregate intrinsic value of exercisable options
  at July 31, 2006 .................................  $11.6 million


7. Contingencies

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

    Service Maintenance Agreement Obligations. The Company sells service
maintenance agreements under which it is the obligor for payment of qualifying
claims. The Company is responsible for administering the program, including
setting the pricing of the agreements sold and paying the claims. The typical
term for these agreements is between 12 and 36 months. The pricing is set based
on historical claims experience and expectations about future claims. While the
Company is unable to estimate maximum potential claim exposure, it has a history
of overall profitability upon the ultimate resolution of agreements sold. The
revenues related to the agreements sold are deferred at the time of sale and
recorded in revenues in the statement of operations over the life of the
agreements. The revenues deferred related to these agreements totaled $3.6
million and $3.7 million, respectively, as of January 31, 2006 and July 31,
2006, and are included on the face of the balance sheet in Deferred revenues and
allowances.

                                       12


                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


8.    Restatement of Financial Statements

    The Company has restated its consolidated financial statements for the
quarter and six-monhts ended July 31, 2005 to correct for errors in recording
interests in securitized assets, securitization income and related income tax
impacts that were incorrectly accounted for under U.S. generally accepted
accounting principles, specifically covered by Statement of Financial Accounting
Standards ("SFAS") No. 140, Accounting for Transfers and Servicing of Financial
Assets and Extinguishment of Liabilities and Emerging Issues Task Force ("EITF")
No. 99-20, Recognition of Interest Income and Impairment on Purchased and
Retained Beneficial Interest in Securitized Financial Assets.

    In addition to the restatement adjustments discussed above, as a result of
the review, the Company also refined certain of the assumptions used in the
valuation of its interests in securitized assets at fair value. While these
refinements did not result in a change in total securitization income reported,
it did impact the amounts reported for the components of securitization income
in the footnotes to the annual financial statements. Additionally, the changes
resulted in an increase in the total fair value of the interests in securitized
assets reflected on the balance sheet and a related increase in accumulated
other comprehensive income, net of tax.

    The following table sets forth the effects of the adjustments on Net Income
for the quarter and six-months ended July 31, 2005.

Increase in Net Income
                                       Quarter        Six Months
                                        ended           ended
                                       July 31,        July 31,
(Dollars in thousands)                   2005            2005
                                       --------        --------
As Previously Reported net income      $  9,097        $ 18,679

Securitization income ...........           765           1,152
Provision for bad debts .........            --              53
Income tax provision ............          (269)           (423)
                                       --------        --------
Total adjustment ................           496             782
                                       --------        --------

Restated net income .............      $  9,593        $ 19,461
                                       ========        ========
Percent change ..................           5.5%            4.2%

     The following tables set forth the effects of the restatement adjustments
on affected line items within our previously reported Consolidated Statement of
Operations for the quarter and six-months ended July 31, 2005, and Consolidated
Statement of Cash Flows for the six-months ended July 31, 2005.

                                       13


                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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



                                                  Quarter ended               Six-Months ended
                                            ---------------------------  ---------------------------
                                                   July 31, 2005                July 31, 2005
                                            ---------------------------  ---------------------------
                                            As Previously               As Previously
                                              Reported        Restated     Reported       Restated
                                            -------------   -----------  -------------  ------------
                                                                               
Finance charges and other ................      $ 20,526      $ 20,711       $ 39,755      $ 39,696
Total revenues ...........................       164,375       164,560        322,538       322,479
Provision for bad debts ..................           443          (137)         1,595           331
Total cost and expenses ..................       150,236       149,628        293,241       291,977
Operating income .........................        14,139        14,932         29,297        30,502
Income before income taxes ...............        14,080        14,845         28,849        30,054
Total provision for income taxes .........         4,983         5,252         10,170        10,593
Net Income ...............................         9,097         9,593         18,679        19,461
Earnings per share
Basic ....................................         $0.39         $0.41          $0.80         $0.83
Diluted ..................................         $0.38         $0.40          $0.78         $0.81



                                  Conn's, Inc.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                        (in thousands, except share data)



                                                  Six-Months ended
                                            ---------------------------
                                                   July 31, 2005
                                            ---------------------------
                                            As Previously
                                              Reported        Restated
                                            -------------   -----------
                                                      
Cash flows from operating activities
Net income ................................     $ 18,679      $ 19,460
Adjustments to reconcile net income to
  net cash provided by
  operating activities:
Provision for bad debts....................        1,595           384
Accretion from interests in securitized
  assets...................................       (7,120)       (9,439)
Provision for deferred income taxes........       (2,936)       (2,514)
Change in operating assets
  and liabilities:
Accounts receivable........................           33         2,358



9.    Subsequent Events

    Credit Facility Amendment. Effective August 28, 2006, the Company entered
into an amendment of its $50 million revolving credit facility with its existing
lenders. The amendment increases the Company's restricted payment capacity,
which includes payments for repurchases of capital stock, from $25 million to
$50 million. There were no other modifications of the Credit Agreement.

    Financing Transaction Completed by QSPE. On August 31, 2006, the Company's
QSPE closed and consummated an offering of $150 million in medium term
asset-backed fixed-rate notes. The proceeds of the offering were used by the
QSPE to pay down the balance on its revolving credit facility.

    Stock Repurchase Plan. On August 25, 2006, the Company announced the
adoption of a stock repurchase program, approved by the Board of Directors,
authorizing the repurchase of up to $50 million of the Company's common stock.

                                       14



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

Forward-Looking Statements

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

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

      o     our intention to update or expand existing stores;

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

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

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

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

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

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

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

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

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

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

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

      o     our relationships with key suppliers;

                                       15


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

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

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

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

      o     the outcome of litigation affecting our business.

    Additional important factors that could cause our actual results to differ
materially from our expectations are discussed under "Risk Factors" in our Form
10-K/A filed with the Securities Exchange Commission on September 15, 2006. In
light of these risks, uncertainties and assumptions, the forward-looking events
and circumstances discussed in this report might not happen.

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

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

General

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

    On September 8, 2006, we concluded that our consolidated financial
statements for the years ended January 31, 2006, 2005 and 2004 as well as the
selected financial data for the years ended January 31, 2006, 2005, 2004, 2003,
and July 31, 2001, the six months ended January 31, 2002 and the twelve months
ended January 31, 2002, and for the quarters ended April 30, 2006 and 2005
should be restated to correct for errors in recording interests in securitized
assets, securitization income and related income tax impacts that were
incorrectly accounted for under U.S. generally accepted accounting principles,
specifically covered by Statement of Financial Accounting Standards ("SFAS") No.
140, Accounting for transfers and Servicing of Financial Assets and
Extinguishment of Liabilities and Emerging Issues Task Force ("EITF") No. 99-20,
Recognition of Interest Income and Impairment on Purchased and Retained
Beneficial Interest in Securitized Financial Assets. The following discussion
has been updated, as appropriate, to reflect the changes to our financial
statements. See Note 8 to the financial statements for discussion of the impacts
on the financial statements.

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

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

                                       16


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

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

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

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

Executive Overview

    This narrative is intended to provide an executive level overview of our
operations for the three and six months ended July 31, 2006. A detailed
explanation of the changes in our operations for these periods as compared to
the prior year is included under Results of Operations. As explained in that
section, our pretax income for the quarter ended July 31, 2006 decreased
approximately 11.4%, as the decrease in the gross margin percentage offset the
benefit of increased revenues, lower selling, general and administrative
expenses as a percentage of revenues, lower interest expense and higher other
income. Our pretax income for the six months ended July 31, 2006 increased
approximately 5.0%, primarily as a result of higher revenues and gross margin
dollars, lower selling, general and administrative expenses as a percentage of
revenues, lower interest expense and higher other income. Some of the more
specific items impacting our operating and pretax income were:

o     Same store sales for the quarter grew 7.2% and for the six months same
      store sales grew 11.7% over the same period for the prior year. The
      improvement in same store sales growth was due primarily to improved
      execution at the store level and effective sales promotions. While we do
      not have sufficient information to determine what long-term impact
      Hurricanes Rita and Katrina will have on sales in the impacted markets,
      excluding the Southeast Texas and Louisiana markets, the same store sales
      increase was 3.8% for the quarter and 7.8% for the six months ended in the
      other markets we serve. These other markets accounted for 78.9% of same
      store Product sales and Service maintenance agreement commissions during
      the three months ended July 31, 2006 and 78.5% of same store Product sales
      and Service maintenance agreement commissions during the six months ended
      July 31, 2006. It is our strategy to continue emphasizing our primary
      product categories and focusing on specialty product categories throughout
      the balance of fiscal 2007.

o     Our entry into the Dallas/Fort Worth and the South Texas markets and the
      addition of stores in our existing Houston and San Antonio markets had a
      positive impact on our revenues. Approximately $8.7 million and $19.4
      million of our product sales and service maintenance agreement commissions
      increase for the quarter and six months ended July 31, 2006, respectively,
      resulted from the opening of new stores in these markets. Our plans
      provide for the opening of additional stores in existing markets during
      fiscal 2007 as we focus on opportunities in markets in which we have
      existing infrastructure.

                                       17


o     While deferred interest and "same as cash" plans continue to be an
      important part of our sales promotion plans, our improved execution and
      effective use of a variety of sales promotions, enabled us to reduce the
      level of deferred interest and "same as cash" plans. For the three months
      and six months ended July 31, 2006, $35.7 million, or 23.7%, and $71.1
      million, or 23.0%, respectively, in gross product sales were financed by
      deferred interest and "same as cash" plans. For the comparable periods in
      the prior year gross product sales financed by deferred interest and "same
      as cash" sales were $39.8 million, or 30.4% and $80.5 million, or 31.2%.
      We expect to increase the use of this type of extended term promotional
      credit in the future.

o     Our gross margin for the quarter decreased from 36.3% to 33.5% for the
      three months ended July 31, 2006 when compared to the same period in the
      prior year, primarily as a result of the impact on securitization income
      of increased charge-offs in the credit portfolio (see Note 3 to the
      Consolidated Financial Statements), reduced front-end and retrospective
      Service Maintenance agreement commissions, due to a lower sales
      penetration during the period, and a reduction in the gross margin on
      product sales to 20.5% in the quarter ended July 31, 2006, from 20.9% in
      the prior year. Our gross margin for the six months decreased from 35.8%
      to 33.6% for the six months ended July 31, 2006 when compared to the same
      period in the prior year, primarily due to the impact on securitization
      income of higher charge-offs in the credit portfolio, reduced
      retrospective Service Maintenance agreement commissions and a reduction in
      the gross margin on product sales to 20.6% for the six months ended July
      31, 2006, from 20.8% in the prior year.

o     Finance charges and other declined 10.4% for the quarter and 1.6% for the
      six months ended July 31, 2006, as compared to the double-digit growth in
      Product sales as:

      o     securitization income, which declined by 12.6% for the quarter and
            increased 0.1% for the six months ended July 31, 2006, was impacted
            by a 74.0% increase in net credit losses for the quarter and a 69.9%
            increase for the six months ended July 31, 2006, due to higher than
            expected losses primarily as a result of the disruption to our
            credit operations caused by Hurricane Rita. During the three months
            ended July 31, 2006, due to the expectation of continued higher
            losses over the next six months, we recorded an impairment charge of
            $1.5 million, reducing the value of our interest in securitized
            assets.

      o     service maintenance agreement retrospective commissions for the
            quarter and the six months ended July 31, 2006 decreased $0.9
            million and $1.6 million, respectively, due to a change in the
            commission structure resulting in higher front-end commissions,
            which are included in Net sales,

o     During the three months ended July 31, 2006, we decreased Selling, general
      and administrative (SG&A) expense as a percent of revenues to 26.6% from
      27.3% when compared to the prior year, primarily from decreases in payroll
      and payroll related expenses and net advertising expense as a percent of
      revenues. The trends for the six months ended July 31, 2006 are consistent
      with those discussed for the three months ended July 31, 2006.

o     Operating margin decreased from 9.1% to 6.7% for the three months ended
      July 31, 2006 when compared to the same period in the prior year due to
      reduced gross margin and increased Provision for bad debts that was
      partially offset by our ability to reduce SG&A expenses as a percent of
      revenues. The factors above also affected the operating margin for the six
      months ended July 31, 2006 which decreased from 9.4% during the same
      period last year to 8.1%.

o     We adopted SFAS No. 123R, Share-Based Payment, during the quarter ended
      April 30, 2006. The adoption resulted in expenses totaling $0.4 million
      being recorded to SG&A during the quarter ended July 31, 2006 as compared
      to $0.3 million being recorded in the quarter ended July 31, 2005. The
      adoption resulted in expenses totaling $0.8 million being recorded to SG&A
      during the six months ended July 31, 2006 as compared to $0.5 million
      being recorded in the six months ended July 31, 2005.

                                       18


o     During the quarter ended July 31, 2006, the Company completed the sale of
      a building and the related land, resulting in the recognition of a gain of
      $0.7 million, which is reflected in Other (income) expense.

Operational Changes and Resulting Outlook

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

    In its regularly scheduled meeting on August 24, 2006, our Board of
Directors authorized the repurchase of up to $50 million of our common stock,
dependent on market conditions and the price of the stock.

    The credit portfolio delinquency and charge-off statistics were negatively
impacted by the effects of Hurricane Rita that hit the Gulf Coast during
September of 2005. The hurricane impacted our customer's ability to pay on their
accounts and hampered our credit collection operations, including payment
processing delays caused by disruption in the mail service. The credit
collection operations were negatively affected by the loss of personnel, as some
employees did not return to work, and by the increase in the number of
delinquent accounts, resulting in increased workloads for the personnel that
returned to work. To address the staffing issues, we have intensified our
recruiting efforts to attract individuals to our Beaumont, Texas collection
center and have opened a second collection center in Dallas, Texas. Non-storm
factors that may have negatively affected delinquencies and charge-offs include
the impact of the bankruptcy law change in October 2005 and other economic
factors on our customers. However, as predicted, the delinquency performance of
the credit portfolio has improved since January 31, 2006, and we expect both the
delinquency and loss rates to return to historical levels over the next six
months. See detail information regarding the delinquency status of the credit
portfolio in Note 3 to the financial statements.

    On May 18, 2006, the Governor of Texas signed a tax bill that modifies the
existing franchise tax, with the most significant change being the replacement
of the existing base with a tax based on margin. Taxable margin is generally
defined as total federal tax revenues minus the greater of (a) cost of goods
sold or (b) compensation. The tax rate to be paid by retailers and wholesalers
is 0.5% on taxable margin. This will result in an increase in taxes paid by us,
as franchise taxes paid have totaled less than $50,000 per year for the last
several years. Partially offsetting this increase is a reduction in property tax
rates that will be phased in during the 2006 and 2007 property tax years. The
tax changes impacted earnings beginning in this quarter. For the quarter and six
months ended, we accrued, net of federal tax benefit, $118,000 in additional tax
liability and recorded approximately $29,000 in net deferred tax assets as a
result of the new margin tax. Going forward, we expect our effective tax rate on
Income before income taxes to increase to between 36% and 37%, from average of
35.1% over the past three fiscal years.

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

                                       19


Application of Critical Accounting Policies

    In applying the accounting policies that we use to prepare our consolidated
financial statements, we necessarily make accounting estimates that affect our
reported amounts of assets, liabilities, revenues and expenses. Some of these
accounting estimates require us to make assumptions about matters that are
highly uncertain at the time we make the accounting estimates. We base these
assumptions and the resulting estimates on authoritative pronouncements,
historical information and other factors that we believe to be reasonable under
the circumstances, and we evaluate these assumptions and estimates on an ongoing
basis. We could reasonably use different accounting estimates, and changes in
our accounting estimates could occur from period to period, with the result in
each case being a material change in the financial statement presentation of our
financial condition or results of operations. We refer to accounting estimates
of this type as "critical accounting estimates." We believe that the critical
accounting estimates discussed below are among those most important to an
understanding of our consolidated financial statements as of July 31, 2006.

    Transfers of Financial Assets. We transfer customer receivables to the QSPE
that issues asset-backed securities to third party lenders using these accounts
as collateral, and we continue to service these accounts after the transfer. We
recognize the sale of these accounts when we relinquish control of the
transferred financial asset in accordance with SFAS No. 140, Accounting for
Transfers and Servicing of Financial Assets and Extinguishment of Liabilities.
As we transfer the accounts, we record an asset representing the interest only
strip which is the difference between the interest earned on customer accounts
and the cost associated with financing and servicing the transferred accounts,
including a provision for bad debts associated with the transferred accounts (on
a revolving pool basis) discounted to a market rate of interest. The gain or
loss recognized on these transactions is based on our best estimates of key
assumptions, including forecasted credit losses based on actual portfolio
experience over the past twelve months, payment rates, forward yield curves,
costs of servicing the accounts and appropriate discount rates. The use of
different estimates or assumptions could produce different financial results.
For example, if we had assumed a 10.0% reduction in net interest spread (which
might be caused by rising interest rates or reductions in rates charged on the
accounts transferred), our interest in securitized assets would have been
reduced by $5.6 million as of July 31, 2006, which may have an adverse affect on
earnings. We recognize income from our interest in these transferred accounts as
gains on the transfer of the asset, interest income and servicing fees. This
income is recorded as Finance charges and other in our consolidated statements
of operations. If the assumption used for estimating credit losses were changed
by 0.5% from 3.0% to 3.5%, the impact to recorded Finance charges and other
would have been a reduction in revenues and pretax income of $2.1 million.

    Deferred Taxes. We have net deferred tax liabilities of approximately $0.6
million as of July 31, 2006. If we had assumed that the future tax rate at which
these deferred items would reverse was 50 basis points higher than currently
anticipated, we would have increased the net deferred tax liability and
decreased net income by approximately $9 thousand.

    Intangible Assets. We have significant intangible assets related primarily
to goodwill. The determination of related estimated useful lives and whether or
not these assets are impaired involves significant judgments. Effective with the
implementation of SFAS 142, we ceased amortizing goodwill and began testing
potential impairment of this asset annually based on judgments regarding ongoing
profitability and cash flow of the underlying assets. Changes in strategy or
market conditions could significantly impact these judgments and require
adjustments to recorded asset balances. For example, if we had reason to believe
that our recorded goodwill had become impaired due to decreases in the fair
market value of the underlying business, we would have to take a charge to
income for that portion of goodwill that we believe is impaired. Our goodwill
balance at July 31, 2006 was $9.6 million.

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

                                       20


    Revenue Recognition. Revenues from the sale of retail products are
recognized at the time the product is delivered to the customer. Such revenues
are recognized net of any adjustments for sales incentive offers such as
discounts, coupons, rebates, or other free products or services and discounts of
promotional credit sales that will extend beyond one year. We sell service
maintenance agreements and credit insurance contracts on behalf of unrelated
third parties. For contracts where the third parties are the obligors on the
contract, commissions are recognized in revenues at the time of sale, and in the
case of retrospective commissions, at the time that they are earned. Where we
sell service maintenance renewal agreements in which we are deemed to be the
obligor on the contract at the time of sale, revenue is recognized ratably, on a
straight-line basis, over the term of the service maintenance agreement. These
service maintenance agreements are renewal contracts that provide our customers
protection against product repair costs arising after the expiration of the
manufacturer's warranty and the third party obligor contracts. These agreements
typically range from 12 months to 36 months. These agreements are separate units
of accounting under Emerging Issues Task Force No. 00-21, Revenue Arrangements
with Multiple Deliverables. The amount of service maintenance agreement revenue
deferred at July 31, 2006 and January 31, 2006 was $3.7 million and $3.6
million, respectively, and is included in Deferred revenues and allowances in
the accompanying balance sheets.

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

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

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

                                       21



Results of Operations

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



                                                                               Three Months Ended          Six Months Ended
                                                                                     July 31,                    July 31,
                                                                           ---------------------------  ------------------------
                                                                               2005          2006          2005         2006
                                                                           -------------  ------------  ------------ -----------
Revenues:
                                                                                                             
   Product sales ...................................................               79.5 %        82.6 %        80.0 %      82.6 %
   Service maintenance agreement commissions (net) .................                4.8           3.9           4.6         4.0
   Service revenues ................................................                3.1           3.3           3.1         3.0
                                                                           -------------  ------------  ------------ -----------
     Total net sales ...............................................               87.4          89.8          87.7        89.6
   Finance charges and other .......................................               12.6          10.2          12.3        10.4
                                                                           -------------  ------------  ------------ -----------
          Total revenues ...........................................              100.0         100.0         100.0       100.0
Costs and expenses:
   Cost of goods sold, including warehousing
     and occupancy cost ............................................               62.9          65.7          63.4        65.6
   Cost of parts sold, including warehousing
    and occupancy cost .............................................                0.8           0.8           0.8         0.8
   Selling, general and administrative expense                                     27.3          26.6          26.3        25.4
   Provision for bad debts .........................................               (0.1)          0.2           0.1         0.1
                                                                           -------------  ------------  ------------ -----------
          Total costs and expenses .................................               90.9          93.3          90.6        91.9
                                                                           -------------  ------------  ------------ -----------
   Operating income ................................................                9.1           6.7           9.4         8.1
   Interest (income) expense, net ..................................                0.1          (0.1)          0.1        (0.1)
   Other (income) expense, net .....................................                0.0          (0.4)          0.0        (0.2)
                                                                           -------------  ------------  ------------ -----------
   Income before income taxes ......................................                9.0           7.2           9.3         8.4
   Provision for income taxes ......................................                3.2           2.5           3.3         2.9
                                                                           -------------  ------------  ------------ -----------
   Net income ......................................................                5.8 %         4.7 %         6.0 %       5.5 %
                                                                           =============  ============  ============ ===========


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

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

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

                                       22


Three Months Ended July 31, 2006 Compared to Three Months Ended July 31, 2005

    Revenues. Total revenues increased by $17.6 million, or 10.7%, from $164.6
million for the three months ended July 31, 2005 to $182.2 million for the three
months ended July 31, 2006. The increase was attributable to increases in net
sales of $19.8 million, or 13.8%, offset by a decrease of $2.1 million, or
10.4%, in finance charges and other revenue.

    The $19.8 million increase in net sales was made up of the following:

      o     a $10.0 million same store sales increase of 7.2%. While we do not
            have sufficient information to determine what long-term impact
            Hurricanes Rita and Katrina will have on sales in the impacted
            markets, excluding the Southeast Texas and Louisiana markets, the
            same store sales increase was 3.8% in the other markets we serve.
            These other markets accounted for 78.9% of same store Product sales
            and Service maintenance agreement commissions during the three
            months ended July 31, 2006. Service maintenance agreement (SMA)
            sales have declined due to a lower sales penetration. This decline
            has been partially offset as a result of changes in the commission
            structure on our third-party service maintenance agreement (SMA)
            contracts, beginning July 2005, we began realizing the benefit of
            increased front-end commissions on SMA sales, which increased net
            sales by approximately $0.6 million, (offsetting this increase is a
            decrease in retrospective commissions which is reflected in Finance
            charges and other);

      o     a $8.7 million increase generated by seven retail locations that
            were not open for three consecutive months in each period;

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

      o     a $0.8 million increase resulted from an increase in service
            revenues.

    The components of the $19.8 million increase in net sales, were a $19.8
million increase in Product sales and a $0.8 million increase in service
revenues offset by a net decrease in service maintenance agreement commissions
of $0.8 million. The $19.8 million increase in product sales resulted from the
following:

      o     approximately $15.6 million was attributable to increases in unit
            sales, due to increased appliances, consumer electronics (especially
            plasma and LCD televisions), and furniture sales, partially offset
            by a decline in track sales, and

      o     approximately $4.2 million was attributable to increases in unit
            price points. The price point impact was driven by a shift to
            higher-priced track items and increased delivery fees, partially
            offset by a slight decline in our core product categories as prices
            for new technology in those areas erode.

                                       23



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



                                                               Three Months Ended July 31,
                                                ----------------------------------------------------------
                                                             2005                          2006                 Percent
                                                ----------------------------  ----------------------------
                   Category                         Amount         Percent        Amount         Percent        Increase
                                                --------------   -----------  --------------  ------------  ---------------
                                                                                                           
Major home appliances ........................       $ 46,579        32.4 %        $ 53,429        32.7 %           14.7 %   (1)
Consumer electronics .........................         39,728          27.6          46,414          28.4             16.8   (1)
Track ........................................         21,225          14.7          20,257          12.4             (4.6)  (2)
Delivery......................................          2,376           1.7           2,887           1.8             21.5   (3)
Lawn and garden ..............................          5,943           4.1           6,577           4.0             10.7   (4)
Mattresses ...................................          3,095           2.1           4,908           3.0             58.6   (5)
Furniture ....................................          3,772           2.6           8,245           5.0            118.6   (6)
Other ........................................          8,149           5.7           7,930           4.8             (2.7)  (7)
                                                --------------   -----------  --------------  ------------
     Total product sales .....................        130,867          90.9         150,647          92.1             15.1
Service maintenance agreement
commissions ........ .........................          7,848           5.5           7,063           4.3            (10.0)
Service revenues .............................          5,134           3.6           5,927           3.6             15.4
                                                --------------   -----------  --------------  ------------
     Total net sales .........................      $ 143,849       100.0 %       $ 163,637       100.0 %           13.8 %
                                                ==============   ===========  ==============  ============


----------------------------------
      (1)   These increases are consistent with overall increase in product
            sales and improved unit prices.
      (2)   The decline in track sales (consisting largely of computers,
            computer peripherals, portable electronics and small appliances) is
            due primarily to reduced sales of computers, portable televisions
            and camcorders.
      (3)   This increase is due primarily to the increase in total product
            sales, as well as an increase in the fees charged for deliveries.
      (4)   A delayed selling season due to dry weather impacted this category.
      (5)   This increase is due to increased emphasis on and improved execution
            at our stores in the sale of this category.
      (6)   This increase is due to the increased emphasis on the sales of
            furniture, primarily sofas, recliners and entertainment centers, and
            new product lines added to this category.
      (7)   The decline in this category, which includes air conditioning, is
            due primarily to growing unit volume by emphasizing products with
            lower price points to match the competitive environment.

    Revenue from Finance charges and other decreased by approximately $2.1
million, or 10.4%, from $20.7 million for the three months ended July 31, 2005
to $18.6 million for the three months ended July 31, 2006. It declined while
product sales grew, due primarily to a decrease in securitization income of $1.9
million, or 12.6% and a $0.9 million decrease in service maintenance agreement
retrospective commissions, partially offset by an increase in insurance
commissions of $0.7 million. Securitization income was impacted primarily by a
74.0% increase in net credit losses in the quarter ended July 31, 2006 as
compared to the quarter ended July 31, 2005. The increased net credit losses
were due to higher than expected losses primarily as a result of the disruption
to our credit operations caused by Hurricane Rita. During the three months ended
July 31, 2006, due to the expectation of continued higher losses over the next
six months, we recorded an impairment charge of $1.5 million, reducing the value
of our interest in securitized assets. This impairment charge is based on an
estimated charge-off rate of approximately 3.6% over the next six months. The
charge-off rate used in the securitized asset valuation is expected to return to
the level of the historical charge-off rate assumption of 3.0% at the beginning
of our next fiscal year. Additionally, securitization income has been negatively
impacted by increased interest cost on the borrowings of the QSPE, due to rising
interest rates, and slower growth in the credit portfolio, which impacts the
interest income earned by the QSPE.

    Cost of Goods Sold. Cost of goods sold, including warehousing and occupancy
cost, increased by $16.2 million, or 15.6%, from $103.6 million for the three
months ended July 31, 2005 to $119.8 million for the three months ended July 31,
2006. This increase was slightly higher than the 15.1% increase in Product sales
during the three months ended July 31, 2006. Cost of products sold increased to
79.5% of Product sales in the quarter ended July 31, 2006, as compared to 79.1%
in the quarter ended July 31, 2005. The increase in Cost of goods sold as a
percentage of Product sales was primarily as a result of higher warehousing
costs, which grew faster than sales.

                                       24


    Cost of Parts Sold. Cost of parts sold, including warehousing and occupancy
cost, increased approximately $153,000, or 12.4%, for the three months ended
July 31, 2006 as compared to the three months ended July 31, 2005, due to
increases in parts sales. While Service revenues increased by 15.4% in the
quarter ended July 31, 2006 as compared to the quarter ended July 31, 2005, the
cost of parts sold increased at a slower rate due to improved inventory
management.

    Selling, General and Administrative Expense. While Selling, general and
administrative expense increased by $3.4 million, or 7.7%, from $45.0 million
for the three months ended July 31, 2005 to $48.4 million for the three months
ended July 31, 2006, it decreased as a percentage of total revenue from 27.3% to
26.6%. The decrease in expense as a percentage of total revenues resulted
primarily from decreased payroll and payroll related expenses and net
advertising expense, as a percent of revenues. We adopted SFAS No. 123R,
Share-Based Payment, effective February 1, 2006. The adoption resulted in
expenses totaling $0.4 million being recorded to SG&A during the quarter ended
July 31, 2006 as compared to $0.3 million being recorded in the quarter ended
July 31, 2005.

    Provision for Bad Debts. The provision for bad debts on non-credit portfolio
receivables and credit portfolio receivables retained by the Company and not
transferred to the QSPE increased by $0.5 million, during the three months ended
July 31, 2006, as compared to the three months ended July 31, 2005, primarily as
a result of provision adjustments that reduced expense in the prior year period,
and increased expense in the current year due to the impact of the hurricanes.
See Note 3 to the financial statements for information regarding the performance
of the credit portfolio.

    Interest (Income) Expense, net. Net interest (income) expense improved by
$246,000, from net interest expense of $59,000 for the three months ended July
31, 2005 to net interest income of $187,000 for the three months ended July 31,
2006. The net improvement in interest (income) expense was primarily
attributable to increased interest income from invested funds of approximately
$162,000. The remaining change of $84,000 resulted from lower average
outstanding debt balances and capitalization of interest expense on construction
in progress.

    Other (Income) Expense, net. Other (income) expense, net improved by
$749,000, from net expense of $28,000 for the three months ended July 31, 2005,
to net income of $721,000 for the three months ended July 31, 2006. This change
was primarily the result of a $0.7 million gain recognized on the sale of a
building and the related land.

    Provision for Income Taxes. The provision for income taxes decreased by $0.6
million, or 12.2%, from $5.3 million for the three months ended July 31, 2005 to
$4.6 million for the three months ended July 31, 2006. The decrease in the
Provision for income taxes is attributable to lower Income before income taxes
and state tax refunds received during the period. The impact of the new Texas
margin tax was partially offset by the one-time benefit of deferred tax assets
recorded as a result of the new tax.

    Net Income. As a result of the above factors, Net income decreased $1.1
million, or 10.9%, from $9.6 million for the three months ended July 31, 2005 to
$8.5 million for the three months ended July 31, 2006.

Six Months Ended July 31, 2006 Compared to Six Months Ended July 31, 2005

    Revenues. Total revenues increased by $51.9 million, or 16.1%, from $322.5
million for the six months ended July 31, 2005 to $374.4 million for the six
months ended July 31, 2006. The increase was attributable to increases in net
sales of $52.6 million, or 18.6%, and a decrease of $0.7 million, or 1.6%, in
finance charges and other revenue.

    The $52.6 million increase in net sales was made up of the following:

      o     a $31.9 million same store sales increase of 11.7%. While we do not
            have sufficient information to determine what long-term impact
            Hurricanes Rita and Katrina will have on sales in the impacted
            markets, excluding the Southeast Texas and Louisiana markets, the
            same store sales increase was 7.8% in the other markets we serve.
            These other markets accounted for 78.5% of

                                       25


            same store Product sales and Service maintenance agreement
            commissions during the six months ended July 31, 2006. Additionally,
            as a result of changes in the commission structure on our
            third-party service maintenance agreement (SMA) contracts, beginning
            July 2005, we began realizing the benefit of increased front-end
            commissions on SMA sales, which increased net sales by approximately
            $1.2 million, (offsetting this increase is a decrease in
            retrospective commissions which is reflected in Finance charges and
            other);

      o     a $19.5 million increase generated by eight retail locations that
            were not open for six consecutive months in each period; and

      o     a $1.2 million increase resulted from an increase in service
            revenues.

    The components of the $52.6 million increase in net sales were a $51.0
million increase in product sales and a $1.6 million net increase in service
maintenance agreement commissions and service revenues. The $51.0 million
increase in product sales resulted from the following:

      o     approximately $33.8 million was attributable to increases in unit
            sales, due to increased appliances, consumer electronics (especially
            plasma and LCD televisions), and furniture sales, partially offset
            by a decline in track sales, and

      o     approximately $17.2 million was attributable to increases in unit
            price points. The price point impact was driven by a shift to
            higher-priced track items and increased delivery fees, as well as
            consumers selecting higher priced appliance products, including
            high-efficiency washers and dryers and stainless kitchen appliances,
            partially offset by a slight decline in electronics as prices for
            new technology erode.

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



                                                             Six Months Ended July 31,
                                             ----------------------------------------------------------
                                                 2005                          2006                         Percent
                                             ----------------------------  ----------------------------
                 Category                        Amount         Percent        Amount        Percent        Increase
                                             --------------  ------------  -------------- -------------  --------------
                                                                                                        
Major home appliances ......................     $  93,181        33.0 %       $ 115,293        34.4 %          23.7 %    (1)
Consumer electronics .......................        83,381          29.5         100,050          29.8            20.0    (1)
Track                                               43,965          15.5          43,462          13.0            (1.1)   (2)
Delivery....................................         4,400           1.5           5,759           1.7            30.9    (3)
Lawn and garden ............................        11,226           4.0          11,693           3.5             4.2    (4)
Mattresses..................................         6,002           2.1          10,004           3.0            66.7    (5)
Furniture                                            6,768           2.4          13,650           4.1           101.7    (6)
Other ......................................         9,219           3.3           9,245           2.7             0.3    (7)
                                             --------------  ------------  -------------- -------------  --------------
     Total product sales ...................       258,142          91.3         309,156          92.2            19.8
Service maintenance agreement
commissions                                         14,732           5.2          15,030           4.5             2.0
Service revenues ...........................         9,909           3.5          11,156           3.3            12.6
                                             --------------  ------------  -------------- -------------  --------------
     Total net sales .......................     $ 282,783       100.0 %       $ 335,342       100.0 %          18.6 %
                                             ==============  ============  ============== =============  ==============

----------------------------------
      (1)   These increases are consistent with overall increase in product
            sales and improved unit prices.
      (2)   The decline in track sales (consisting largely of computers,
            computer peripherals, portable electronics and small appliances) is
            due primarily to reduced sales of computers, portable televisions
            and camcorders.
      (3)   This increase is due primarily to the increase in total product
            sales, as well as an increase in the fees charged for deliveries.
      (4)   A delayed selling season due to dry weather impacted this category.
      (5)   This increase is due to increased emphasis on and improved execution
            at our stores in the sale of this category.

                                       26


      (6)   This increase is due to the increased emphasis on the sales of
            furniture, primarily sofas, recliners and entertainment centers, and
            new product lines added to this category.
      (7)   This category, which includes air conditioning, was impacted
            significantly as we grew unit volume by emphasizing products with
            lower price points to match the competitive environment.

    Revenue from Finance charges and other decreased by approximately $0.7
million, or 1.6%, from $39.7 million for the six months ended July 31, 2005, to
$39.0 million for the six months ended July 31, 2006. The slight decrease was
caused by a $1.6 million decrease in service maintenance agreement retrospective
commissions, partially offset by an increase in securitization income of $0.2
million and a $0.7 million increase in insurance commissions and other.
Securitization income was impacted primarily by a 69.9% increase in net credit
losses in the six months ended July 31, 2006 as compared to the six months ended
July 31, 2005. The increased net credit losses were due to higher than expected
losses primarily as a result of the disruption to our credit operations caused
by Hurricane Rita. During the six months ended July 31, 2006, due to the
expectation of continued higher losses over the next six months, we recorded an
impairment charge of $1.5 million, reducing the value of our interest in
securitized assets. This impairment charge is based on an estimated charge-off
rate of approximately 3.6% over the next six months. The charge-off rate used in
the securitized asset valuation is expected to return to the level of the
historical charge-off rate assumption of 3.0% at the beginning of our next
fiscal year. Additionally, securitization income has been negatively impacted by
increased interest cost on the borrowings of the QSPE, due to rising interest
rates, and slower growth in the credit portfolio, which impacts the interest
income earned by the QSPE.

    Cost of Goods Sold. Cost of goods sold, including warehousing and occupancy
cost, increased by $41.0 million, or 20.0%, from $204.5 million for the six
months ended July 31, 2005 to $245.5 million for the six months ended July 31,
2006. This increase was slightly higher than the 19.8% increase in Product sales
during the six months ended July 31, 2006. Cost of products sold increased to
79.4% of Product sales in the six months ended July 31, 2006, as compared to
79.2% in the six months ended July 31, 2005. The increase in Cost of goods sold
as a percentage of Product sales was primarily as a result of higher warehousing
costs, which grew faster than sales.

    Cost of Parts Sold. Cost of parts sold, including warehousing and occupancy
cost, increased approximately $0.5 million, or 20.0%, for the six months ended
July 31, 2006 as compared to the six months ended July 31, 2005, due to
increases in parts sales. While Service revenues increased by 12.6% in the six
months ended July 31, 2006 as compared to the six months ended July 31, 2005,
the cost of parts sold increased at a faster rate due to reduced margins on
parts sold through our service maintenance agreement program.

    Selling, General and Administrative Expense. While Selling, general and
administrative expense increased by $10.4 million, or 12.3%, from $84.7 million
for the six months ended July 31, 2005 to $95.1 million for the six months ended
July 31, 2006, it decreased as a percentage of total revenue from 26.3% to
25.4%. The decrease in expense as a percentage of total revenues resulted
primarily from decreased payroll and payroll related expenses and net
advertising expense, as a percent of revenues. We adopted SFAS No. 123R,
Share-Based Payment, effective February 1, 2006. The adoption resulted in
expenses totaling $0.8 million being recorded to SG&A during the six months
ended July 31, 2006 as compared to $0.5 million being recorded in the six months
ended July 31, 2005.

    Provision for Bad Debts. The provision for bad debts on non-credit portfolio
receivables and credit portfolio receivables retained by the Company and not
transferred to the QSPE increased by $0.1 million, during the six months ended
July 31, 2006, as compared to the six months ended July 31, 2005, primarily as a
result of provision adjustments that reduced expense in the prior year period,
and increased expense in the current year due to the impact of the hurricanes.
See Note 3 to the financial statements for information regarding the performance
of the credit portfolio.

                                       27



    Interest (Income) Expense, net. Net interest (income) expense improved by
$785,000, from net interest expense of $414,000 for the six months ended July
31, 2005 to net interest income of $371,000 for the six months ended July 31,
2006. The net improvement in interest (income) expense was primarily
attributable to:

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

      o     increased interest income from invested funds of approximately
            $378,000.

The remaining change of $163,000 resulted from lower average outstanding debt
balances and capitalization of interest expense on construction in progress.

    Other (Income) Expense, net. Other (income) expense, net improved by
$788,000, from net expense of $34,000 for the six months ended July 31, 2005, to
net income of $754,000 for the six months ended July 31, 2006. This change was
primarily the result of a $0.7 million gain recognized on the sale of a building
and the related land.

    Provision for Income Taxes. The provision for income taxes increased by $0.5
million, or 4.4%, from $10.6 million for the six months ended July 31, 2005 to
$11.1 million for the six months ended July 31, 2006. The increase in the
Provision for income taxes is attributable to higher Income before income taxes,
partially offset by state tax refunds received during the period. The impact of
the new Texas margin tax was partially offset by the one-time benefit of
deferred tax assets recorded as a result of the new tax.

    Net Income. As a result of the above factors, Net income increased $1.0
million, or 5.3%, from $19.5 million for the six months ended July 31, 2005 to
$20.5 million for the six months ended July 31, 2006.

Liquidity and Capital Resources

    Current Activities

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

As of July 31, 2006, we had approximately $15.0 million in excess cash, the
majority of which was generated through the operations of the Company. In
addition to the excess cash, we had $48.6 million under the revolving line of
credit, net of standby letters of credit issued, and $8.0 million under our
unsecured bank line of credit available to us for general corporate purposes,
$21.2 million under extended vendor terms for purchases of inventory and $61.0
million in commitments available to our QSPE for the transfer of receivables.

    In its regularly scheduled meeting on August 24, 2006, our Board of
Directors authorized the repurchase of up to $50 million of our common stock,
dependent on market conditions and the price of the stock. We expect to fund
these purchases with a combination of excess cash, cash flow from operations,
borrowings under our revolving credit facilities and proceeds from the sale of
owned properties.

    Effective August 28, 2006, we entered into an amendment to our $50 million
revolving credit facility with the existing lenders. The amendment increases our
restricted payment capacity, which includes payments for repurchases of capital
stock, from $25 million to $50 million. There were no other modifications of the
Credit Agreement.

                                       28



    A summary of the significant financial covenants that govern our bank credit
facility compared to our actual compliance status at July 31, 2006, is presented
below:



                                                                                             Required
                                                                                             Minimum/
                                                                         Actual              Maximum
                                                                    ------------------  -------------------
                                                                                       
Debt service coverage ratio must exceed required minimum              4.37 to 1.00         2.00 to 1.00
Total adjusted leverage ratio must be lower than required maximum     1.60 to 1.00         3.00 to 1.00
Consolidated net worth must exceed required minimum                   $268.1 million      $162.0 million
Charge-off ratio must be lower than required maximum                  0.03 to 1.00         0.06 to 1.00
Extension ratio must be lower than required maximum                   0.03 to 1.00         0.05 to 1.00
Thirty-day delinquency ratio must be lower than required maximum      0.08 to 1.00         0.13 to 1.00



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

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

      o     reduced demand for our products;

      o     more stringent vendor terms on our inventory purchases;

      o     loss of ability to acquire inventory on consignment;

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

      o     reductions in product pricing due to competitor promotional
            activities;

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

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

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

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

      o     increases in personnel costs.

    During the six months ended July 31, 2006, net cash provided by operating
activities decreased $45.4 million from $31.4 million provided in the 2005
period to $14.0 million used in the 2006 period. The net decrease in cash
provided from operations resulted primarily from the timing of payments of
accounts payable and federal income and employment tax payments. We had obtained
extended payment terms from several of our vendors due to the impact of
hurricanes in the prior fiscal year. Federal income and employment tax payment
deadlines after Hurricane Rita were also deferred until February 28, 2006.

                                       29


Those extended terms ended and deadlines were reached in the six months ended
July 31, 2006 and we were required to satisfy those obligations, which
negatively impacted our operating cash flows by approximately $18.9 million.
Additionally, during the six months ended July 31, 2006, cash flow was used to
increase inventory, as new stores have been added, and to finance growth in the
credit portfolio, as we have been required to increase our retained interest in
the receivables due to the increased credit losses.

    As noted above, we offer promotional credit programs to certain customers
that provide for "same as cash" interest free periods of varying terms,
generally three, six, or 12 months; in fiscal year 2005 we increased these terms
to include 18 or 24 months that are eligible to be partially funded through our
asset-backed securitization program. In the second quarter of fiscal 2005, we
began offering deferred interest programs with 36-month terms. In the second
quarter of fiscal 2006, we began offering deferred interest programs with
24-month terms. The three, six, 12, 18, 24 and 36 month "same as cash"
promotional accounts and deferred interest program accounts are eligible for
securitization up to the limits provided for in our securitization agreements.
This limit is currently 30.0% of eligible securitized receivables. If we exceed
this 30.0% limit, we would be required to use some of our other capital
resources to carry the unfunded balances of the receivables for the promotional
period. The percentage of eligible securitized receivables represented by
promotional receivables was 17.0% as of July 31, 2006. At July 31, 2005, this
percentage, computed on a consistent basis with the July 31, 2006 calculation,
would have been 22.4%. The weighted average promotional period was 12.7 months
and 11.5 months for promotional receivables outstanding as of July 31, 2005 and
2006, respectively. The weighted average remaining term on those same
promotional receivables was 8.2 months and 7.2 months, respectively. While
overall these promotional receivables have a much shorter weighted average term
than non-promotional receivables, we receive less income on these receivables,
resulting in a reduction of the net interest margin used in the calculation of
the gain on the sale of receivables.

    Net cash used by investing activities decreased by $0.4 million, from $10.0
million for the six months ended July 31, 2005 to $9.6 million for the six
months ended July 31, 2006. The decrease in cash used in investing activities
resulted primarily from the sales of property and equipment, partially offset by
increased purchases of property and equipment. The cash expended for property
and equipment was used primarily for construction of new stores and the
reformatting of existing stores to better support our current product mix. Based
on current plans, we expect to increase expenditures for property and equipment
in fiscal 2007 as we open additional stores, including ownership and development
of shopping centers that will feature our store, as compared to fiscal 2006.
Additionally, we intend to sell and lease-back certain of the properties we
currently own, in order to provide cash flow for funding our growth and stock
repurchase plans.

    Net cash from financing activities increased by $10.8 million from $9.4
million used during the six months ended July 31, 2005 to $1.4 million provided
during the six months ended July 31, 2006. The increase in cash provided by
financing activities resulted primarily from decreases in payments on various
debt instruments of $10.5 million. Also benefiting cash flow from financing
activities was increased proceeds from stock issued under employee benefit
plans.

    Off-Balance Sheet Financing Arrangements

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

    At July 31, 2006, the issuer had issued two series of notes and bonds: a
Series A variable funding note in the amount of $250 million purchased by Three
Pillars Funding LLC and three classes of Series B bonds in the aggregate amount
of $200 million, of which $8.0 million was required to be placed in a restricted
cash account for the benefit of the bondholders. If the net portfolio yield, as
defined by the Series B agreements, falls below 5.0%, then the issuer may be
required to fund a cash reserve in addition to the $8.0 million restricted cash
account. At July 31, 2006, the net portfolio yield was in compliance with this
requirement. Private institutional investors, primarily insurance companies,
purchased the Series B bonds at a weighted fixed rate of 5.25%.

                                       30


    In August 2006, the issuer entered into an amendment of the Series A note to
increase the total available funding to $300 million, divided into a $100
million 364-day tranche, and a $200 million tranche that expires in August 2011.
The Company's QSPE closed and consummated an offering, pursuant to Rule 144A and
Regulation S under the Securities Act of 1933, of $150 million of asset-backed
fixed-rate notes (Series 2006A bonds), the net proceeds of which were used
primarily to provide the QSPE with additional capacity, fund the required $6.0
million cash reserve account and to reduce the amount outstanding under the
existing 2002 variable funding note. The proceeds of the new issuance provide
the issuer additional capacity for the purchase of our receivables and to make
the $10 million monthly principal payments on the Series B bonds due beginning
in October 2006. Private institutional investors, primarily insurance companies,
purchased the Series 2006A bonds at a weighted fixed rate of 5.75%.

    In August 2006, certain of the existing transaction documents related to the
activities of the QSPE were amended. The following is a summary of the key
amendments:

      o     increase our consolidated net worth requirement from $30 million to
            $150 million;

      o     add certain return mail procedures to the internal accounting
            control procedures and processing functions report delivered by
            independent accountants pursuant to the servicing agreement;

      o     change the definition of "Eligible Installment Contract Receivable"
            under the base indenture to allow up to 27.5% of all receivables by
            outstanding principal balance to consist of installment contract
            receivables of the secondary portfolio (formerly 25% of such
            receivables were permitted);

      o     change the definition of "Eligible Installment Contract Receivable"
            and "Eligible Revolving Charge Receivable" under the base indenture
            to allow up to 5.0% of the amount or number of installment contract
            and revolving charge receivables, whichever occurs first, to have a
            maximum repayment period and cash option period exceeding thirty-six
            months but no more than forty-eight months (secondary portfolio
            maximum term remains thirty-six months);

      o     change certain definitions under the series supplements for the
            Series A notes and the Series B bonds, including changes to the
            series supplements for the Series A notes that have the effect of
            increasing the current level of funding available to the issuer; and

      o     provide for the issuer's issuance of additional asset-backed notes
            and obtain additional commitments under the Series A notes upon the
            occurrence of certain events related to the expiration of any
            commitment under the Series A notes or the amount of the commitment
            used under the Series A notes.

    We continue to service the transferred accounts for the QSPE, and we receive
a monthly servicing fee, so long as we act as servicer, in an amount equal to
..0025% multiplied by the average aggregate principal amount of receivables
serviced plus the amount of average aggregate defaulted receivables. The issuer
records revenues equal to the interest charged to the customer on the
receivables less losses, the cost of funds, the program administration fees paid
in connection with either Three Pillars Funding LLC, the Series B or Series
2006A bond holders, the servicing fee and additional earnings to the extent they
are available.

    After August, 2006 amendment, the Series A variable funding note now permits
the issuer to borrow funds up to $300 million to purchase receivables from us,
thereby functioning as a "basket" to accumulate receivables. As issuer
borrowings under the Series A variable funding note approach $300 million, the
issuer is required to request an increase in the Series A amount or issue a new
series of bonds and use the proceeds to pay down the then outstanding balance of
the Series A variable funding note, so that the basket will once again become
available to accumulate new receivables or meet other obligations required under
the transaction documents. As of July 31, 2006, borrowings under the Series A
variable funding note were $189.0 million.

                                       31


    We are not directly liable to the lenders under the asset-backed
securitization facility. If the issuer is unable to repay the Series A note,
Series B bonds and Series 2006A bonds due to its inability to collect the
transferred customer accounts, the issuer could not pay the subordinated notes
it has issued to us in partial payment for transferred customer accounts, the
Series B and Series 2006A bond holders could claim the balance in its $14.0
million restricted cash account. We are also contingently liable under a $10.0
million letter of credit that secures our performance of our obligations or
services under the servicing agreement as it relates to the transferred assets
that are part of the asset-backed securitization facility. We plan to renew this
letter of credit and increase the amount to $20.0 million in September, 2006.

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

    A summary of the significant financial covenants that govern the Series A
variable funding note compared to actual compliance status at July 31, 2006, is
presented below:



                                                                               Required
                                                                               Minimum/
                                                         As reported           Maximum
                                                      ------------------- -------------------
                                                                      
Issuer interest must exceed required minimum            $47.6 million       $42.3 million
Gross loss rate must be lower than required maximum          4.5%               10.0%
Net portfolio yield must exceed required minimum             7.4%                2.0%
Payment rate must exceed required minimum                    6.7%                3.0%


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

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

                                       32


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


                              [FLOWCHART OMITTED]


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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

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

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

                                       33



Item 4.  Controls and Procedures

     An evaluation was performed under the supervision and with the
participation of our management, including our Chief Executive Officer and Chief
Financial Officer, regarding the effectiveness of our disclosure controls and
procedures (as defined in 15d-15(e) of the Securities Exchange Act of 1934 (the
"Exchange Act") as of the end of the period covered by this quarterly report.
Based on that evaluation, our management, including our Chief Executive Officer
and our Chief Financial Officer, concluded that our disclosure controls and
procedures are effective in timely alerting them to material information
relating to our Company (including its consolidated subsidiaries) required to be
included in our periodic filings with the Securities and Exchange Commission.

     During the preparation of our consolidated financial statements for the
quarter ended July 31, 2006, we identified an issue related to the recording of
securitization income. Based on our discovery and the results of discussions
with our independent accountants and the Audit Committee of the Board of
Directors, it was determined that a review of our accounting under SFAS No. 140
should be completed before the statements for the quarter ended July 31, 2006
were issued. The internal review revealed that we had incorrectly reduced
securitization income and the value of our interests in securitized assets by
the amount of future expected loan losses recorded on the books of the
qualifying special purpose entity that owns the receivables.

     As a result of the error discussed above and the resulting restatement,
management has concluded that a material weakness in its internal controls over
financial reporting existed prior to the completion of the consolidated
financial statement for quarter ended July 31, 2006. Specifically, controls were
not operating effectively to ensure that the proper accounting and corresponding
consolidated financial statement presentation of securitization income and the
fair value of interests in securitized assets was consistent with SFAS No. 140.

     As of the date of this filing, we believe we have taken the appropriate
action to remediate the material weakness in our internal control over financial
reporting with respect to accounting for securitization transactions, based on
the following actions taken:

      o     improved education and enhanced accounting analysis and reviews
            designed to ensure that all relevant personnel involved in the
            securitization accounting understand and account for securitization
            transactions in compliance with SFAS No. 140; and

      o     a review of our internal financial controls with respect to
            accounting for securitization transactions to ensure compliance with
            SFAS No. 140.

     While we believe we have taken the steps necessary to remediate this
material weakness relating to our accounting under SFAS No. 140 and related
processes, procedures, and controls, we cannot confirm the effectiveness of our
enhanced internal controls with respect to our accounting under SFAS No. 140
until we and our independent auditors have conducted sufficient tests.
Accordingly, we will continue to monitor the effectiveness of the processes,
procedures, and controls we have implemented and will make any further changes
management determines appropriate.

    As described above, we made changes in internal controls over financial
reporting during the quarter ended July 31, 2006, that materially affected, or
are reasonably likely to materially affect, our internal control over financial
reporting.

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

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

                                       34


Item 1A.  Risk Factors

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

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

    At the Annual Meeting of Stockholders held on May 31, 2006, the following
proposals were submitted to stockholders with the following results:

1. Election of nine directors

                                             Number of Shares
                                     -------------------------------------
                                          For                 Withheld
                                     ---------------     -----------------
          Marvin D. Brailsford           21,681,563               521,915
          Thomas J. Frank, Sr.           21,430,983               772,495
          Jon E. M. Jacoby               21,468,729               734,749
          Bob L. Martin                  21,515,399               688,079
          Douglas H. Martin              21,570,630               632,848
          Dr. William C. Nylin, Jr.      21,408,662               794,816
          Scott L. Thompson              21,679,181               524,297
          William T. Trawick             14,907,089             7,296,389
          Theodore M. Wright             21,120,181             1,083,297


2. Approval of an amendment to the Amended and Restated 2003 Incentive Stock
Option Plan to increase the number of shares of common stock that may be issued
under the plan from 2,559,767 to 3,859,767.


                                      Number of Shares
                                     -----------------------
          For                                    17,994,641
          Against                                 1,665,663
          Abstain                                    10,271
          Broker Nonvotes                         2,532,903

3. Approval of an amendment to the 2003 Non-Employee Directors Stock Option Plan
to increase the number of shares of common stock that may be issued under the
plan from 300,000 to 600,000.



                                      Number of Shares
                                     -----------------------
          For                                    17,156,306
          Against                                 2,504,099
          Abstain                                    10,170
          Broker Nonvotes                         2,532,903

                                       35



Item 5.  Other Information

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

    The Company expects to reinstate the full salaries of three of its named
officers effective September 16, 2006, who voluntarily took a temporary
reduction in their base salary effective August 16, 2006. The three executives
are Thomas J. Frank, Sr., Chairman of the Board of Directors and Chief Executive
Officer, Dr. William C. Nylin, Jr., the Company's Chief Operating Officer and
Executive Vice Chairman of the Board of Directors and Reymundo de la Fuente,
Senior Vice President - Credit. The base salaries will be reinstated fully to
the levels prior to the voluntary reduction.

Item 6.  Exhibits

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





























                                       36





                                    SIGNATURE

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

                                   CONN'S, INC.

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

Date: September 15, 2006































                                       37



                                INDEX TO EXHIBITS

Exhibit                                Description
Number

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

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

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

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

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

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

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

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

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

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

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

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

                                       38

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

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

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

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

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

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

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

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

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

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

                                       39


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

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

10.10.1     First Amendment to Receivables Purchase Agreement dated August 1,
            2006, by and among Conn Funding II, L.P., as Purchaser, Conn
            Appliances, Inc. and CAI, L.P., collectively as Originator and
            Seller (filed herewith).

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

10.11.      1 First Supplemental Indenture dated October 29, 2004 by and between
            Conn Funding II, L.P., as Issuer, and Wells Fargo Bank, National
            Association, as Trustee (incorporated herein by reference to Exhibit
            99.1 to Conn's, Inc. Current Report on Form 8-K (File No. 000-50421)
            as filed with the Securities and Exchange Commission on November 4,
            2004).

10.11.      2 Second Supplemental Indenture dated August 1, 2006 by and between
            Conn Funding II, L.P., as Issuer, and Wells Fargo Bank, National
            Association, as Trustee (incorporated herein by reference to Exhibit
            99.1 to Conn's, Inc. Current Report on Form 8-K (File No. 000-50421)
            as filed with the Securities and Exchange Commission on August 23,
            2006).

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

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

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

10.12.3     Amendment No. 3 to Series 2002-A Supplement. dated August 1, 2006,
            by and between Conn Funding II, L.P., as Issuer, and Wells Fargo
            Bank, National Association, as Trustee (filed herewith).

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

                                       40

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

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

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

10.14.2     Second Amendment to Servicing Agreement dated November 28, 2005,
            by and among Conn Funding II, L.P., as 10.14.2 Issuer, CAI, L.P., as
            Servicer, and Wells Fargo Bank, National Association, as Trustee
            (incorporated herein by reference to Exhibit 10.14.2 to Conn's, Inc.
            Form 10-Q for the quarterly period ended October 31, 2005 (File No.
            000-50421) as filed with the Securities and Exchange Commission on
            December 1, 2005).

10.14.3     Third Amendment to Servicing Agreement dated May 16, 2006, by and
            among Conn Funding II, L.P., as Issuer, CAI, L.P., as Servicer, and
            Wells Fargo Bank, National Association, as Trustee (filed herewith).

10.14.4     Fourth Amendment to Servicing Agreement dated August 1, 2006, by
            and among Conn Funding II, L.P., as Issuer, CAI, L.P., as Servicer,
            and Wells Fargo Bank, National Association, as Trustee (filed
            herewith).

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

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

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

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

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

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

                                       41


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

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

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

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

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

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

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

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

                                       42


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

10.23       Series 2006-A Supplement to Base Indenture, dated August 1, 2006, by
            and between Conn Funding II, L.P., as Issuer, and Wells Fargo Bank,
            National Association, as Trustee (filed herewith).

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

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

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

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

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

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

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

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

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

t           Management contract or compensatory plan or arrangement.











                                       43