UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-Q/A
                                 AMENDMENT NO. 1

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

For the quarterly period ended April 30, 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             (I.R.S. Employer Identification Number)
of incorporation or organization)

                               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 l3 or l5(d) of the Securities Exchange Act of l934 during
the  preceding l2 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 May 30, 2006:

                   Class                                      Outstanding
------------------------------------------          ----------------------------
    Common stock, $.01 par value per share                    23,665,335



                                EXPLANATORY NOTE

                Restatement of Consolidated Financial Statements

      We are amending our Quarterly Report on Form 10-Q (the "Original  Filing")
for the quarter  ended April 30,  2006,  to restate our  consolidated  financial
statements  for the  quarters  ended  April 30,  2006,  and 2005 and the related
disclosures.  This Form 10-Q/A also includes the  restatement  of certain of the
financial information presented in Item 2 - Management's Discussion and Analysis
of Financial Condition and Results of Operations. See Note 9 to the consolidated
financial statements for a summary of the restated amounts.

      On  September  8,  2006,  we  concluded  that our  consolidated  financial
statements  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. Our decision to restate our consolidated  financial statements
for the stated  periods was based on the  results of an  internal  review of our
accounting for the fair value of our retained interest asset performed under the
direction of the Audit Committee of the Board of Directors.  We have not amended
and do not  anticipate  amending  our  Quarterly  Reports  on Form  10-Q for any
periods prior to April 30, 2006.

      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 as of April 30, 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 a result of this material weakness, we concluded that our disclosure controls
and procedures were not effective as of April 30, 2006.

      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;  however,  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.

      We have also filed  today a Form  10-K/A for the year  ended  January  31,
2006,  amending the Annual Report on Form 10-K previously filed,  based upon our
conclusions  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,  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, as identified
above. Our decision to restate our consolidated financial statements and certain
related and selected  financial  information for the stated years was also based
on the results of our internal  review of our  accounting  for the fair value of
our retained interest asset performed under the direction of the Audit Committee
of the Board of Directors.

                                       i



      The  financial  information  that has been  previously  filed or otherwise
reported for these quarterly periods is superseded by the financial  information
in this  Quarterly  Report on Form 10-Q/A and the Annual  Report on Form 10-K/A.
Accordingly,   the  consolidated  financial  statements  and  related  financial
information  contained in those  previously filed Annual Report on Form 10-K and
Quarterly Report on Form 10-Q should no longer be relied upon.

      All of the  information  in this Form  10-Q/A is as of April 30,  2006 and
does not reflect any subsequent information or events other than the restatement
and related  matters  discussed  in Note 9. Only the  following  items have been
amended as a result of the restatement:

Part I - Item 1 - Financial Statements;

Part I - Item 2 - Management's  Discussion  and Analysis of Financial  Condition
and Results of Operations;

Part I - Item 4 - Controls and Procedures

Other  than as  discussed  above,  this  Form  10-Q/A  does not  reflect  events
occurring  after  the  filing  of  the  Original  Filing  or  modify  or  update
disclosures  (including  the  exhibits  to  the  Original  Filing)  affected  by
subsequent events.  Accordingly,  this Form 10-Q/A should be read in conjunction
with our periodic  filings  made with the  Securities  and  Exchange  Commission
subsequent to the date of the Original Filing, including any amendments to those
filings. In addition,  this Form 10-Q/A includes updated certifications from our
Chief Executive  Officer and Chief Financial Officer as Exhibits 31.1, 31.2, and
32.1.

                                       i



                                                     TABLE OF CONTENTS



PART I.       FINANCIAL INFORMATION                                                                     Page No.

                                                                                                      
Item 1.       Financial Statements                                                                           1

              Consolidated Balance Sheets as of January 31, 2006 and April 30, 2006                          1

              Consolidated Statements of Operations for the three months ended
                  April 30, 2005 and 2006                                                                    2

              Consolidated Statement of Stockholders' Equity for the three months ended
                  April 30, 2006                                                                             3

              Consolidated Statements of Cash Flows for the three months ended
                  April 30, 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                                    28

Item 4.       Controls and Procedures                                                                       29

PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings                                                                             30

Item 1A.      Risk Factors                                                                                  30

Item 5.       Other Information                                                                             30

Item 6.       Exhibits                                                                                      30

SIGNATURE                                                                                                   31


                                       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 9)



                                                                    January 31,   April 30,
                                                                      2006          2006
                                                                    ----------------------
                                       Assets                            (unaudited)
Current assets
                                                                           
   Cash and cash equivalents                                        $  45,176    $  30,924
   Accounts receivable, net                                            23,542       26,882
   Interests in securitized assets                                    139,282      139,022
   Inventories                                                         73,987       80,527
   Prepaid expenses and other assets                                    4,004        4,510
                                                                    ---------    ---------
      Total current assets                                            285,991      281,865
Non-current deferred income tax asset                                   2,464        2,881
Property and equipment
   Land                                                                 6,671        6,671
   Buildings                                                            7,084       12,946
   Equipment and fixtures                                               9,612       10,198
   Transportation equipment                                             3,284        3,105
   Leasehold improvements                                              65,507       66,057
                                                                    ---------    ---------
      Subtotal                                                         92,158       98,977
Less accumulated depreciation                                         (37,332)     (40,149)
                                                                    ---------    ---------
      Total property and equipment, net                                54,826       58,828
Goodwill, net                                                           9,617        9,617
Debt issuance costs and other assets, net                                 260          268
                                                                    ---------    ---------
       Total assets                                                 $ 353,158    $ 353,459
                                                                    =========    =========

                        Liabilities and Stockholders' Equity

Current liabilities
   Current portion of long-term debt                                $     136    $      --
   Accounts payable                                                    40,920       36,884
   Accrued compensation and related expenses                           18,847       10,665
   Accrued expenses                                                    17,380       16,842
   Income taxes payable                                                 8,794        5,602
   Deferred income taxes                                                1,343        3,334
   Deferred revenues and allowances                                     8,498        8,693
                                                                    ---------    ---------
      Total current liabilities                                        95,918       82,020
Long-term debt                                                             --           --
Non-current deferred income tax liability                                 903          960
Deferred gain on sale of property                                         476          435
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 23,665,335 shares issued and outstanding
     at January 31, 2006 and April 30, 2006, respectively)                236          237
   Additional paid-in capital                                          89,027       90,551
   Accumulated other comprehensive income                              10,492       11,001
   Retained earnings                                                  156,106      168,055
                                                                    ---------    ---------
      Total stockholders' equity                                      255,861      269,844
                                                                    ---------    ---------
         Total liabilities and stockholders' equity                 $ 353,158    $ 353,259
                                                                    =========    =========


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 9)



                                                                     Three Months Ended
                                                                          April 30,
                                                                   ----------------------
                                                                     2005          2006
                                                                   ---------    ---------
                                                                          
Revenues
   Product sales                                                   $ 127,275    $ 158,509
   Service maintenance agreement commissions, net                      6,884        7,967
   Service revenues                                                    4,775        5,229
                                                                   ---------    ---------
     Total net sales                                                 138,934      171,705
   Finance charges and other                                          18,985       20,483
                                                                   ---------    ---------
     Total revenues                                                  157,919      192,188
Cost and expenses
   Cost of goods sold, including warehousing and occupancy costs     100,917      125,729
   Cost of parts sold, including warehousing and occupancy costs       1,225        1,565
   Selling, general and administrative expense                        39,739       46,664
   Provision for bad debts                                               468           43
                                                                   ---------    ---------
     Total cost and expenses                                         142,349      174,001
                                                                   ---------    ---------
Operating income                                                      15,570       18,187
Interest (income) expense, net                                           355         (184)
Other (income) expense, net                                                6          (33)
                                                                   ---------    ---------
Income before income taxes                                            15,209       18,404
Provision for income taxes
  Current                                                              7,543        5,086
  Deferred                                                            (2,202)       1,369
                                                                   ---------    ---------
     Total provision for income taxes                                  5,341        6,455
                                                                   ---------    ---------
Net income                                                         $   9,868    $  11,949
                                                                   =========    =========
Earnings per share
  Basic                                                            $    0.42    $    0.51
  Diluted                                                          $    0.42    $    0.49
Average common shares outstanding
  Basic                                                               23,307       23,596
  Diluted                                                             23,775       24,448


See notes to consolidated financial statements.

                                       2


                                  Conn's, Inc.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                        Three Months Ended April 30, 2006
                                   (unaudited)
                    (in thousands except descriptive shares)
             (As Adjusted, see Note 1, and As Restated, see Note 9)




                                                             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
    91,698 shares of common stock               92       1                   938                    939

Issuance of 2,073 shares of
    common stock under
    Employee Stock Purchase Plan                 2                            60                     60
Stock-based compensation                                                     393                    393
Tax benefit from options exercised                                           133                    133
Net income                                                                            11,949     11,949
Adjustment of fair value of securitized
    assets (net of tax of $264), net of
    reclassification adjustments of
    $3,330 (net of tax of $1,801)                                 509                               509
                                                                                               --------

Total comprehensive income                                                                       12,458
                                          --------   -----   --------   --------   ---------   --------
Balance April 30, 2006                      23,666   $ 237   $ 11,001   $ 90,551   $ 168,055   $269,844
                                          ========   =====   ========   ========   =========   ========


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 9)



                                                                   Three Months Ended
                                                                        April 30,
                                                                  --------------------
                                                                    2005        2006
                                                                  --------    --------
Cash flows from operating activities
                                                                        
    Net income                                                    $  9,868    $ 11,949

    Adjustments to reconcile net income to net cash provided by
    operating activities:
       Depreciation                                                  2,645       3,006
       Amortization                                                    (59)        (97)
       Provision for bad debts                                         521          43
       Stock-based compensation                                        263         393
       Excess tax benefits from stock-based compensation                --        (133)
       Discounts on promotional credit                                 111         217
       Accretion from interests in securitized assets               (4,897)     (5,131)
       Provision for deferred income taxes                          (2,202)      1,369
       Loss (Gain) from sale of property and equipment                   6         (33)
       Loss from derivatives                                            69          --
    Changes in operating assets and liabilities:
       Accounts receivable                                           3,376       2,563
       Inventory                                                    (7,048)     (6,541)
       Prepaid expenses and other assets                               251        (506)
       Accounts payable                                              2,593      (4,036)
       Accrued expenses                                               (536)     (8,520)
       Income taxes payable                                          6,584      (3,192)
       Deferred revenue and allowances                                 111         265
                                                                  --------    --------
Net cash provided by (used in) operating activities                 11,656      (8,384)
                                                                  --------    --------
Cash flows from investing activities
    Purchase of property and equipment                              (3,273)     (7,023)
    Proceeds from sale of property                                      11          48
                                                                  --------    --------
Net cash used in investing activities                               (3,262)     (6,975)
                                                                  --------    --------
Cash flows from financing activities
    Proceeds from stock issued under employee benefit plans            755       1,132
    Excess tax benefits from stock-based compensation                   --         133
    Borrowings under lines of credit                                25,800       3,200
    Payments on lines of credit                                    (36,300)     (3,200)
    Increase in debt issuance costs                                     --         (22)
    Payment of promissory notes                                         (7)       (136)
                                                                  --------    --------
Net cash provided by (used in) financing activities                 (9,752)      1,107
                                                                  --------    --------
Net change in cash                                                  (1,358)    (14,252)
Cash and cash equivalents
    Beginning of the year                                            7,027      45,176
                                                                  --------    --------
    End of period                                                 $  5,669    $ 30,924
                                                                  ========    ========


See notes to consolidated financial statements.

                                       4


                                  Conn's , Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)
                                 April 30, 2006
                                   (Restated)

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 month period
ended April 30, 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 are 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 - continued

      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
                                                                                      April 30,
                                                                                -----------------------
                                                                                   2005        2006
                                                                                ----------   ----------
                                                                                       
Common stock outstanding, beginning of period                                   23,267,596   23,571,564
Weighted average common stock issued in stock option exercises                      38,893       24,095
Weighted average common stock issued to employee stock purchase plan                   985          722
                                                                                ----------   ----------
Shares used in computing basic earnings per share                               23,307,474   23,596,381
Dilutive effect of stock options, net of assumed repurchase of treasury stock      548,093      851,192
                                                                                ----------   ----------
Shares used in computing diluted earnings per share                             23,855,567   24,447,573
                                                                                ==========   ==========


      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 April 30, 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 April 30, 2005 and 2006,  Income  before
            income  taxes was reduced by $262.7  thousand  and $393.1  thousand,
            respectively.
      o     For the three months  ended April 30, 2005 and 2006,  Net income was
            reduced by $220.3 thousand and $323.9 thousand, respectively.
      o     For the three months ended April 30, 2005 and 2006,  Basic  earnings
            per share was reduced by $.01 and $.01, respectively.
      o     For the three months ended April 30, 2005 and 2006, Diluted earnings
            per share was reduced by $.01 and $.01, respectively.
      o     For the three months ended April 30, 2005 and 2006,  Cash flows from
            operating  activities were reduced by, and Cash flows from investing
            activities   were   increased   by,   $0.0  and   $133.3   thousand,
            respectively.
      o     As of  January  31,  2006,  the  Current  deferred  income tax asset
            increased $301.1 thousand, 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  available  for
common  stockholders  for the three  months  ended April 30, 2005 and 2006 would
have decreased by 1.1% and 0.4 %, 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):

                                       6


                                  Conn's, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued



                                                             Three Months Ended
                                                                  April 30,
                                                           -----------------------
                                                             2005         2006
                                                           ---------    ----------
                                                                  
Net income available for common stockholders as reported   $   9,868    $   11,949
Add: Stock-based compensation recorded, net of tax               220           324
Less: Stock-based compensation, net of tax
  for all awards                                                (324)         (372)
                                                           ---------    ----------
Pro forma net income                                       $   9,764    $   11,901
                                                           =========    ==========

Earnings per share-as reported:
  Basic                                                    $    0.42    $     0.51
  Diluted                                                  $    0.42    $     0.49
Pro forma earnings per share:
  Basic                                                    $    0.42    $     0.50
  Diluted                                                  $    0.41    $     0.49



      As of April 30, 2006,  the total  compensation  cost related to non-vested
awards not yet recognized  totaled $5.5 million and is expected to be recognized
over a weighted average period of 3.6 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 April 30, 2005 and 2006,
Product sales were reduced by $595,000 and $947,000,  respectively,  and Finance
charges and other was  increased  by $484,000  and  $730,000,  respectively,  to
effect the adjustment to fair value and to reflect the appropriate  amortization
of the discount.

      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,   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.

                                       7



                                  Conn's, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued

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 months ended April 30, 2005 and 2006
(in thousands):

                                   Three Months Ended
                                      April 30,
                                   -----------------
                                     2005      2006
                                   -------   -------
Securitization income              $13,305   $15,237
Income from receivables not sold       280       335
Insurance commissions                4,155     4,266
Other                                1,245       645
                                   -------   -------
Finance charges and other          $18,985   $20,483
                                   =======   =======

      The  components of total  comprehensive  income for the three months ended
April 30, 2005 and 2006 are presented in the table below (in thousands):

                                                 Three Months Ended
                                                      April 30,
                                                 --------------------
                                                   2005        2006
                                                 --------    --------
Net income                                       $  9,868    $ 11,949
Unrealized gain on derivative instruments             246          --
Taxes on unrealized gain on derivatives               (86)         --
Adjustment of fair value of securitized assets     (1,409)        773
Taxes on adjustment of fair value                     494        (264)
                                                 --------    --------
Total comprehensive income                       $  9,113    $ 12,458
                                                 ========    ========

3. Supplemental Disclosure Regarding Managed Receivables

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



                                           Total Principal     Principal Amount 60 Days
                                         Amount of Receivables   or More Past Due (1)
                                           -------------------  --------------------
                                          January 31, April 30, January 31,  April 30,
                                            2006       2006       2006        2006
                                           --------   --------   --------   --------
Primary portfolio:
                                                                
           Installment                     $380,603   $367,774   $ 24,934   $ 21,914
           Revolving                         41,046     43,677      1,095      1,178
                                           --------   --------   --------   --------
Subtotal                                    421,649    411,451     26,029     23,092
Secondary portfolio:
           Installment                       98,072    110,081      9,508      7,798
                                           --------   --------   --------   --------
Total receivables managed                   519,721    521,532     35,537     30,890
Less receivables sold                       509,681    510,944     33,483     29,076
                                           --------   --------   --------   --------
Receivables not sold                         10,040     10,588   $  2,054   $  1,814
                                                                 ========   ========
Non-customer receivables                     13,502     16,294
                                           --------   --------
          Total accounts receivable, net   $ 23,542   $ 26,882
                                           ========   ========


(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.

                                       8



                                  Conn's, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued

                                     Average Balances        Credit Charge-offs
                                    --------------------    --------------------
                                    Three Months Ended      Three Months Ended
                                        April 30,              April 30, (1)
                                    --------------------    --------------------
                                      2005        2006        2005        2006
                                    --------    --------    --------    --------
Primary portfolio:
           Installment              $331,285    $373,072
           Revolving                  30,452      42,553
                                    --------    --------
Subtotal                             361,737     415,625    $  2,570    $  3,650
Secondary portfolio:
           Installment                74,823     104,610         408       1,028
                                    --------    --------    --------    --------
Total receivables managed            436,560     520,235       2,978       4,678
Less receivables sold                427,129     509,809       2,731       4,525
                                    --------    --------    --------    --------
Receivables not sold                $  9,431    $ 10,426    $    247    $    153
                                    ========    ========    ========    ========


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

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.
During the three months ended April 30, 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 April 30,  2006,  the  Company  had $48.0  million  of its $50  million
revolving credit facility  available for borrowings.  The amounts utilized under
the  revolving  credit  facility  reflected  $2.0 million  related to letters of
credit issued.  The letters of credit were issued under a $5.0 million  sublimit
provided under the facility for standby letters of credit.  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 May 2006 and has a floating  rate of  interest,
based on Prime,  which equaled 7.25% at April 30, 2006. The Company  anticipates
that it will renew this  facility,  with a new  maturity  date one year from the
current maturity.


                                       9


                                  Conn's, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued


      The Company  utilizes  unsecured  letters of credit to secure a portion of
the QSPE's asset-backed securitization program,  deductibles under the Company's
insurance programs and international product purchases.  At January 31, 2006 and
April 30, 2006, the Company had outstanding unsecured letters of credit of $13.0
million and $12.3  million,  respectively.  These  letters of credit were issued
under the three following facilities:

      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 April
            30,  2006,  $2.0 million of letters of credit were  outstanding  and
            callable  at the option of the  Company's  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.

      o     The Company obtained a $1.5 million  commitment for trade letters of
            credit  to  secure   product   purchases   under  an   international
            arrangement. At April 30, 2006, there was $269,000 outstanding under
            this commitment.  The letter of credit  commitment has a term of one
            year and  expires in May 2006.  The  Company  currently  anticipates
            renewing this commitment.

      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 $16.5 million as of April 30, 2006.

6. Stock-Based Compensation

      The Company  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.  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 April 30, 2006, the Company had 20,000 options
remaining in 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 three month periods ended April 30,
2005 and 2006,  the  Company  issued  2,829 and  2,073  shares of common  stock,
respectively,  to employees  participating in the plan, leaving 1,245,852 shares
remaining reserved for future issuance under the plan as of April 30, 2006.


                                       10


                                  Conn's, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued

      A summary of the status of the Company's  Incentive  Stock Option Plan and
the activity  during the three months ended April 30, 2005 and 2006 is presented
below (shares in thousands):



                                                                Three Months Ended April 30,
                                                    ------------------------------------------------------
                                                             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                                                    (81)      $ (8.85)         (85)      $ (9.92)
Forfeited                                                    (19)      $(12.36)          (1)      $(16.28)
                                                    ------------               ------------
Outstanding, end of period                                 1,566       $ 11.62        1,540       $ 16.67
                                                    ============               ============
Options exercisable at end of period                         631                        659
Options available for grant                                  703                        454
Intrinsic value of options exercised
during the period                                   $0.7 million               $2.2 million





                                                                    Options Outstanding                       Options Exercisable
                                                       -----------------------------------------          --------------------------
                                                                       Weighted
                                                       Shares         Average           Weighted          Shares            Weighted
                                                       Outstanding    Remaining          Average          Exercisable       Average
                                                       April 30,      Contractual       Exercise          April 30,         Exercise
Range of Exercise Prices                                 2006           Life in Years      Price            2006              Price
-------------------------------------------------------------------  ----------------   ------------     ------------    -----------
                                                                                                            
$4.29-$4.29                                                    9            3.7         $    4.29                 9      $    4.29
$8.21-$10.83                                                 630            5.1         $    8.55               504      $    8.40
$14.00 -$16.49                                               294            7.7         $   14.32                97      $   14.13
$17.73-$17.73                                                280            8.6         $   17.73                49      $   17.73
$33.88-$33.88                                                327            9.6         $   33.88                --      $      --
                                                       ---------                                          ---------
Total                                                      1,540            7.2         $   16.67               659      $    9.88
                                                       =========                                          =========
Aggregate intrinsic value of
  exercisable options at
  April 30, 2006                                   $16.0 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  effect
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 $3.9  million,  respectively,  as of January 31, 2006 and April 30,
2006, and are included on the face of the balance sheet in Deferred revenues and
allowances.


                                       11


                                  Conn's, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued


8. Subsequent Events

      Stock  Option  Plan  Amendments.  At the  Company's  annual  shareholder's
meeting on May 31, 2006, the  shareholders  approved 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.
If this  amendment  had taken  place on April 30,  2006,  there  would have been
1,754,129 shares available for issuance under this plan as of April 30, 2006.

      At the annual  shareholder's  meeting,  the shareholders  also approved 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.  If this  amendment  had taken place on April 30, 2006,  there would
have been 320,000 shares  available for issuance under this plan as of April 30,
2006.

      Texas Tax Law Changes. 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 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 will impact reported earnings  beginning during the second
quarter of the current  fiscal  year.  The Company is  currently  analyzing  the
impact  these  changes  will have on its  financial  condition  and  results  of
operations.

9. Restatement of Financial Statements

      The Company has restated its  consolidated  financial  statements  for the
quarters  ended  April 30,  2006,  and 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  information  contained in the financial  statements and notes thereto
reflect  the  adjustments  described  herein  and  the  modified   retrospective
application  transition  of the  adoption of SFAS No. 123R (see Note 1) and does
not reflect events occurring after June 1, 2006, the date of the original filing
of our  Quarterly  Report on Form 10-Q for the quarter  ended April 30, 2006, or
modify or update those disclosures that have been affected by subsequent events.

                                       12


                                  Conn's, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued

      The following table sets forth the effects of the adjustments on Net
Income for the quarters ended April 30, 2005 and 2006.


Increase in Net Income


                                                       Quarters ended April 30,
                                                       -----------------------
(Dollars in thousands)                                   2005           2006
                                                       --------       --------
As Previously Reported net income                      $  9,582       $ 11,378

Securitization income                                       387          1,100
Selling, general and administrative expense                  --           (220)
Provision for bad debts                                      53             --
Income tax provision                                       (154)          (309)
                                                       --------       --------
      Total adjustment                                      286            571
                                                       --------       --------

Restated net income                                    $  9,868       $ 11,949
                                                       ========       ========
Percent change                                              3.0%           5.0%

      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 quarters ended April 30, 2005 and 2006, Consolidated Balance
Sheets as of January 31, 2006 and April 30, 2006, and Consolidated Statements of
Cash Flows for the quarters ended April 30, 2005 and 2006.


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

                                             Quarters ended April 30,
                                ------------------------------------------------
                                            2005                      2006
                                -------------------------- ---------------------
                                    As                         As
                                 Previously                Previously
                                  Reported        Restated  Reported    Restated
                                ------------    ---------- ----------   --------
Finance charges and other           $ 19,229     $ 18,985   $ 20,410    $ 20,483
Total revenues                       158,163      157,919    192,115     192,188
Provision for bad debts                1,152          468      1,070          43
Total cost and expenses              142,039      142,349    174,808     174,001
Operating income                      15,124       15,570     17,307      18,187
Income before income taxes            14,769       15,209     17,524      18,404
Total provision for income taxes       5,187        5,341      6,146       6,455
Net Income                             9,582        9,868     11,378      11,949
Earnings per share
  Basic                             $   0.41     $   0.42   $   0.48    $   0.51
  Diluted                           $   0.40     $   0.42   $   0.47    $   0.49


                                       13


                                  Conn's, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued


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



                                                    January 31, 2006               April 30, 2006
                                             -----------------------------  -----------------------------
                                               As Previously                 As Previously
                                                 Reported        Restated      Reported         Restated
                                             ---------------    ----------  --------------     ----------
                                                                                     
Interests in securitized assets                  $123,449         $139,282      $122,056         $139,022
Deferred income taxes                               4,971               --         3,518               --
Total current assets                              275,129          285,991       268,417          281,865
Total assets                                      342,296          353,158       340,011          353,459

Accrued expenses                                   17,380           17,380        16,842           17,062
Income taxes payable                                8,794            8,794         5,679            5,602
Deferred income taxes                                 757            1,343           906            3,334
Total current liabilities                          95,332           95,918        79,649           82,220
Accumulated other comprehensive income              8,004           10,492         8,483           11,001
Retained earnings                                 148,318          156,106       159,696          168,055
Total stockholders' equity                        245,585          255,861       258,967          269,844
Total liabilities and stockholders' equity       $342,296         $353,158      $340,011         $353,459



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



                                                                 Quarters Ended April 30,
                                                -----------------------------------------------------
                                                          2005                      2006
                                                -------------------------  --------------------------
                                                As Previously  Restated    As Previously   Restated
                                                -------------  ----------  -------------  -----------
                                                                             
Cash flows from operating activities
Net income                                         $  9,582      $  9,868    $ 11,378    $ 11,949
Adjustments to reconcile net income to
net cash provided by operating activities:
Provision for bad debts                               1,152           521       1,070          43
Accretion from interests in securitized assets       (3,606)       (4,897)     (3,407)     (5,131)
Provision for deferred income taxes                  (2,355)       (2,202)        983       1,369
Change in operating assets and liabilities:
Accounts receivable                                   1,894         3,376         912       2,563


In addition, the restatement also resulted in changes to the Consolidated
Statements of Stockholders' Equity and Notes 1, 2 and 3.

                                       14


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

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 filed with the Securities  Exchange  Commission on March 30, 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 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 9 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 somewhat seasonal, with a greater portion of our revenues,
pretax and net income  realized during the quarter ending January 31, due to the
holiday  selling  season,  the major  collegiate  bowl  season and the  National
Football League playoffs and Super Bowl.

Executive Overview

      This  narrative is intended to provide an executive  level overview of our
operations for the three months ended April 30, 2006. A detailed  explanation of
the changes in our operations for these periods as compared to the prior year is
included in Results of  Operations.  As  explained in that  section,  our pretax
income for the  quarter  ended  April 30, 2006  increased  approximately  21.0%,
primarily  as a result  of  higher  revenues  and gross  margin  dollars,  lower
selling,  general and  administrative  expenses as a percentage  of revenues and
lower interest (income) expense.  Some of the more specific issues that impacted
our operating and pretax income are:

      o     Same store sales for the quarter grew 16.1% 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 11.6% in
            the other markets we serve.  These other markets accounted for 78.7%
            of same  store  Product  sales  and  Service  maintenance  agreement
            commissions  during the three months ended April 30, 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  $11.7
            million of our product  sales  increase for the quarter  ended April
            30, 2006 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.

      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 ended April 30, 2006,  $35.4 million,  or 22.3%, in
            gross product sales were financed by deferred  interest and "same as
            cash"  plans.  For the  comparable  period in the prior  year  gross
            product sales financed by deferred interest and "same as cash" sales
            were $40.7  million,  or 32.0%.  We expect to continue to offer this
            type of extended term promotional credit in the future.

                                       17


      o     Our gross margin for the quarter  decreased  from 35.3% to 33.8% for
            the three  months  ended  April 30,  2006 when  compared to the same
            period in the prior year.  This occurred  primarily as a result of a
            change in our revenue mix as Product  sales,  which  yielded a 20.7%
            gross margin in both periods, grew faster than higher margin Service
            revenues  and  Finance  charges and other.

      o     Finance  charges  and other grew 7.9%,  which is a slower  pace than
            Product sales as:

      o     service maintenance  agreement  retrospective  commissions decreased
            $0.7 million,  due to a change in the commission structure resulting
            in higher front-end commissions,  which are included in Net sales,

      o     insurance   commission  growth  of  2.7%  was  impacted  by  reduced
            insurance sales penetration, and

      o     securitization  income  growth  of  14.5%  was  impacted  by a 65.7%
            increase  in net credit  losses due to higher than  expected  losses
            primarily as a result of the impact of Hurricane  Rita on our credit
            operations.  We recorded a portion of the losses against the special
            reserves  which were provided in the quarter ended October 31, 2005.
            As of April 30, 2006,  $0.3 million  remains in the special  reserve
            for our  estimate of the  remaining  expected  losses  caused by the
            impact of Hurricane Rita.

      o     Operating  margin  also  decreased  from  9.9% to 9.5% for the three
            months ended April 30, 2006 when  compared to the same period in the
            prior year due to reduced gross margin that was partially  offset by
            our ability to reduce  Selling,  general and  administrative  (SG&A)
            expenses as a percent of  revenues.  During the three  months  ended
            April 30, 2006,  we decreased  SG&A expense as a percent of revenues
            to 24.3% from 25.1% when compared to the prior year,  primarily from
            decreases   in  payroll  and  payroll   related   expenses  and  net
            advertising expense as a percent of revenues.

      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 April
            30, 2006 as compared to $0.3 million  being  recorded in the quarter
            ended April 30, 2005.

Operational Changes and Resulting Outlook

      During the quarter, we opened a new store in Baytown, Texas. Additionally,
we opened  another  new store in the  Houston  market  during May 2006.  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.

      Our credit portfolio delinquency and charge-off statistics were negatively
impacted by the effects of the hurricanes  that hit the Gulf Coast during August
and September of 2005, and the bankruptcy law change in October 2005.  Non-storm
factors that may have affected  delinquencies and charge-offs include the impact
of higher  gasoline  prices or higher  interest  rates on our  customers and our
internal collection efforts.  However, as predicted, the delinquency performance
of the credit portfolio continues to improve and is currently  performing within
the range of our  historical  results  during  the past four  years.  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 will impact reported earnings beginning during the second quarter of
the current  fiscal year.  We are  currently  analyzing the impact these changes
will have on our financial condition and results of operations.

                                       18


      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.

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 April 30, 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 April 30, 2006,  which may have an adverse  effect
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  (approximately  $1.4
million as of April,  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 $20,000.

      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 April 30, 2006 was $9.6 million.

                                       19

      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.

      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 April 30,  2006 and  January  31,  2006 was $3.9  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.

                                       20


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
                                                                      April 30,
                                                                  ----------------
                                                                    2005      2006
                                                                  -------    -----
                                                                        
Revenues:
   Product sales                                                     80.6%    82.5%
   Service maintenance agreement commissions (net)                    4.4      4.1
   Service revenues                                                   3.0      2.7
                                                                  -------    -----
     Total net sales                                                 88.0     89.3
   Finance charges and other                                         12.0     10.7
                                                                  -------    -----
          Total revenues                                            100.0    100.0
Costs and expenses:

   Cost of goods sold, including warehousing and occupancy cost      63.9     65.4
   Cost of parts sold, including warehousing and occupancy cost       0.8      0.8
   Selling, general and administrative expense                       25.1     24.3
   Provision for bad debts                                            0.3      0.0
                                                                  -------    -----
          Total costs and expenses                                   90.1     90.5
                                                                  -------    -----
   Operating income                                                   9.9      9.5
   Interest (income) expense, net                                     0.3     (0.1)
   Other (income) expense, net                                        0.0      0.0
                                                                  -------    -----
   Income before income taxes                                         9.6      9.6
   Provision for income taxes                                         3.4      3.4
                                                                  -------    -----
   Net income                                                         6.2%     6.2%
                                                                  =======    =====



      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.

                                       21


Three Months Ended April 30, 2006 Compared to Three Months Ended April 30, 2005

      Revenues. Total revenues increased by $34.3 million, or 21.7%, from $157.9
million for the three  months  ended  April 30,  2005 to $192.2  million for the
three months ended April 30, 2006. The increase was attributable to increases in
net sales of $32.8  million,  or 23.6%,  and $1.5  million,  or 7.9%, in finance
charges and other revenue.

      The $32.8 million increase in net sales was made up of the following:

      o     a $21.8 million same store sales increase of 16.1%.  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 11.6% in the other  markets we serve.
            These other markets  accounted for 78.7% of same store Product sales
            and  Service  maintenance  agreement  commissions  during  the three
            months ended April 30, 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  $650,000,  (offsetting  this
            increase  is  a  decrease  in  retrospective  commissions  which  is
            reflected in Finance charges and other);

      o     a $10.9 million  increase  generated by seven retail  locations that
            were not open for three consecutive months in each period;

      o     a $352,000  decrease  resulted  from an  increase  in  discounts  on
            extended-term promotional credit sales (those with terms longer than
            12 months); and

      o     a $454,000 increase resulted from an increase in service revenues.

      The  components of the $32.8 million  increase in net sales,  were a $31.2
million  increase in product  sales and a $1.6  million net  increase in service
maintenance  agreement  commissions  and  service  revenues.  The $31.2  million
increase in product sales resulted from the following:

      o     approximately  $18.2 million was  attributable  to increases in unit
            sales,  due  to  increased  appliances,  consumer  electronics,  and
            furniture sales, and

      o     approximately  $13.0 million was  attributable  to increases in unit
            price  points.  The price  point  impact  was  driven  by  consumers
            selecting    higher    priced    appliance    products,    including
            high-efficiency washers and dryers and stainless kitchen appliances.

                                       22


      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 April,
                                --------------------------------------
                                       2005                 2006
                                ------------------  ------------------
                                                                        Percent
      Category                   Amount     Percent  Amount    Percent  Increase
                                --------    -------  -------   -------  ----------

                                                                    
Major home appliances           $ 46,601      33.4% $ 61,864     36.0%   32.8%        (1)
Consumer electronics              43,654      31.4    53,636     31.2    22.9         (2)
Track                             22,741      16.4    23,206     13.5     2.0         (3)
Delivery                           2,023       1.5     2,872      1.7    42.0         (4)
Lawn and garden                    5,283       3.8     5,116      3.0    (3.2)        (5)
Mattresses                         2,907       2.1     5,096      3.0    75.3         (6)
Furniture                          2,996       2.2     5,405      3.2    80.4         (7)
Other                              1,070       0.8     1,314      0.8    22.8         (2)
                                --------     -----   -------    -----
     Total product sales         127,275      91.6   158,509     92.4    24.5
Service maintenance agreement
commissions                        6,884       5.0     7,967      4.6    15.7
Service revenues                   4,775       3.4     5,229      3.0     9.5
                                --------     -----   -------    -----
     Total net sales            $138,934     100.0% $171,705    100.0%   23.6%
                                ========     =====   =======    =====


----------------------------------

      (1)   In  addition  to  strong  overall  sales  growth,   appliance  sales
            benefited  from  increases in unit price points  driven by consumers
            selecting    higher    priced    appliance    products,    including
            high-efficiency washers and dryers and stainless kitchen appliances.
      (2)   These  increases  are  consistent  with overall  increase in product
            sales and improved unit prices.
      (3)   The smaller level of track sales  (consisting  largely of computers,
            computer  peripherals,  portable  electronics and small  appliances)
            growth is due  primarily to reduced unit prices and reduced sales of
            computers.
      (4)   This  increase is due  primarily  to the  increase in total  product
            sales as well as an increase in the fees charged for deliveries.
      (5)   A delayed  selling  season due to dry  weather  contributed  to this
            decrease.
      (6)   This  increase is due to increased  emphasis on bedding and improved
            execution at our stores in the sale of this category.
      (7)   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.

      Revenue from Finance  charges and other  increased by  approximately  $1.5
million,  or 7.9%,  from $19.0 million for the three months ended April 30, 2005
to $20.5  million for the three months ended April 30, 2006. It grew at a slower
pace than the 24.5%  increase in product  sales due  primarily to a $0.7 million
decrease in service maintenance agreement retrospective commissions, an increase
in insurance  commissions  of 2.7% and an increase in  securitization  income of
$1.9 million, or 14.5%.  Securitization income was impacted primarily by a 65.7%
increase in net credit losses in the quarter ended April 30, 2006 as compared to
the quarter  ended April 30, 2005.  The  increased net credit losses were due to
higher than  expected  losses  primarily  as a result of the impact of Hurricane
Rita on our credit  operations.  We recorded a portion of the losses against the
special reserves that were provided in the quarter ended October 31, 2005. As of
April 30, 2006, $0.3 million remains in the special reserves for our estimate of
the  remaining  expected  losses  caused by the impact of  Hurricane  Rita.  The
securitization  income  increases are  attributable  to higher product sales and
increases  in our  retained  interest  in assets  transferred  to the QSPE,  due
primarily to increases in the transferred balances.

      Cost of  Goods  Sold.  Cost  of  goods  sold,  including  warehousing  and
occupancy cost,  increased by $24.8 million,  or 24.6%,  from $100.9 million for
the three  months  ended April 30, 2005 to $125.7  million for the three  months
ended April 30, 2006.  This  increase was  generally  consistent  with the 24.5%
increase in net product sales during the three months ended April 30, 2006. Cost
of products  sold was 79.3% of net product  sales in the quarter ended April 30,
2006 and 79.3% in the quarter ended April 30, 2005.

                                       23


      Cost of  Parts  Sold.  Cost  of  parts  sold,  including  warehousing  and
occupancy cost, increased approximately $340,000, or 27.8%, for the three months
ended April 30, 2006 as compared to the three months  ended April 30, 2005,  due
to increases in parts sales.  While  service  revenues  increased by 9.5% in the
quarter  ended April 30, 2006 as compared to the quarter  ended April 30,  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 $6.9 million,  or 17.4%, from $39.7 million
for the three months ended April 30, 2005 to $46.6  million for the three months
ended April 30, 2006,  it decreased as a percentage  of total revenue from 25.1%
to 24.3%.  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,  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 April 30, 2006 as compared to $0.3 million  being  recorded in the
quarter ended April 30, 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  decreased by $425,000,  or 90.8%,  during the
three  months  ended April 30, 2006 as compared to the three  months ended April
30, 2005,  primarily  as a result of changes in the loss  history and  provision
adjustments,  based on favorable loss experience  during the last twelve months.
See Note 3 to the financial statements for information regarding the performance
of the credit portfolio.

      Interest (Income) Expense, net. Net interest (income) expense decreased by
$539,000,  or 151.8%, from net interest expense of $355,000 for the three months
ended April 30, 2005 to net  interest  income of $184,000  for the three  months
ended April 30, 2006. The net decrease in interest  expense was  attributable to
the following factors:

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

      o     increase in interest  income from  invested  funds of  approximately
            $213,000;

The  remaining  decrease  in  interest  expense of $82,000  resulted  from lower
average  outstanding  debt balances and  capitalization  of interest  expense on
construction in progress.

      Provision  for Income Taxes.  The provision for income taxes  increased by
$1.1 million,  or 20.8%,  from $5.3 million for the three months ended April 30,
2005 to $6.4 million for the three months ended April 30, 2006,  consistent with
the increase in pretax income of 21.0%. Due to the  implementation of SFAS 123R,
we expect our effective tax rate to increase to between 35.5% and 36.0%.

      Net Income.  As a result of the above factors,  Net income  increased $2.0
million,  or 21.1%,  from $9.9 million for the three months ended April 30, 2005
to $11.9 million for the three months ended April 30, 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 April 30, 2006, we had  approximately  $22.2 million in excess cash,
the majority of which was generated  through the  operations of the Company.  In
addition to the excess cash, we had $48.0  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,
$18.5 million under  extended  vendor terms for purchases of inventory and $61.0
million in commitments available for the transfer of receivables to our QSPE.

                                       24


      A summary of the  significant  financial  covenants  that  govern our bank
credit facility  compared to our actual  compliance status at April 30, 2006, is
presented below:


                                                                                                         Required
                                                                                                         Minimum/
                                                                                      Actual             Maximum
                                                                                 ------------------ -------------------
                                                                                                 
Debt service coverage ratio must exceed required minimum                           4.50 to 1.00        2.00 to 1.00
Total adjusted leverage ratio must be lower than required maximum                  1.45 to 1.00        3.00 to 1.00
Consolidated net worth must exceed required minimum                                $258.8 million     $154.8 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                                0.02 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);

      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 required for us to stay  competitive in
            our markets.

      During  the three  months  ended  April 30,  2006,  net cash  provided  by
operating  activities decreased $20.1 million from $11.7 million provided in the
2005 period to $8.4 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. Those
extended  terms ended and deadlines  were reached in the quarter ended April 30,
2006  and we were  required  to  satisfy  those  obligations,  which  negatively
impacted our operating cash flows by approximately $18.9 million.

                                       25


      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 17.9% as of April 30, 2006. At April 30, 2005, this
percentage,  computed on a consistent basis with the April 30, 2006 calculation,
would have been 24.1%. The weighted average  promotional  period was 12.6 months
and 11.7 months for promotional receivables outstanding as of April 30, 2005 and
2006,   respectively.   The  weighted  average  remaining  term  on  those  same
promotional  receivables  was 8.7 months  and 7.3  months,  respectively.  While
overall these promotional  receivables have a much shorter weighted average term
than  non-promotional  receivables,  we  receive  less  income  as a result of a
reduced net interest  margin used in the  calculation of the gain on the sale of
receivables.  As a result,  the existence of the interest free extended  payment
terms negatively impacts the gains as compared to other receivables.

      Net cash used by investing activities increased by $3.7 million, from $3.3
million for the three  months ended April 30, 2005 to $7.0 million for the three
months ended April 30, 2006.  The increase in cash used in investing  activities
resulted  primarily  from an increase of $3.7 million for  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, as compared to fiscal 2006.

      Net cash from  financing  activities  increased by $10.9 million from $9.8
million  used  during the three  months  ended  April 30,  2005 to $1.1  million
provided  during the three  months  ended April 30,  2006.  The increase in cash
provided by financing  activities  resulted primarily from decreases in payments
on various debt  instruments of $10.4 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  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 April 30, 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 April 30, 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%.  The issuer is
currently  in the process of  marketing an  additional  $150 million  dollars of
fixed  rate  bonds,  but no  assurance  can be given that a  transaction  can be
completed  on  terms  favorable  to it.  It is  currently  anticipated  that the
transaction  will be completed in the second quarter of the current fiscal year.
The proceeds of the new issuance will provide the issuer additional capacity for
the  purchase of our  receivables.  If the issuer is unable to complete  the new
bond issuance,  then,  after its current funding  sources are exhausted,  we may
have to fund  growth in the  receivables  portfolio  until the issuer can obtain
additional funding.

                                       26


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

      The Series A variable  funding  note permits the issuer to borrow funds up
to $250  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 $250 million,  the issuer  intends 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.  As of April 30, 2006,  borrowings under the Series A variable
funding note were $189.0 million.

      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 and
Series  B  bonds  due to its  inability  to  collect  the  transferred  customer
accounts, the issuer could not pay the subordinated notes it has issued to us in
partial payment for transferred customer accounts, and the Series B bond holders
could claim the balance in its $8.0 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.

      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 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 April 30, 2006, is
presented below:

                                                                      Required
                                                                      Minimum/
                                                    As reported       Maximum
                                                   ------------- ---------------
Issuer interest must exceed required minimum       $43.1 million   $45.6 million
Gross loss rate must be lower than required maximum     4.4%           10.0%
Net portfolio yield must exceed required minimum        8.1%            2.0%
Payment rate must exceed required minimum               7.1%            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.

      As indicated in the table above,  the minimum issuer interest  requirement
was not satisfied as of April 30, 2006. The minimum issuer interest  requirement
is based on information  that is not available until after the end of the month.
Upon  determining  the new  minimum  issuer  interest  requirement,  the  Issuer
deposited the amount necessary to satisfy the required  minimum.  This temporary
deficiency does not in anyway limit the Issuer's ability to function,  including
funding the transfer of future receivables created by us.  Additionally,  it did
not result in any unscheduled amortization  requirements for either the Series A
or Series B Notes.

                                       27


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


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


                              [FLOW CHART 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.

                                       28


      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.

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,  in our Quarterly Report on Form 10-Q filed on June 1,
2006,  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.  Subsequently,
management  identified a material  weakness in internal  control over  financial
reporting that led to a restatement of the consolidated financial statements, as
discussed below.

      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 as of April 30, 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 a result of this material  weakness,  our Chief  Executive  Officer and Chief
Financial Officer concluded that our disclosure controls and procedures were not
effective at April 30, 2006.

      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 previously  reported,  there were no changes in internal  controls over
financial  reporting  during the quarter ended April 30, 2006,  that  materially
affected,  or are reasonably likely to materially  affect,  our internal control
over financial reporting.  However,  subsequent to April 30, 2006, we discovered
the material weakness described above and took the remedial actions described.

                                       29


PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

      We are involved in routine litigation incidental to our business from time
to  time.  Currently,  we do not  expect  the  outcome  of any of  this  routine
litigation to have a material  effect 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.

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 5. Other Information

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

Item 6. Exhibits

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


                                       30


                                    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


                                       31



                                INDEX TO EXHIBITS

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

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

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

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

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

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

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

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

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

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

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

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

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

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)

                                       32


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).

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).

                                       33


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).

10.12    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).

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

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

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

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

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

                                       34


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).

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).

                                       35


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).

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).

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.

                                       36