UGLY DUCKLING CORP
10-Q, 1996-08-14
AUTO DEALERS & GASOLINE STATIONS
Previous: ECHOSTAR SATELLITE BROADCASTING CORP, 10-Q, 1996-08-14
Next: TRAVIS BOATS & MOTORS INC, 10-Q, 1996-08-14



                       THIS REPORT HAS BEEN FILED WITH
                    THE SECURITIES AND EXCHANGE COMMISSION
                                  VIA EDGAR
- -----------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.   20549
- -----------------------------------------------------------------------------

                                  FORM 10-Q

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

          OR

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

                 For the quarterly period ended June 30, 1996

                       Commission File Number 000-20841

              U G L Y   D U C K L I N G   C O R P O R A T I O N
                                      
           (Exact name of registrant as specified in its charter)

         Delaware                                              86-0721358
(State  or  other  jurisdiction  of                        (I.R.S.  employer
incorporation  or  organization)                           identification no.)

                           2525 E. Camelback Road,
                                  Suite 1150
                       Phoenix, Arizona          85016

             (Address of principal executive offices)  (Zip Code)

      Registrant's telephone number, including area code: (602) 852-6600

Indicate  by  check  mark  whether  the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934  during  the  preceding  12  months  (or for such shorter period that the
registrant  was  required  to  file such reports), and (2) has been subject to
such  filing  requirements  for  the  past  90  days.

                    Yes                                    No     X*
                         ----------                            ----------
*This  is  registrant's  first  required  filing.

Indicate  the  number  of  shares  outstanding  of  each class of the issuer's
classes  of  common  stock,  as  of  the  latest  practicable  date:

At  August  12,  1996, there were 8,691,264 shares of Common Stock, $0.001 par
value,  outstanding.
<PAGE>
                          Ugly Duckling Corporation
                                   FORM 10-Q

                              TABLE OF CONTENTS

                       Part I.  - FINANCIAL STATEMENTS



Page
Item  1          FINANCIAL  STATEMENTS

   Condensed  Consolidated  Balance  Sheets  -  June  30,  1996  and
     December  31,  1995.....................................................3
   Condensed  Consolidated    Statements  of  Operations  -  Three
     Months  and  Six  Months Ended June 30, 1996 and June 30, 1995..........4
   Condensed  Consolidated  Statements  of  Cash  Flows  -  Six
     Months  Ended  June  30, 1996 and June 30, 1995.........................5
   Notes  to  Condensed  Consolidated Financial Statements...................6

Item  2.    MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION
         AND  RESULTS  OF  OPERATIONS........................................8



                        Part II. -  OTHER INFORMATION

Item  1.      LEGAL PROCEEDINGS.............................................21

Item  2.      CHANGES IN SECURITIES.........................................21

Item  3.      DEFAULTS UPON SENIOR SECURITIES...............................21

Item  4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...........21

Item  5.      OTHER INFORMATION.............................................21

Item  6.      EXHIBITS AND REPORTS ON FORM 8-K..............................21


SIGNATURES.................................................................S-1
<PAGE>
<TABLE>
<CAPTION>
 UGLY  DUCKLING  CORPORATION  AND  SUBSIDIARIES
 Condensed  Consolidated  Balance  Sheets
 (In  thousands,  except  share  data)


                                                    June 30,     December 31,
Assets                                                1996           1995
                                                  ------------  --------------
                                                  (Unaudited)      (Note 1)
<S>                                               <C>           <C>
 Cash and  Cash Equivalents                       $       263   $       1,419 
 Finance Receivables:
     Principal Balances, Net                           51,660          49,226 
     Less: Allowance for Credit Losses                 (8,048)         (8,500)
                                                  ------------  --------------
         Finance Receivables, Net                      43,612          40,726 

 Residual in Finance Receivables Sold                   5,001               - 
 Investments Held in Trust                              1,574               - 
 Inventory, at Cost                                     6,386           6,329 
 Property and Equipment, Net                            9,477           8,883 
 Deferred and Refundable Income Taxes                   1,151           1,775 
 Other Assets                                           2,678           1,658 
                                                  ------------  --------------
                                                  $    70,142   $      60,790 
                                                  ============  ==============

 Liabilities and Stockholders' Equity
   Liabilities:
     Accounts Payable and Accrued Liabilities     $     7,879   $       5,169 
     Notes Payable and Other Liabilities               23,802          33,184 
     Subordinated Notes Payable                        14,000          17,553 
                                                  ------------  --------------
         Total Liabilities                             45,681          55,906 

 Stockholders' Equity:
 Preferred Stock, $.001 Par Value; Authorized
   10,000,000 Shares; 1,000,000 and 1,000,000
   Shares Issued and Outstanding at December 31,
    1995 and June 30, 1996, respectively               10,000          10,000 
 Common Stock, $.001 Par Value; Authorized
   20,000,000 Shares;  5,579,600 and 8,691,264
   Shares Issued and Outstanding at December 31,
   1995 and June 30, 1996, respectively.               18,122             127 
 Accumulated Deficit                                   (3,661)         (5,243)
                                                  ------------  --------------

         Total Stockholders' Equity                    24,461           4,884 
                                                  ------------  --------------
                                                  $    70,142   $      60,790 
                                                  ============  ==============
</TABLE>
 See  accompanying  notes  to  Condensed  Consolidated  Financial  Statements.
<PAGE>
<TABLE>
<CAPTION>
UGLY  DUCKLING  CORPORATION  AND  SUBSIDIARIES
Condensed  Consolidated  Statements  of  Operations
(In  thousands,  except  earnings  per  common  share  -  Unaudited)

                                    3 Mos       3 Mos       6 Mos       6 Mos
                                    Ended       Ended       Ended       Ended
                                   June 30,    June 30,    June 30,    June 30,
                                     1996        1995        1996        1995
                                  ----------  ----------  ----------  ----------
<S>                               <C>         <C>         <C>         <C>
Dealership Revenues:
  Sales of Used Cars              $  15,096   $  12,765   $  30,177   $  22,448 
  Income on Finance Receivables       2,101       1,911       4,591       3,475 
  Gain on Sales of Finance
    Receivables                         639           -       1,178           - 
  Income on Residual in Finance
    Receivables Sold                    476           -         579           - 
                                  ----------  ----------  ----------  ----------
                                     18,312      14,676      36,525      25,923 
                                  ----------  ----------  ----------  ----------
Cost of Dealership Revenues:
  Cost of Used Cars Sold              8,510       7,030      16,858      11,888 
  Provision for Credit Losses         2,566       2,344       5,172       4,404 
                                  ----------  ----------  ----------  ----------
                                     11,076       9,374      22,030      16,292 
                                  ----------  ----------  ----------  ----------

  Net Revenues from Dealership
    Activities                        7,236       5,302      14,495       9,631 

Other Income                          1,769         299       2,952         597 
                                  ----------  ----------  ----------  ----------

  Income before Operating
    Expenses                          9,005       5,601      17,447      10,228 

Operating Expenses                    6,284       4,646      12,010       8,616 
                                  ----------  ----------  ----------  ----------

  Operating Income                    2,721         955       5,437       1,612 

Interest Expense:
  Subordinated Notes Payable            605         802       1,237       1,594 
  Others                              1,033         436       2,052         766 
                                  ----------  ----------  ----------  ----------
                                      1,638       1,238       3,289       2,360 
                                  ----------  ----------  ----------  ----------

Income (Loss) before Income
  Taxes                               1,083        (283)      2,148        (748)

Income Tax Expense (Benefit)              -           -           -           - 
                                  ----------  ----------  ----------  ----------

  Net Earnings (Loss)                 1,083        (283)      2,148        (748)

  Preferred Stock Dividend             (267)          -        (567)          - 
                                  ----------  ----------  ----------  ----------

Net Earnings (Loss) Available
  to Common Shares                $     816       ($283)  $   1,581       ($748)
                                  ==========  ==========  ==========  ==========

Earnings (Loss) per Common
  Share:
     Primary                      $    0.13      ($0.05)  $    0.26      ($0.13)
                                  ==========  ==========  ==========  ==========
     Fully Diluted                $    0.13      ($0.05)  $    0.26      ($0.13)
                                  ==========  ==========  ==========  ==========

Weighted Average Common and
  Common Equivalent Shares
  Outstanding:
     Primary                          6,380       5,892       6,136       5,892 
                                  ==========  ==========  ==========  ==========
     Fully Diluted                    6,398       5,892       6,145       5,892 
                                  ==========  ==========  ==========  ==========
</TABLE>
See  accompanying  notes  to  Condensed  Consolidated  Financial  Statements. 
<PAGE>
<TABLE>
<CAPTION>
 UGLY  DUCKLING  CORPORATION  AND  SUBSIDIARIES
 Condensed  Consolidated  Statements  of  Cash  Flows
 (In  thousands  -  Unaudited)
                                                              6 Mos       6 Mos
                                                              Ended       Ended
                                                             June 30,    June 30,
                                                               1996        1995
                                                            ----------  ----------
<S>                                                         <C>         <C>
 Cash Flows from Operating Activities:
   Net Earnings (Loss)                                      $   2,148   $    (748)

   Adjustments to Reconcile Net Earnings (Loss) to Net
       Cash Provided by Operating Activities:
     Provision for Credit Losses                                5,172       4,404 
     Gain on Sale of Finance Receivables                       (1,178)          - 
     Income on Residual in Finance Receivables Sold              (579)          - 
     Compensation Expense Related to Sale of Common Stock           -          45 
     Increase in Deferred Income Taxes                           (226)       (584)
     Depreciation and Amortization                                701         545 
     Decrease in Refundable Income Taxes                        1,360         174 
     Changes in Assets and Liabilities:
       Increase in Inventory                                      (57)     (1,140)
       Decrease (Increase) in Other Assets                        136        (252)
       Increase in Accounts Payable and Accrued Expenses        2,710       1,706 
                                                            ----------  ----------

       Net Cash Provided by Operating Activities               10,187       4,150 
                                                            ----------  ----------

 Cash Flows Provided by (Used in) Investing Activities:
   Increase in Finance Receivables                            (44,300)    (23,507)
   Proceeds from Sales of Finance Receivables                  18,410           - 
   Collections on Finance Receivables                          19,010       7,832 
   Increase in Investments Arising from Finance
     Receivables Sold                                          (5,995)          - 
   Repayments of Notes Receivable                                  63           - 
   Purchases of Property and Equipment                         (2,056)     (1,838)
                                                            ----------  ----------

       Net Cash Used in Investing Activities                  (14,868)    (17,513)
                                                            ----------  ----------

 Cash Flows from Financing Activities:

   Repayments of Obligations Under Capital Leases                 (79)        (51)
   Net Additions (Repayments) of Notes Payable                (10,221)     11,847 
   Net Issuance (Repayments) of Subordinated Notes
     Payable                                                     (553)      1,709 
   Preferred Stock Dividends Paid                                (567)          - 
   Proceeds from Issuance of Common Stock                      14,945           5 
                                                            ----------  ----------

       Net Cash Provided by Financing Activities                3,525      13,510 
                                                            ----------  ----------

 Net Increase (Decrease) in Cash and Cash Equivalents          (1,156)        147 

 Cash and Cash Equivalents at Beginning of Period               1,419         168 
                                                            ----------  ----------

 Cash and Cash Equivalents at End of Period                 $     263   $     315 
                                                            ==========  ==========
</TABLE>
See  accompanying  notes  to  Condensed  Consolidated  Financial  Statements  
<PAGE>
UGLY  DUCKLING  CORPORATION
NOTES  TO  CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS
(Unaudited)

NOTE  1.        BASIS  OF  PRESENTATION

The accompanying unaudited condensed consolidated financial statements of Ugly
Duckling Corporation (Company) have been prepared in accordance with generally
accepted  accounting principles for interim financial information, pursuant to
rules and regulations of the Securities and Exchange Commission.  Accordingly,
they do not include all of the information and footnotes required by generally
accepted  accounting  principles  for  complete  financial statements.  In the
opinion  of  management,  such  unaudited  interim  information  reflect  all
adjustments,  consisting  only  of  normal recurring adjustments, necessary to
present  the  Company's  financial  position and results of operations for the
periods  presented.    The  results  of operations for interim periods are not
necessarily  indicative of the results to be expected for a full fiscal year. 
The  Condensed  Consolidated Balance Sheet as of December 31, 1995 was derived
from  audited  consolidated  financial statements as of that date but does not
include  all  the  information  and  footnotes  required by generally accepted
accounting  principals.    It  is suggested that these financial statements be
read  in  conjunction with the Company's consolidated financial statements for
the  year ended December 31, 1995, included in the Company's prospectus, dated
June  17,  1996, filed with the Securities and Exchange Commission pursuant to
Rule  424(b)  of  the  Securities  Act  of  1933,  as  amended.

NOTE  2.        SUMMARY  OF  PRINCIPAL  BALANCES,  NET

Following  is  a  summary  of Principal Balances, net, as of June 30, 1996 and
December  31,  1995.
<TABLE>
<CAPTION>
                                   June 30,    Dec. 31,
                                     1996        1995
                                  ----------  ----------
<S>                               <C>         <C>
Contractually Scheduled Payments  $  72,363   $  66,425 
Less: Unearned Finance Charges      (21,581)    (18,394)
                                  ----------  ----------
   Principal Balances                50,782      48,031 
Add: Accrued Interest                   548         613 
     Loan Origination Costs             330         582 
                                  ----------  ----------
Principal Balances, Net           $  51,660   $  49,226 
                                  ==========  ==========
</TABLE>

NOTE  3.        PRESENTATION  OF  DEALERSHIP  REVENUES  AND COST OF REVENUES

Revenues  from  Company  Dealership  operations consist of Sales of Used Cars,
Income  on Finance Receivables, Gain on Sale of Finance Receivables and Income
on  Residual  in  Finance  Receivables  Sold.   Cost of Revenues of Dealership
operations is comprised of Cost of Used Cars Sold and the Provision for Credit
Losses.

The  prices  at which the Company sells its cars and the interest rate that it
charges  to  finance  these  sales  take into consideration that the Company's
primary  customers  are high-risk borrowers, many of whom ultimately default. 
The  Provision  for Credit Losses reflects these factors and is treated by the
Company  as  a  cost of both the future finance income derived on the contract
receivables originated at Company Dealerships as well as a cost of the sale of
the  cars  themselves.    Accordingly, unlike traditional car dealerships, the
Company  does  not  present gross profit/margin in its Statement of Operations
calculated  as  Sales  of  Used  Cars  less  Cost  of  Used  Cars  Sold.
<PAGE>
NOTE  4.        PUBLIC  OFFERING

On  June  21,  1996,  the  Company  completed  its  initial public offering of
2,300,000  shares  of  its  Common  Stock.  Further,  on  June  28,  1996, the
underwriters of the offering exercised their over-allotment option to purchase
an  additional 345,000 shares of the Company's Common Stock.  The net proceeds
from the offering (approximately $14.9 million) were used to reduce borrowings
under  the  Company's  revolving  credit  facility.

Effective  upon  the  closing  of the initial public offering, SunAmerica Life
Insurance  Company  ("SunAmerica") converted $3.0 million of subordinated debt
into  Common  Stock at the initial public offering price.  SunAmerica received
444,444  shares  of  Common Stock in the Company.  The 12.5% subordinated note
was  originated  in  August  of  1995.

Effective  upon the closing of the initial public offering, Verde Investments,
Inc.(Verde),  an  affiliate  of the Company whose sole shareholder is also the
Chairman,  Chief  Executive  Officer, and majority stockholder of the Company,
lowered the rental rates on eleven properties leased to the Company by Verde. 
Verde  also granted the Company the right to purchase nine properties owned by
Verde and assign its leasehold interests in the two properties it subleases to
the  Company.  In addition, the interest rate on $14.0 million of subordinated
debt  payable  to  Verde  was  lowered  from  18%  to  10%.

On  June  21,  1996,  prior to the closing of the initial public offering, the
Board  of Directors declared a dividend on the Company's Preferred Stock at an
annualized  rate  of  12%  in  the amount of $267,000 covering the period from
April  1,  1996  through  June  21,  1996.    Effective upon completion of the
offering,  the dividend rate on $10.0 million of Preferred Stock held by Verde
was  lowered  to  10% through the end of 1997.  Future dividends shall be paid
when  declared by a majority of the Company's independent Board of Directors. 
The  Company  expects  to  pay  the  Preferred  Stock  dividend  each quarter.


NOTE  5.        COMMON  STOCK  EQUIVALENTS

Net Earnings (Loss) per common share amounts are based on the weighted average
number  of common shares and common stock equivalents outstanding as reflected
on  Exhibit  11  to  this  Quarterly  Report  on  Form  10-Q.


NOTE  6.        RECLASSIFICATIONS

Certain reclassifications have been made to previously reported information to
conform  with  classifications  made as of June 30, 1996 and for the three and
six  month  periods  then  ended.
<PAGE>
                                   ITEM 2.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

This  Quarterly  Report  on  Form  10-Q contains forward looking statements. 
Additional  written  or  oral  forward  looking  statements may be made by the
Company  from  time  to  time  in  filings  with  the  Securities and Exchange
Commission  or  otherwise.    Such  forward  looking statements are within the
meaning of that term in Section 27A of the Securities Act of 1933, as amended,
and  Section  21E  of  the  Securities Exchange Act of 1934, as amended.  Such
statements  may  include,  but  not  be  limited  to, projections of revenues,
income,  or loss, capital expenditures, plans for future operations, financing
needs  or plans, and plans relating to products or services of the Company, as
well  as  assumptions  relating  to  the  foregoing.

Forward  looking statements are inherently subject to risks and uncertainties,
some  of  which  cannot  be predicted or quantified.  Future events and actual
results  could  differ materially from those set forth in, contemplated by, or
underlying  the  forward  looking  statements.    Statements in this Quarterly
Report, including the Notes to the Condensed Consolidated Financial Statements
and  "Management's  Discussion and Analysis of Financial Condition and Results
of  Operations,"  describe  factors, among others, that could contribute to or
cause such differences.  Additional factors that could cause actual results to
differ  materially from those expressed in such forward looking statements are
set  forth  in  Exhibit  99  to  this  Quarterly  Report  on  Form  10-Q.

INTRODUCTION

The  Company  is  a  fully  integrated used car sales and finance company that
operates  the  largest  chain  of  "buy here-pay here" used car dealerships in
Arizona.    As  part of its activities, the Company underwrites, finances, and
services  installment  contracts  generated  by  its  dealerships  ("Company
Dealerships")  and by third party used car dealerships ("Third Party Dealers")
located in selected markets throughout the United States.  The Company targets
customers  who  have  limited  credit  histories,  low incomes, or past credit
problems  ("Sub-Prime  Borrowers").

BUSINESS  OPERATIONS    The Company commenced its used car sales and finance
operations  with  the  acquisition of two Company Dealerships in 1992.  During
1993, the Company acquired three additional Company Dealerships.  In 1994, the
Company  constructed  and  opened four new Company Dealerships that were built
specifically to meet the Company's new standards of appearance, reconditioning
capabilities, size, and location.  During 1994, the Company closed one Company
Dealership  because the facility failed to satisfy these new standards and, at
the  end  of  1995,  closed  its  Gilbert,  Arizona  dealership  (the "Gilbert
Dealership").

The  Gilbert  Dealership was used by the Company to evaluate the sale of later
model  used cars.  These cars had an average age of approximately three years,
which  is  two  to  five  years  newer than the cars typically sold at Company
Dealerships, and cost more than twice that of typical Company Dealership cars.
 The  Company  determined  that  its  standard  financing program could not be
implemented  on  these  higher  cost  cars.    Furthermore,  operation of this
dealership  required additional corporate infrastructure to support its market
niche,  such as distinct advertising and marketing programs, which the Company
was  unable to leverage across its other operations.  Accordingly, the Company
terminated  this  program  and  sold  the land, dealership building, and other
assets  to  a  third  party.  During the three months ended June 30, 1995, the
Gilbert  Dealership  produced sales of $2.6 million (average of $9,256 per car
sold)  and  gross  profits (Sales of Used Cars less Cost of Used Cars Sold) of
$697,000  (average  of  $2,462 per car sold), and the Company incurred selling
and marketing expenses of $177,000 (average of $625 per car sold).  During the
six  months ended June 30, 1995, the Gilbert Dealership produced sales of $3.6
million  (average  of  $8,191  per car sold) and gross profits of $1.1 million
(average  of  $2,591  per  car  sold),  and  the  Company incurred selling and
marketing  expenses of $217,000 (average of $492 per car sold).  The pro forma
results  of  operations  discussed  below have been adjusted as if the Gilbert
Dealership had been terminated as of December 31, 1994, as management believes
these  pro  forma  results  are  more  indicative  of  ongoing  operations.

In  1994,  the  Company  acquired  Champion  Financial  Services,  Inc.,  an
independent automobile finance company, primarily for its management expertise
and  contract  servicing  software  and  systems.  Champion had a portfolio of
approximately  $1.9  million  in  sub-prime  contracts  averaging  $2,000  in
principal  amount.    For  the  balance  of  1994,  the  Company  purchased an
additional  $1.7  million  in  contracts.

In  April  1995,  the  Company  initiated  an  aggressive  plan for purchasing
contracts  from  Third  Party Dealers and by June 30, 1996 had opened thirteen
Third  Party  Dealer  contract buying offices ("Branch Offices") in six states
serving  over  500  Third  Party  Dealers.

INITIAL PUBLIC OFFERING AND RECAPITALIZATION TRANSACTIONS  On June 21, 1996,
the  Company  completed  its  initial  public  offering of 2,300,000 shares of
Common  Stock.    On June 28, 1996, the underwriters of the offering exercised
their  overallotment  option  to  purchase an additional 345,000 shares of the
Company's  Common  Stock.    The net proceeds from the offering (approximately
$14.9  million)  were  used to reduce borrowings under the Company's revolving
credit  facility  ("Revolving  Facility")  with  General  Electric  Capital
Corporation  ("GE  Capital").

Effective  upon the closing of the initial public offering, Verde Investments,
Inc.  ("Verde"),  an  affiliate  of  the Company whose sole stockholder is the
Chairman,  Chief  Executive  Officer, and majority stockholder of the Company,
agreed  to sell to the Company, subject to financing, nine properties owned by
Verde and leased to the Company at the lower of $7.45 million or the appraised
value  (as  determined by an independent third party), and, pending such sale,
to  lower  the rental rates on such properties to an aggregate of $745,000 per
year,  which  the  Company  believes  approximates  the  financing costs to be
incurred  in  connection  with  the purchase of such properties.  In addition,
Verde  agreed  to  assign  to  the  Company  its  leasehold  interests  in two
properties  it  previously subleased to the Company, lowered the interest rate
on  $14  million  of  subordinated  debt  payable to Verde from 18% to 10% per
annum, and lowered the dividend rate on $10 million of Preferred Stock held by
Verde  (which  previously  accrued  a dividend of 12% annually, increasing one
percent  annually  to  a  maximum of 18%) to 10% through 1997.  Also effective
upon  the  closing  of  the  offering,  SunAmerica  Life  Insurance  Company
("SunAmerica"),  a  significant  funding source of the Company, converted $3.0
million  of  subordinated debt into Common Stock at the public offering price.


GROWTH  IN  FINANCE RECEIVABLES  Total assets of the Company grew from $60.8
million  at December 31, 1995 to $70.1 million at June 30, 1996 primarily as a
result  of  growth in finance receivable related assets.  This growth excludes
$20.5  million  in  principal balances outstanding and serviced by the Company
under securitization sales agreements at June 30, 1996, all of which were sold
during  1996.
<PAGE>
The  following  table reflects finance receivables principal balances for both
managed  and  owned  contracts  as  of  June  30,  1996 and December 31, 1995.

<TABLE>
<CAPTION>
FINANCE  RECEIVABLES  PRINCIPAL  BALANCES

                              June 30,    June 30,    December 31   December 31
                                1996        1996         1995           1995
                             -----------  ---------  -------------  ------------
                              Principal    Number      Principal       Number
<S>                          <C>          <C>        <C>            <C>
                               (000                     (000
Source of Contracts:          Omitted)    (Actual)     Omitted)       (Actual)
- ---------------------------  -----------  ---------  -------------  ------------
Originated at Company
  Dealerships                $   45,776      9,407   $      34,227         8,049
Purchased From Third Party
  Dealers                        25,476      5,028          13,804         2,733
                             -----------  ---------  -------------  ------------
    Total Managed Portfolio      71,252     14,435          48,031        10,782
Less Balances on Portfolio
  Securitized and Sold          (20,470)    (5,154)              -             -
                             -----------  ---------  -------------  ------------
    Total Owned Portfolio    $   50,782      9,281   $      48,031        10,782
                             ===========  =========  =============  ============
</TABLE>



The  following  tables  detail  finance  receivables  activity  for  contracts
originated  at  Company Dealerships and purchased from Third Party Dealers for
the  three  and  six  months  ended  June  30,  1996  and  1995.

<TABLE>
<CAPTION>
FINANCE  RECEIVABLE  PRINCIPAL  BALANCES  ORIGINATED/PURCHASED

                               3 Mos       3 Mos       3 Mos       3 Mos
                               Ended       Ended       Ended       Ended
                             June 30,    June 30,    June 30,    June 30,
                               1996        1996        1995        1995
                            -----------  ---------  -----------  ---------
                             Principal    Number     Principal    Number
<S>                         <C>          <C>        <C>          <C>
                               (000                    (000
Source of Contracts:          Omitted)   (Actual)     Omitted)    (Actual)
- --------------------------  -----------  ---------  -----------  ---------
Originated at Company
  Dealerships               $    13,462      1,852  $     9,837      1,686
Purchased From Third Party
    Dealers                      10,017      1,844        4,573        760
                            -----------  ---------  -----------  ---------
                            $    23,479      3,696  $    14,410      2,446
                            ===========  =========  ===========  =========
</TABLE>


<TABLE>
<CAPTION>
FINANCE  RECEIVABLE  PRINCIPAL  BALANCES  ORIGINATED/PURCHASED

                               6 Mos       6 Mos       6 Mos       6 Mos
                               Ended       Ended       Ended       Ended
                             June 30,    June 30,    June 30,    June 30,
                               1996        1996        1995        1995
                            -----------  ---------  -----------  ---------
                             Principal    Number     Principal    Number
<S>                         <C>          <C>        <C>          <C>
                              (000                     (000
Source of Contracts:         Omitted)    (Actual)     Omitted)   (Actual)
- --------------------------  -----------  ---------  -----------  ---------
Originated at Company
  Dealerships               $    27,097      3,838  $    18,002      3,156
Purchased From Third Party
    Dealers                      17,203      3,112        5,505      1,244
                            -----------  ---------  -----------  ---------
                            $    44,300      6,950  $    23,507      4,400
                            ===========  =========  ===========  =========
</TABLE>
<PAGE>
RESULTS  OF  OPERATIONS
FOR  THREE  MONTHS  ENDED  JUNE  30,  1996
COMPARED  TO  THREE  MONTHS  ENDED  JUNE  30,  1995

DEALERSHIP  REVENUES

SALES OF USED CARS - Sales of Used Cars during the three months ended June 30,
1996,  were  $15.1  million  versus sales of $10.1 million (pro forma) for the
comparable  three  month  period in 1995, reflecting an increase in same store
sales  of 49.5%.  During the three months ended June 30, 1996, 2,069 used cars
were  sold  with an average sales price of $7,296.  For the three months ended
June  30,  1995,  1,674  (pro forma) used cars were sold with an average sales
price  of $6,061 (pro forma).  The increase in revenue is attributable both to
Management's  decision  to sell higher quality vehicles, resulting in a higher
average  sales  price,  and  the  increase in the number of cars sold which is
attributed to the success of the Company's business strategy, most notably its
advertising  and  marketing  programs.

The  Company's  sales  strategy is to provide financing to customers with poor
credit  histories  or  who  are unable to obtain financing through traditional
sources.    The  Company  Dealerships  financed  approximately  89.2% of sales
revenue and 89.5% of the units sold for three month period ended June 30, 1996
compared  to  89.0%  (pro forma) of sales revenue and 93.2% (pro forma) of the
units  sold  for  the  comparable  period  in  1995.

INCOME ON FINANCE RECEIVABLES - Income on Finance Receivables from Dealership
sales  was  $2.1  million for the three months ended June 30, 1996 versus $1.9
million  for the comparable three month period in 1995, an increase of 10.5%. 
The $200,000 increase in income was primarily due to the $2.8 million increase
in  average  contract  balances  outstanding  during the period ended June 30,
1996, which was impacted by the Company's sale of $11.1 million in receivables
in  mid-June  1996.    The  Company  Dealership  portfolio of contracts had an
average  balance  of  $29.5 million for the three month period ending June 30,
1996 with an effective yield for the three month period of 28.9%.  The Company
Dealership  portfolio  averaged  $26.7 million for the three months ended June
30,  1995  with  an  effective  yield  for  the  period  of  29.0%.

GAIN  ON  SALES  OF  FINANCE RECEIVABLES - For the three months ended June 30,
1996, the Company recorded a Gain on Sale of Finance Receivables of $639,000. 
The Company completed its first securitization (Trust 1996A or Trust) in March
1996.    Under  terms  of  the  Trust,  for  a period of 90 days following the
original closing date, the Company was allowed to sell additional contracts to
the  Trust under the same terms and conditions as the original sale.  In June,
1996,  the  Company sold additional contracts to the Trust having an aggregate
principal  balance  of  approximately  $11.1 million.  The Company reduced its
Allowance  for  Credit  Losses  (Allowance)  by  $1.3  million  and retained a
residual  interest  in the contracts sold of $2.4 million. As was the case for
the  sale closed in the first quarter of 1996, the estimated excess cash flows
in  the Trust were discounted at 25% in determining gain on sale.  The Company
plans  to  undertake a securitization transaction approximately every three to
four  months,  but  future securitizations may include the sale of receivables
acquired  from  Third  Party  Dealers.

INCOME ON RESIDUAL IN FINANCE RECEIVABLES SOLD - Income on Residual in Finance
Receivables  Sold  totaled $476,000 for the three months ended June 30, 1996. 
With  the  close  of  the second sale of contracts to the Trust, the Company's
Residual  in  Finance Receivables Sold asset increased to $5.0 million at June
30,  1996  from  $2.6  million  at  March  31,  1996.
<PAGE>
COST  OF  DEALERSHIP  REVENUES

COST  OF  USED  CARS  SOLD  - Cost of Used Cars Sold were $8.5 million for the
three month period ended June 30, 1996 versus $5.1 million (pro forma) for the
comparable three month period in 1995, an increase of 66.7%.  This increase is
attributable  to  both  the  increase  in  the number of used cars sold and an
increase  in,  on  a  percentage basis, the average purchase price of the used
cars sold.  On a percentage basis, Cost of Used Cars Sold increased from 50.3%
(pro  forma)  of sales for the three month period ended June 30, 1995 to 56.4%
of sales for the comparable period in 1996.  In 1996, Management continued its
strategy  to  increase the quality, and therefore the cost, of cars sold while
targeting  a  consistent dollar gross margin.  For the three months ended June
30,  1996, on a per car sold basis, the average gross margin was $3,183 versus
$3,010  (pro  forma)  for  the  same  period  in  1995.

PROVISION  FOR  CREDIT  LOSSES  -  A  high  percentage  of  Company Dealership
customers  ultimately  do  not  make  all  of  their  contractually  scheduled
payments,  requiring the Company to charge off the remaining principal balance
due.    The  Company  maintains  an Allowance for Credit Losses to absorb such
losses.   To fund the Allowance as it relates to cars financed through Company
Dealerships, a direct charge to revenues is recorded through the Provision for
Credit  Losses  for each contract originated.  The Provision for Credit Losses
(Provision)  was  $2.6 million for the three months ended June 30, 1996 versus
$2.1  million  (pro  forma)  in  the comparable three month period in 1995, an
increase of 23.8% (pro forma).  This increase is attributable to the increases
in  both  the  number  of  contracts  originated as well as the average amount
financed  in  the three month period ending June 30, 1996.  As a percentage of
sales  financed,  the Provision averaged 19.1% for the three months ended June
30,  1996  versus  23.8%  (pro forma) for the comparable three month period in
1995.    The decrease in the percentage provided in 1996 reflects the positive
trends  in  net  charge  offs  as  supported by the Company's static pool loss
experience  as  well as an increase in the ratio of the wholesale value of the
collateral  to  the amount financed (resulting from an increase in the Cost of
Used  Cars  Sold  versus  Sales  of  Used  Cars).  The average amount financed
increased  25.6%  to  $7,268  for  the three months ended June 30, 1996 versus
$5,786  (pro  forma)  for the comparable three month period in 1995.  Also see
the  discussion  of  the  "Allowance  for  Credit  Losses"  below.

OTHER  INCOME

Other Income, which consists primarily of income on Third Party Dealer finance
receivables,  increased  in  conjunction  with  Third  Party  Dealer contracts
originated and outstanding to $1.5 million for the three months ended June 30,
1996  from  $221,000  for the three months ended June 30, 1995, an increase of
579%.    The  Third  Party  Dealer  portfolio  had an average balance of $22.9
million  for  the  three  month period ending June 30, 1996, with an effective
yield  for  the  three  month  period  of 26.2%.  This portfolio averaged $2.9
million  for  the three months ended June 30, 1995, with an effective yield of
30.5%

INCOME  BEFORE  OPERATING  EXPENSES

As  a  result  of  the  Company's continued expansion, Income before Operating
Expenses  grew to $9.0 million for the three months ended June 30, 1996 versus
$5.1  million  (pro  forma)  for  the  three  months ended June 30, 1995.  Net
Revenue from Dealership Activity was the primary contributor to the increase. 
The  increase  also  reflects  the  growth of the Company's Third Party Dealer
operations.
<PAGE>
OPERATING  EXPENSES

Operating  Expenses  consist  of  selling and marketing expenses, general and
administrative expenses and depreciation and amortization.  Operating Expenses
were $6.3 million for the three months ended June 30, 1996 versus $4.6 million
for  the three months ended June 30, 1995, an increase of 37.0%.  The increase
reflects  additional expenses attributable to the expansion of the Third Party
Dealer network from one branch office at March 31, 1995 to thirteen as of June
30,  1996  with  an additional eight branches slated to open in July 1996, for
which  pre-opening expenses in excess of $60,000 were incurred.  This increase
also reflects the continued development of corporate infrastructure, including
the  implementation  of  contract  servicing  facilities  and  systems,  to
accommodate  anticipated  future  growth. Expenses attributable to the Company
Dealership  sales  and  financing  activities,  including  real  property rent
expense,  also  increased  proportionately  to  the Company Dealership revenue
growth.    Through  June 21, 1996, the Company Dealerships paid rents to Verde
based on a percentage of Company Dealership revenues.  Effective June 21, 1996
these rents have been reduced to a fixed amount.  Had the new fixed rents been
in  place  for the three months ended June 30, 1996 and 1995, rent expense for
the three months periods would have been reduced by $481,000 and $347,000 (pro
forma),  respectively.    The Company also continues to expand its advertising
and  marketing  efforts.

Operating  Expenses  represented  31.3% of total revenues for the three months
ended June 30, 1996 and 31.0% of total revenue for the three months ended June
30,  1995.

INTEREST  EXPENSE

SUBORDINATED  NOTES  PAYABLE - Interest expense on Subordinated Notes Payable
totaled  $605,000 for the three months ended June 30, 1996 versus $802,000 for
the comparable three month period in 1995.  The decrease was due to a decrease
in  the  average  Subordinated  Note  balance from $17.8 million for the three
months  ended June 30, 1995 to $14 million for the three months ended June 30,
1996.    In addition, the interest rate on the Subordinated Note was decreased
from 18% to 10% effective June 21, 1996.  Had the rate decrease been effective
for  the  three  month  periods ended June 30, 1996 and 1995, interest expense
would  have  been  reduced  by  $269,000  and  $357,000,  respectively.

INTEREST,  OTHERS  -  Interest,  Others  consisted  primarily  of  the cost of
borrowing  under  the  Revolving  Facility  with GE Capital.  Interest, Others
totaled  $1.0 million for the three months ended June 30, 1996 versus $436,000
for  the  comparable  three  month period in 1995.  For the three month period
ended  June  30,  1996,  the  amount  outstanding under the Revolving Facility
averaged $34.1 million with an average borrowing cost of 10.4%.  For the three
month  period  ended June 30, 1995, the amount outstanding under the Revolving
Facility  averaged  $16.3  million  with  an  average borrowing rate of 11.2%.


RESULTS  OF  OPERATIONS
FOR  SIX  MONTHS  ENDED  JUNE  30,  1996
COMPARED  TO  SIX  MONTHS  ENDED  JUNE  30,  1995

DEALERSHIP  REVENUES

SALES OF USED CARS - Used Car Sales during the six months ended June 30, 1996,
were  $30.2  million  versus  sales  of  $18.8  million  (pro  forma)  for the
comparable  six  month  period  in  1995, reflecting an increase in same store
sales  of  over  60.6%.  During the six months ended June 30, 1996, 4,188 used
cars  were  sold  with  an  average sales price of $7,205.  For the six months
ended  June  30,  1995,  3,170 (pro forma) used cars were sold with an average
sales  price  of  $5,942 (pro forma).  The increase in revenue is attributable
both  to Management's decision to sell higher quality vehicles, resulting in a
higher average sales price, and the increase in the number of cars sold, which
is  attributed to the success of the Company's business strategy, most notably
its  advertising  and  marketing  programs.
<PAGE>
The  Company  Dealerships  financed  approximately  89.8% of sales revenue and
91.6%  of  the units sold for six month period ended June 30, 1996 compared to
87.3% (pro forma) of sales revenue and 91.5% (pro forma) of the units sold for
the  comparable  period  in  1995.

INCOME ON FINANCE RECEIVABLES - Income on Finance Receivables from Dealership
sales  was  $4.6  million  for  the six months ended June 30, 1996 versus $3.5
million  for  the six month period ended June 30, 1995, an increase of 31.4%. 
The  $1.1  million  increase  in  income was primarily due to the $8.1 million
increase  in average contract balances outstanding during the six months ended
June  30,  1996  as  impacted  by  the  Company's  sale  of  $13.0  million in
receivables  in  mid-March 1996 and an additional $11.1 million in receivables
in  mid-June  1996.    The  Company  Dealership  portfolio of contracts had an
average balance of $32.1 million for the six month period ending June 30, 1996
with  an  effective  yield  for  the  six  month period of 28.9%.  The Company
Dealership  portfolio averaged $24.0 million for the six months ended June 30,
1995  with  an  effective  yield  for  the  period  of  28.9%

GAIN  ON  SALES  OF  FINANCE  RECEIVABLES  -  The  Company  completed  the
securitization and sale of approximately $24.1 million in contracts originated
at  its Dealerships during the six month period ended June 1996 from which the
Company  recognized  gains  on  sales  of  $1.2  million.

INCOME ON RESIDUAL IN FINANCE RECEIVABLES SOLD - Income on Residual in Finance
Receivables  Sold  totaled  $579,000  for the six months ended June 30, 1996. 
With  the  close  of  the  second sale of contracts to Trust 1996A in mid-June
1996,  the  Company's  Residual in Finance Receivables Sold asset increased to
$5.0  million at June 30, 1996 from its original balance of approximately $2.6
million  at  March  12,  1996.


COST  OF  DEALERSHIP  REVENUES

COST  OF USED CARS SOLD - Cost of Used Cars Sold was $16.8 million for the six
month  period  ended  June  30,  1996  versus $9.4 million (pro forma) for the
comparable  six  month period in 1995, an increase of 78.7%.  This increase is
attributable  to  both  the  increase  in  the number of used cars sold and an
increase  in,  on  a  percentage basis, the average purchase price of the used
cars sold.  On a percentage basis, Cost of Used Cars Sold increased from 50.0%
(pro  forma) of sales for the six month period ended June 30, 1995 to 55.9% of
sales  for  the  comparable period in 1996.  In 1996, Management continued its
strategy  to  increase the quality, and therefore the cost, of cars sold while
targeting a consistent dollar gross margin.  For the six months ended June 30,
1996,  on  a  per  car  sold basis, the average gross margin was $3,180 versus
$2,971  (pro  forma)  for  the  same  period  in  1995.

PROVISION  FOR  CREDIT  LOSSES  -  The  Provision was $5.2 million for the six
months  ended  June 30, 1996 versus $4.0 million (pro forma) in the comparable
six  months  in  1995, an increase of 30.0%.  This increase is attributable to
the  increases  in  both  the  number  of  contracts originated as well as the
average  amount  financed  in the six month period ending June 30, 1996.  As a
percentage  of sales financed, the Provision averaged 19.1% for the six months
ended  June  30,  1996  versus  24.4% (pro forma) for the comparable six month
period  in 1995.  The decrease in the percentage provided in 1996 reflects the
positive  trends  in net charge offs as supported by the Company's static pool
loss  experience as well as an increase in the ratio of the wholesale value of
the  collateral to the amount financed (resulting from an increase in the Cost
of  Used  cars  Sold  versus Sales of Used Cars).  The average amount financed
increased 24.4% to $7,060 for the six months ended June 30, 1996 versus $5,674
(pro  forma)  for  the  comparable  six  month  period in 1995.  Also, see the
discussion  of  the  "Allowance  for  Credit  Losses"  below.
<PAGE>
OTHER  INCOME  -  Other  Income, which consists primarily of income on Third
Party Dealer finance receivables, increased to $2.5 million for the six months
ended  June  30, 1996 from $438,000 for the six months ended June 30, 1995, an
increase  of  471%.    The  Third  Party  Dealer portfolio of contracts had an
average balance of $18.8 million for the six month period ended June 30, 1996,
with  an  effective  yield  for the six month period of 26.5%.  This portfolio
averaged  $2.8  million  for  the  six  months  ended  June  30, 1995, with an
effective  yield  for  the  period  of  30.5%.


INCOME  BEFORE  OPERATING  EXPENSES

As  a  result  of  the  Company's continued expansion, Income before Operating
Expenses  grew to $17.4 million for the six months ended June 30, 1996, versus
$9.5  million (pro forma) for the six months ended June 30, 1995.  Net Revenue
from  Dealership  Activity  was  the primary contributor to the increase.  The
increase  also  reflects  the  growth  of  the  Company's  Third  Party Dealer
operations.

OPERATING  EXPENSES  -  Operating  Expenses consist of selling and marketing
expenses,  general  and  administrative  expenses  and  depreciation  and
amortization.   Operating Expenses were $12.0 million for the six months ended
June  30, 1996, versus $8.6 million for the six months ended June 30, 1995, an
increase  of 39.5%.  The increase reflects additional expenses attributable to
the  expansion  of  the  Third  Party Dealer network from one branch office at
March  31,  1995,  to  thirteen  as  of June 30, 1996 with an additional eight
branches slated to open in July 1996, for which pre-opening expenses in excess
of $60,000 were incurred. The increase also reflects the continued development
of  corporate  infrastructure,  including  the  implementation  of  contract
servicing  facilities  and  systems, to accommodate anticipated future growth.
Expenses  attributable  to  the  Company  Dealership  sales  and  financing
activities,  including  real  property  rent  expense,  also  increased
proportionately  to  the  Company  Dealership  revenue growth.  Until June 21,
1996,  the  Company  Dealerships  paid rents to Verde based on a percentage of
Company  Dealership total revenues.  Effective June 21, 1996, these rents have
been reduced to a fixed amount.  Had the new fixed rents been in place for the
six  months  ended  June  30,  1996  and  1995, rent expense for the six month
periods  would  have  been  reduced  by  $961,000  and  $653,000  (pro forma),
respectively.    The  Company  also  continues  to  expand its advertising and
marketing  efforts.

Operating  Expenses  represented  30.4%  of  total revenues for the six months
ended  June  30, 1996 and 32.5% of total revenue for the six months ended June
30,  1995.

INTEREST  EXPENSE

SUBORDINATED  NOTES  PAYABLE - Interest expense on Subordinated Notes Payable
totaled  $1.2  million  for  the  six  months  ended June 30, 1996 versus $1.6
million  for the comparable six month period in 1995.  The decrease was due to
a decrease in the average Subordinated Note balance from $17.8 million for the
six  months ended June 30, 1995 to $13.8 million for the six months ended June
30,  1996.    In  addition,  effective  June 21, 1996 the interest rate on the
Subordinated  Note  was  decreased  from  18%  to  10%.  Had the interest rate
decrease  been  effective  for  the  six month periods ended June 30, 1996 and
1995,  interest  expense  would  have  been  reduced  $550,000  and  $709,000,
respectively.

INTEREST,  OTHERS  -  Interest,  Others  consisted  primarily  of  the cost of
borrowing  under  the  Revolving  Facility  with GE Capital.  Interest, Others
totaled  $2.1  million  for the six months ended June 30, 1996 versus $766,000
for  the  comparable six month period in 1995.  For the six month period ended
June  30,  1996  the  amount outstanding under the Revolving Facility averaged
$34.3  million  with  an  average  borrowing rate of 10.5%.  For the six month
period  ended  June  30,  1995,  the  amount  outstanding  under the Revolving
Facility  averaged  $13.5  million  with  an  average borrowing rate of 11.3%.
<PAGE>
ALLOWANCE  FOR  CREDIT  LOSSES

The  Company  has  established  an Allowance for Credit Losses (Allowance) to
cover  anticipated credit losses on contracts currently in its portfolio.  The
Allowance  is  established  through a Provision for Credit Losses on contracts
originated  at  Company  Dealerships,  and  through  Nonrefundable Acquisition
Discounts  (Discount)  on  contracts  purchased  from Third Party Dealers. The
aggregate Allowance as a percentage of principal balances was 15.6% as of June
30,  1996 and 16.7% as of December 31, 1995.  For the reasons discussed below,
since  December  31, 1995, the Allowance as a percentage of principal balances
for  both  contracts originated at Company Dealerships and for those purchased
from  Third  Party  Dealers  has  increased  while  the  total  Allowance as a
percentage  of total principal has decreased.  This percentage decrease in the
Allowance  relative  to  the  total  portfolio  is due to the disproportionate
growth  in  the  portfolio  arising  from contracts purchased from Third Party
Dealers,  for  which  a  lower  level  of  Allowance  is  required.

CONTRACTS  ORIGINATED  AT  COMPANY  DEALERSHIPS  - The Allowance on contracts
originated  at Company Dealerships increased to 23.6% of outstanding principal
balance as of June 30, 1996.  The Allowance on contracts originated at Company
Dealerships  was  23.0%  and 21.9% as of March 31, 1996 and December 31, 1995,
respectively.

The following table reflects activity in the Allowance, as well as information
regarding  charge off activity, on contracts originated at Company Dealerships
for  the  three  and  six  month  periods  ended  June  30,  1996  and  1995.

<TABLE>
<CAPTION>
                               3 Mos       3 Mos       6 Mos       6 Mos
                               Ended       Ended       Ended       Ended
                              June 30,    June 30,    June 30,    June 30,
                                1996        1995        1996        1995
                             ----------  ----------  ----------  ----------
<S>                          <C>         <C>         <C>         <C>
Balances at beginning of
  period                     $   6,400   $   6,745   $   7,500   $   6,050 
Provision for credit losses      2,566       2,344       5,172       4,404 
Reduction attributable to
  loans sold                    (1,265)          -      (2,924)          - 
Net Charge offs                 (1,727)     (1,214)     (3,774)     (2,579)
                             ----------  ----------  ----------  ----------
Balances at end of
  period                     $   5,974   $   7,875   $   5,974   $   7,875 
                             ==========  ==========  ==========  ==========


Charge off Activity:
- ---------------------------                                                
Principal Balances:
  Collateral Repossessed     $  (1,342)  $  (1,345)  $  (3,596)  $  (2,498)
  Other                           (815)       (489)     (1,277)       (904)
                             ----------  ----------  ----------  ----------
  Total Principal Balances      (2,157)     (1,834)     (4,873)     (3,402)
  Accrued interest                (205)       (123)       (372)       (243)
  Recoveries, net                  635         743       1,471       1,066 
                             ----------  ----------  ----------  ----------

Net Charge Offs              $  (1,727)  $  (1,214)  $  (3,774)  $  (2,579)
                             ==========  ==========  ==========  ==========
</TABLE>

For  contracts  originated at Company Dealerships, static pool loss experience
trends  for both the three and six month periods ended June 30, 1996 continued
to  improve.    The  following  table  details  the  Company's historical loss
experience  on  a  static  pool  basis  beginning  January  1993  on contracts
originated  at  Company  Dealerships.
<PAGE>
<TABLE>
<CAPTION>
        Pool's Cumulative Net Losses as Percentage of Pool's Original
                         Aggregate Principal Balance

                   Payments Completed by Customer Before Charge Off
                 0          3               6        12       18      24
             ---------  ----------      ---------  -------  -------  -----
<S>          <C>        <C>         <C>  <C>        <C>      <C>      <C>
1993:
1st Quarter       6.6%       18.3%          26.6%    33.2%    35.1%  35.3%
2nd Quarter       7.7%       18.4%          26.2%    30.6%    32.1%  32.3%
3rd Quarter       8.5%       19.9%          25.2%    30.4%    31.5%  31.7%
4th Quarter       7.1%       16.9%          23.4%    27.7%    28.9%  29.5%

1994:
1st Quarter       3.5%       10.8%          14.3%    17.7%    19.3%     x
2nd Quarter       3.7%       11.3%          15.3%    19.7%    21.7%     - 
3rd Quarter       3.5%        8.5%          12.9%    17.0%       x      - 
4th Quarter       2.9%        9.1%          13.3%    18.0%       -      - 

1995:
1st Quarter       1.6%        8.3%          13.8%       x        -      - 
2nd Quarter       2.5%        7.9%          12.7%       -        -      - 
3rd Quarter       1.9%        6.5%             x        -        -      - 
4th Quarter       1.1%          x              -        -        -      - 

1996:
1st Quarter       1.0%          -              -        -        -      - 
</TABLE>

For  periods  denoted  by  an "x", the pools have not seasoned sufficiently to
allow  for  computation of cumulative losses.  With respect to periods denoted
by  a  "-",  the  pools  have  not yet attained the indicated cumulative age. 
However,  management  has factored the improved trends indicated by its static
pool  analysis  into  its  determination  of the adequacy of the Allowance for
Credit  Losses  for  these  periods.

Major  factors  in  determining  the  collectability  and  performance  of the
Company's contract portfolio are current delinquencies and historical trends. 
The  following  table details portfolio delinquency ratios as of June 30, 1996
with  comparative information for March 31, 1996 and December 31, 1995.  Trend
analysis  reveals  no  significant  changes in the expected collectability and
performance  of  the  portfolio.

<TABLE>
<CAPTION>
                                  June 30,   March 31,   December 31,
                                    1996        1996         1995
                                  ---------  ----------  -------------
<S>                               <C>        <C>         <C>
Delinquency Percentages:
Principal balances current            96.2%       96.3%          94.7%
Principal balances 31 to 60 days       2.8%        2.6%           4.2%
Principal balances over 60 days        1.0%        1.1%           1.1%
</TABLE>

Due  primarily  to  its customers using income tax refunds as a source of down
payments,  Company  car  sales  and resulting finance contracts originated are
higher  in the first six months of the year.  Accordingly, the increase in the
Allowance  at  June  30,  1996  over  March  31, 1996 and December 31, 1995 is
primarily  attributable  to  the  timing  of  the  increase  in  the Allowance
resulting from the increased volume and associated Provision for Credit Losses
taken  at the time of sale on each contract versus reductions (charge offs) in
the  Allowance,  which  have  not  yet  had  sufficient  time  to  occur.

CONTRACTS  PURCHASED  FROM  THIRD  PARTY  DEALERS - The Allowance on contracts
purchased  from  Third  Party  Dealers  increased  to  8.1% of the outstanding
principal  balance as of June 30, 1996.  The Allowance was 7.3% and 7.2% as of
March  31, 1996 and December 31, 1995, respectively.  For these contracts, the
Company  continues  to  credit  all  Discount  acquired  with  the purchase of
contracts  from  Third  Party  Dealers  to  the  Allowance.
<PAGE>
The following  table  reflects  activity  in  the  Allowance,  as  well as
information  regarding  charge off activity, on contracts purchased from Third
Party  Dealers  for  the  three  and six month periods ended June 30, 1996 and
1995.

<TABLE>
<CAPTION>
                                   3 Mos       3 Mos       6 Mos       6 Mos
                                   Ended       Ended       Ended       Ended
                                  June 30,    June 30,    June 30,    June 30,
                                    1996        1995        1996        1995
                                 ----------  ----------  ----------  ----------
<S>                              <C>         <C>         <C>         <C>
Balances at beginning of period  $   1,350   $     151   $   1,000   $     160 
Provision for credit losses              -           - 
Discount acquired                    1,109         579       1,830         681 
Net Charge offs                       (385)        (80)       (756)       (191)
                                 ----------  ----------  ----------  ----------
Balances at end of period        $   2,074   $     650   $   2,074   $     650 
                                 ==========  ==========  ==========  ==========

Charge off Activity:
- -------------------------------                                                
Principal Balances:
  Collateral Repossessed         $    (525)  $     (68)  $  (1,067)  $    (122)
    Other                             (134)         (5)       (225)        (53)
                                 ----------  ----------  ----------  ----------
  Total Principal Balances            (659)        (73)     (1,292)       (175)
  Accrued interest                     (29)         (7)        (59)        (16)
  Recoveries, net                      303           -         595           - 
                                 ----------  ----------  ----------  ----------
Net Charge Offs                  $    (385)  $     (80)  $    (756)  $    (191)
                                 ==========  ==========  ==========  ==========
</TABLE>

Discount  acquired  totaled  $1.1  million for the three months ended June 30,
1996  versus  $579,000  for  the  comparable three month period in 1995.  As a
percentage of principal balances purchased the Discount averaged 11.1% for the
three  months  ended  June 30, 1996, versus 12.6% for the comparable period in
1995.  For  the  six  months  ended  June 30, 1996 and 1995, Discount acquired
totaled  $1.8 million and $681,000 respectively.  As a percentage of contracts
purchased,  Discount  averaged  10.6%  and  12.4%, respectively.  In the three
months  ended  June  30, 1995, the Company had just begun its expansion of the
Third  Party Dealer branch network and significantly curtailed the purchase of
lesser  quality  contracts,  which  were  purchased  at  a  higher discounts. 
Accordingly,  the  lower percentage level of Discount for both the three month
and  six  month  periods  in  1996  versus  comparable  periods  in  1995  is
attributable  to  this  transition  to  higher quality contracts, purchased at
lower  discounts.

Although  the Company intends to apply static pool analysis to its Third Party
Dealer  portfolio,  this  portfolio  has  not  had  sufficient  seasoning  for
meaningful  analysis.    While  the  static  pool  information  is developing,
Management  evaluates the adequacy of the Allowance for the Third Party Dealer
portfolio  through  comparison  in  the  characteristics  of  borrowers  and
collateral  ratios  of  this  portfolio versus those originated at the Company
Dealerships,  as  well  as  through  comparison  of  the  contracts'  actual
performance,  and  portfolio  delinquency.

Major  factors  in  determining the expected collectability and performance of
the  Company's  Third  Party  Dealer  portfolio  are current delinquencies and
historical  trends.   The following table details portfolio delinquency ratios
as  of  June  30,  1996  with  comparative  information for March 31, 1996 and
December  31,  1995.  Trend  analysis  reveals  no  significant changes in the
expected  collectability  and  performance  of  the  portfolio.

<TABLE>
<CAPTION>
                                  June 30,   March 31,   December 31,
                                    1996        1996         1995
                                  ---------  ----------  -------------
<S>                               <C>        <C>         <C>
Delinquency Percentages:
Principal balances current            98.4%       99.0%          98.4%
Principal balances 31 to 60 days       1.4%        0.9%           1.2%
Principal balances over 60 days        0.2%        0.1%           0.4%
</TABLE>
<PAGE>
The Third Party Dealer portfolio continued to grow rapidly for the three month
and  six  month periods ended June 30, 1996.  Accordingly, the increase in the
Allowance  at  June  30,  1996  over  March  31, 1996 and December 31, 1995 is
attributable  to  the  Discount  acquired  at  purchase  and  credited  to the
Allowance,  which  has  not  yet  been  reduced  by  expected  charge  offs.

LIQUIDITY  AND  CAPITAL  RESOURCES

The  Company  requires capital to support increases in its contract portfolio,
expansion  of  Company  Dealerships  and  Branch  Offices,  the  purchase  of
inventories,  the  purchase of property and equipment, and for working capital
and  general corporate purposes.  The funding sources available to the Company
include  operating  cash  flow, proceeds from the sale of finance receivables,
and  supplemental  borrowings.

The Company's Net Cash Provided by Operating Activities increased by 143% from
$4.2  million  for the six months ended June 30, 1995 to $10.2 million for the
six  months  ended June 30, 1996.  The increase was primarily due to increases
in  Net  Earnings,  Provision  for Credit Losses, Accounts Payable and Accrued
Expenses,  and  Other  Liabilities  and  a decrease in Refundable Income Taxes
offset  by  the  Gain  on  Sale  of  Finance  Receivables.

The  Net  Cash  Used  in  Investing  Activities  decreased by 15.3% from $17.6
million  in  the  six  months  ended June 30, 1995 to $14.9 million in the six
months ended June 30, 1996.  The $18.4 million provided by the sale of finance
receivables  and  the  $19.0  million  provided  by  collections  on  finance
receivables  were  offset by the $44.3 million used in the increase in finance
receivables,  $6.0  million  used for the increase in Investments Arising from
Finance  Receivables Sold, and $2.0 million used for the purchases of property
and  equipment.

The  Company's  Net  Cash  Provided by Financing Activities decreased by 74.1%
from  $13.5  million  in the six months ended June 30, 1995 to $3.5 million in
the  six  months ended June 30, 1996.  The primary financing activities in the
first  six months of 1996 were the $14.9 million in proceeds from the issuance
of  common  stock  and  corresponding $10.2 million reduction of the Revolving
Facility  with  GE  Capital.

REVOLVING  FACILITY  -  The Revolving Facility with GE Capital has a maximum
commitment  of up to $50.0 million.  Under the Revolving Facility, the Company
may borrow up to 65.0% of the principal balance of eligible Company Dealership
contracts  and  up  to  90.0% of the principal balance of eligible Third Party
Dealer  contracts.  The Revolving Facility expires in September 1997, at which
time  the  Company  has  the  option  to  renew the Revolving Facility for one
additional  year.    The  facility  is  secured  by  substantially  all of the
Company's assets.  As of June 30, 1996, the Company's borrowing capacity under
the  Revolving  Facility  was  approximately  $38.0  million,  the  aggregate
principal  amount  outstanding under the Revolving Facility was $20.6 million,
and the amount available to be borrowed under the facility was $17.4 million. 
The  Revolving Facility bears interest at the 30-day LIBOR plus 4.25%, payable
daily  (total  rate  of  9.7%  as  of  June  30,  1996).

SUBORDINATED  NOTES  PAYABLE  -  The  Company  has  historically  borrowed
substantial amounts from Verde, an affiliate of the Company.  The subordinated
notes  payable  balances  outstanding  to  Verde  totaled  $14.6 million as of
December  31,  1995 ($24.6 million prior to the conversion of $10.0 million to
Preferred  Stock  as discussed below), and $14.0 million as of June 30, 1996. 
Prior to June 21, 1996, these borrowings accrued interest at an annual rate of
18.0%.    Effective June 21, 1996 the annual interest rate on these borrowings
was  reduced  to  10.0%.   The Company is required to make monthly payments of
interest and annual payments of principal in the amount of $2.0 million.  This
debt  is  junior  to all of the Company's other indebtedness.  The Company may
suspend  interest  and  principal  payments  in  the event it is in default on
obligations  to  any  other  creditors.
<PAGE>
PREFERRED  STOCK  -  On  December 31, 1995, Verde Investments converted $10.0
million of subordinated debt to Preferred Stock of the Company.  Prior to June
21, 1996, the Preferred Stock accrued a dividend of 12.0% annually, increasing
one  percent  per  year  up to a maximum of 18.0%. Effective June 21, 1996 the
dividend  on  the  Preferred Stock was decreased to 10.0% through December 31,
1997,  at  which  time  the  rate  will  be  raised  to, and remain at, 12.0%.

CONVERTIBLE  NOTE - In August 1995, the Company entered into a note purchase
agreement  with  SunAmerica  pursuant  to  which  SunAmerica  purchased a $3.0
million  convertible  subordinated  note.  Effective June 21, 1996, SunAmerica
exercised  its  conversion  rights.    In return for the early exercise of its
conversion  rights,  the  Company  granted  SunAmerica  a  ten-year warrant to
purchase 116,000 shares of Common Stock at $6.75 per share, the initial public
offering  price,  and  paid  fees  to  SunAmerica  totaling  $150,000.

SECURITIZATIONS  -  SunAmerica  and  the  Company  have  entered  into  the
Securitization  Program  under  which  SunAmerica  may  purchase  up to $175.0
million  of  certificates secured by contracts.  The Securitization Program is
intended  to  provide  the Company with an additional source of funding to the
Revolving  Facility.    At  the  closing  of  each securitization, the Company
receives payment from SunAmerica for the certificates sold (net of investments
held  in trust).  The Company also generates cash flow under this program from
ongoing  servicing  fees and excess cash flow distributions resulting from the
difference  between  the payments received from customers on the contracts and
the  payments  paid  to  SunAmerica.

CAPITAL  EXPENDITURES AND COMMITMENTS - Pursuant to its growth strategy, the
Company  anticipates  developing or acquiring five new Company Dealerships and
opening  15  to  20  new  Branch  Offices  by  December 31, 1997.  The Company
estimates  that  it  will  cost  an aggregate of approximately $7.5 million to
develop  these  Company Dealerships and an additional $750,000 to $1.0 million
to  establish  the  Branch  Offices.    The  Company  intends to finance these
expenditures  through  operating  cash  flows  and  supplemental  borrowings,
including  under  the  Revolving  Facility.

SEASONALITY

Historically,  the  Company  has  experienced higher revenues in the first two
quarters  (particularly  in  the first quarter) of the year than in the latter
half of the year.  The Company believes that these results are due to seasonal
buying  patterns  resulting  in  part from the fact that many of its customers
receive  income  tax  refunds  during  the first half of the year, which are a
primary  source  of  down  payments  on  used  car  purchases.

INFLATION

Increases  in  inflation  generally  result  in higher interest rates.  Higher
interest rates on the Company's borrowings would decrease the profitability of
the  Company's  existing  portfolio.  The Company will seek to limit this risk
through  its  Securitization  Program  and,  to  the  extent market conditions
permit,  for contracts originated at Company Dealerships, either by increasing
the  interest  rate  charged,  or  the profit margin on, the cars sold, or for
contracts  acquired from Third Party Dealers, either by acquiring contracts at
a  higher discount or with a higher interest rate.  To date, inflation has not
had  a  significant  impact  on  the  Company's  operations.
<PAGE>
                         PART II.  OTHER INFORMATION


Item  1.          Legal  Proceedings.

The   registrant  and   its   subsidiary   are   not   the  subject  of  legal
proceedings  which,  in the opinion of management, will have a material effect
on  the  financial  position  of  the registrant or its results of operations.

Item  2.          Changes  in  Securities.

     None.

Item  3.          Defaults  Upon  Senior  Securities.

     None.

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

Pursuant  to an Action by Unanimous Written Consent of the stockholders of the
Company,  effective  as of May 29, 1996, the stockholders unanimously approved
and  adopted:  (i)  a  Director  Incentive Plan, pursuant to which the Company
reserved  50,000  shares  of  its  Common  Stock  for  issuance to nonemployee
directors of the Company in accordance with the terms of the plan; and (ii) an
amendment  to  the  Company's  Certificate of Incorporation to elect not to be
governed  by  Section  203  of  the  Delaware  General  Corporation  Law.

Pursuant  to an Action by Unanimous Written Consent of the stockholders of the
Company,  effective  as of May 29, 1996, the stockholders unanimously approved
and adopted an amendment to the Company's Long-Term Incentive Plan to increase
the  number  of  shares  for  issuance  under  the  plan  to  800,000.

Item  5.          Other  Information.

     None.

Item  6.          Exhibits  and  Reports  on  Form  8-K.

     (a)          Exhibits

     Exhibit  11  -  Statement  regarding  Computation  of  Earning  per Share

     Exhibit  27  -  Financial  Data  Schedule  -  Regulation  S-X  Article  5

     Exhibit  99  -  Statement  regarding  Forward-looking  Information

     (b)                    Reports  on  Form  8-K.

     No  reports on Form 8-K have been filed during the quarter for which this
report  is  filed.
<PAGE>
Pursuant  to  the requirements of the Securities and Exchange Act of 1934, the
registrant  has  duly  caused  this  report  to be signed on its behalf by the
undersigned  thereunto  duly  authorized.


Ugly  Duckling  Corporation


Date:  August  13,  1996




/s/  Steven  T.  Darak
- -----------------------------------------------
Steven  T.  Darak
Senior  Vice  President  and
Chief  Financial  Officer
(Principal  Financial  and  Accounting  Officer)











































                                     S-1

                                EXHIBIT  11
<TABLE>
<CAPTION>
Ugly  Duckling  Corporation
Schedule  of  Computation  of  Earnings  Per  Common  Share

                                                3 Mos       3 Mos        3 Mos       3 Mos
                                                Ended       Ended        Ended       Ended
                                               June 30,    June 30,     June 30,    June 30,
                                                1996         1996        1995        1995
                                             -----------  ----------  ----------  ----------
                                                            Fully                   Fully
                                               Primary     Diluted     Primary     Diluted
                                             -----------  ----------  ----------  ----------
<S>                                          <C>          <C>         <C>         <C>
Net earnings (loss)                          $1,083,000   1,083,000    (283,000)   (283,000)

Preferred dividends                            (267,000)   (267,000)          -           - 
                                             -----------  ----------  ----------  ----------

Net earnings (loss)available to common
   shares                                       816,000     816,000    (283,000)   (283,000)
                                             ===========  ==========  ==========  ==========


Earnings (loss) per common share             $     0.13        0.13       (0.05)      (0.05)
                                             ===========  ==========  ==========  ==========


Weighted average common shares outstanding    5,984,480   5,984,480   5,521,600   5,521,600 

Common equivalent shares outstanding
  using the treasury stock method               395,552     413,824     370,513     370,513 
                                             -----------  ----------  ----------  ----------

Weighted average common and common
  equivalent shares outstanding               6,380,032   6,398,304   5,892,113   5,892,113 
                                             ===========  ==========  ==========  ==========
</TABLE>

<TABLE>
<CAPTION>
Ugly  Duckling  Corporation
Schedule  of  Computation  of  Earnings  Per  Common  Share,  continued

                                                3 Mos       3 Mos        3 Mos       3 Mos
                                                Ended       Ended        Ended       Ended
                                               June 30,    June 30,     June 30,    June 30,
                                                1996         1996        1995        1995
                                             -----------  ----------  ----------  ----------
                                                            Fully                   Fully
                                               Primary     Diluted     Primary     Diluted
                                             -----------  ----------  ----------  ----------
<S>                                          <C>          <C>         <C>         <C>
Net earnings (loss)                          $2,148,000   2,148,000    (748,000)   (748,000)

Preferred dividends                            (567,000)   (567,000)          -           - 
                                             -----------  ----------  ----------  ----------
Net earnings (loss)available to common
  shares                                      1,581,000   1,581,000    (748,000)   (748,000)
                                             ===========  ==========  ==========  ==========


Earnings (loss) per common share             $     0.26        0.26       (0.13)      (0.13)
                                             ===========  ==========  ==========  ==========


Weighted average common shares outstanding    5,753,040   5,753,040   5,521,600   5,521,600 

Common equivalent shares outstanding
  using the treasury stock method               383,033     392,169     370,513     370,513 
                                             -----------  ----------  ----------  ----------

Weighted average common and common
  equivalent shares outstanding               6,136,073   6,145,209   5,892,113   5,892,113 
                                             ===========  ==========  ==========  ==========
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the 
Company's unaudited financial statements as of and for the three months 
and six months ended June 30, 1996, and is qualified in its entirety by 
reference to such statements.
</LEGEND>
<CIK> 0001012704
<NAME> UGLY DUCKLING CORP
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996          DEC-31-1996
<PERIOD-END>                               JUN-30-1996          JUN-30-1996
<CASH>                                             263                  263
<SECURITIES>                                     6,575                6,575
<RECEIVABLES>                                   51,660               51,660
<ALLOWANCES>                                     8,048                8,048
<INVENTORY>                                      6,386                6,386
<CURRENT-ASSETS>                                     0<F1>                0<F1>
<PP&E>                                          11,572               11,572
<DEPRECIATION>                                   2,095                2,095
<TOTAL-ASSETS>                                  70,142               70,142
<CURRENT-LIABILITIES>                                0<F1>                0<F1>
<BONDS>                                              0                    0
                                0                    0
                                     10,000               10,000
<COMMON>                                        18,122               18,122
<OTHER-SE>                                      (3,661)              (3,661)
<TOTAL-LIABILITY-AND-EQUITY>                    70,142               70,142
<SALES>                                         15,096               30,177
<TOTAL-REVENUES>                                20,081               39,477
<CGS>                                            8,510               16,858
<TOTAL-COSTS>                                        0                    0
<OTHER-EXPENSES>                                 6,284               12,010
<LOSS-PROVISION>                                 2,566                5,172
<INTEREST-EXPENSE>                               1,638                3,289
<INCOME-PRETAX>                                  1,083                2,148
<INCOME-TAX>                                         0                    0
<INCOME-CONTINUING>                                  0                    0
<DISCONTINUED>                                       0                    0
<EXTRAORDINARY>                                      0                    0
<CHANGES>                                            0                    0
<NET-INCOME>                                     1,083                2,148
<EPS-PRIMARY>                                      .13                  .26
<EPS-DILUTED>                                      .13                  .26
<FN>
<F1>UNCLASSIFIED BALANCE SHEET
</FN>
        

</TABLE>

                                  EXHIBIT 99

CAUTIONARY  STATEMENT  REGARDING  FORWARD  LOOKING  STATEMENTS

The  Company  wishes  to take advantage of the new "safe harbor" provisions of
the  Private  Securities  Litigation  Reform  Act  of  1995 and is filing this
cautionary  statement  in  connection  with such safe harbor legislation.  The
Company's Form 10-K, this Form 10-Q, any other Form 10-Q, any Form 8-K, or any
other  written  or  oral  statements  made  by or on behalf of the Company may
include  forward  looking statements which reflect the Company's current views
with respect to future events and financial performance.  The words "believe,"
"expect,"  "anticipate,"  "intends,"  "forecast,"  "project,"  and  similar
expressions  identify  forward  looking  statements.

The  Company  wishes  to caution investors that any forward looking statements
made  by  or  on  behalf of the Company are subject to uncertainties and other
factors  that  could  cause  actual  results  to  differ  materially from such
statements.    These  uncertainties  and  other  factors  include, but are not
limited  to,  the Risk Factors listed below (many of which have been discussed
in  prior  SEC  filings  by the Company).  Though the Company has attempted to
list  comprehensively  these  important factors, the Company wishes to caution
investors  that  other  factors  may  in  the  future prove to be important in
affecting  the  Company's results of operations.  New factors emerge from time
to  time and it is not possible for management to predict all of such factors,
nor can it assess the impact of each such factor on the business or the extent
to  which  any  factor, or combination of factors, may cause actual results to
differ  materially  from  forward  looking  statements.

Investors  are  further  cautioned not to place undue reliance on such forward
looking  statements  as  they speak only of the Company's views as of the date
the  statement  was  made.    The Company undertakes no obligation to publicly
update  or  revise  any forward looking statements, whether as a result of new
information,  future  events,  or  otherwise.

RISK  FACTORS

NO  HISTORY  OF  PROFITABLE  OPERATIONS;
NO  ASSURANCE  OF  CONTINUED  PROFITABILITY

The  Company,  which  began operations in 1992, incurred significant losses in
  1994 and 1995, although  it  achieved  profitability  during  the six months
ended  June  30,  1996.   The Company's business strategy calls for aggressive
growth  in  its  sales  and  financing  activities,  including  developing  or
acquiring  approximately five new Company Dealerships and opening 15 to 20 new
Branch  Offices  over  the  next  two  years.  The Company's ability to remain
profitable  as  it pursues this business strategy will depend upon its ability
to:  (i)  expand  its  revenue generating operations while not proportionately
increasing  its administrative overhead; (ii) originate and purchase contracts
with  an  acceptable  level of credit risk; (iii) locate sufficient financing,
with  acceptable  terms,  to  fund  the  expansion  of  used car sales and the
origination  and  purchase  of  additional  contracts;  and  (iv) adapt to the
increasingly  competitive  market in which it operates.  Outside factors, such
as  the  economic, regulatory, and judicial environments in which it operates,
will  also  have an effect on the Company's business.  The Company's inability
to achieve or maintain any or all of these goals could have a material adverse
effect  on  the  Company's  operations,  profitability,  and  growth.


<PAGE>
POOR  CREDITWORTHINESS  OF  BORROWERS;
HIGH  RISK  OF  CREDIT  LOSSES

Substantially  all  of the contracts that the Company originates, acquires, or
services  are  with  customers  with limited credit histories, low incomes, or
past  credit  problems  ("Sub-Prime  Borrowers").    Due  to their poor credit
histories,  Sub-Prime  Borrowers  are  generally  unable to obtain credit from
traditional  financial  institutions, such as banks, savings and loans, credit
unions,  or  captive finance companies owned by automobile manufacturers.  The
Company  typically  charges  a  fixed  interest  rate  of  29.9%  on contracts
originated at its wholly owned dealerships ("Company Dealerships") while rates
range  from  21.0%  to  29.9%  on  the contracts it purchases from third party
dealers  ("Third Party Dealers").  In addition, the Company has established an
Allowance  for  Credit  Losses  to  cover  anticipated  credit  losses  on the
contracts  currently in its portfolio.  The Company believes its Allowance for
Credit  Losses  is  adequate to absorb anticipated credit losses.  However, no
assurance  can  be given that the Company has adequately provided for, or will
adequately  provide  for, such credit risks or that credit losses in excess of
reserves  will not occur in the future.  A significant variation in the timing
of  or  increase  in  credit  losses  on  the Company's portfolio would have a
material  adverse  effect  on  the  Company's  profitability.


HIGHLY  COMPETITIVE  INDUSTRY

Although  the used car sales industry has historically been highly fragmented,
it  has  attracted  significant  attention  recently  from  a  number of large
companies, including Circuit City's CarMax, AutoNation, U.S.A., Driver's Mart,
and  CarChoice,  which  have  entered the used car sales business or announced
plans  to  develop  large  used car sales operations.  Many franchised new car
dealerships  have  also  increased  their  focus  on the used car market.  The
Company  believes  that  these  companies are attracted by the relatively high
gross  margins  that can be achieved in this market and the industry's lack of
consolidation.    Many  of  these  companies  and  franchised  dealers  have
significantly  greater  financial,  marketing,  and  other  resources than the
Company.   Among other things, increased competition could result in increased
wholesale  costs  for  used  cars,  decreased  retail  sales prices, and lower
margins.

Like the sale of used cars, the business of purchasing and servicing contracts
originated  from  the  sale  of  used  cars to Sub-Prime Borrowers is a highly
fragmented  and  very competitive market.  In recent periods, several consumer
finance  companies  have  completed  public  offerings  in  order to raise the
capital  necessary  to  fund  expansion  and  support  increased  purchases of
contracts.  These companies have increased the competition for the purchase of
contracts,  in  many  cases  purchasing  contracts  at prices that the Company
believes  are  not  commensurate with the associated risk.  There are numerous
financial  services  companies  serving,  or  capable of serving, this market,
including traditional financial institutions such as banks, savings and loans,
credit  unions,  and  captive  finance  companies  owned  by  automobile
manufacturers,  and  other non-traditional consumer finance companies, many of
which  have  significantly  greater  financial  and  other  resources than the
Company.    Increased  competition may cause downward pressure on the interest
rates  the  Company charges on contracts originated by its Company Dealerships
or  cause  the  Company  to  reduce or eliminate the nonrefundable acquisition
discount  on  the contracts it purchases from Third Party Dealers, which could
have  a  material  adverse  effect  on  the  Company's  profitability.

The  Company  believes  that recent demographic, economic, and industry trends
favor  growth in the used car sales and Sub-Prime Borrower financing markets. 
To  the  extent  such  trends  do  not  continue,  however,  the  Company's
profitability  may  be  materially  and  adversely  affected.


<PAGE>
GENERAL  ECONOMIC  CONDITIONS

The  Company's  business  is directly related to sales of used cars, which are
affected  by  employment  rates,  prevailing interest rates, and other general
economic  conditions.    While  the  Company  believes  that  current economic
conditions  favor continued growth in the markets it serves and those in which
it  seeks  to  expand,  a  future economic slowdown or recession could lead to
increased  delinquencies,  repossessions,  and credit losses that could hinder
the  Company's planned expansion.  Because of the Company's focus on Sub-Prime
Borrowers,  its actual rate of delinquencies, repossessions, and credit losses
on  contracts  could be higher under adverse conditions than those experienced
in  the  used car sales and finance industry in general.  Economic changes are
uncertain,  and  sluggish sales of used cars and weakness in the economy could
have  an  adverse effect on the Company's business and that of the Third Party
Dealers  from  which  it  purchases  contracts.

NEED  TO  ESTABLISH  AND  MAINTAIN  RELATIONSHIPS  WITH  THIRD  PARTY  DEALERS

The  Company  enters  into  nonexclusive  agreements with Third Party Dealers,
which  may  be  terminated  by either party at any time, pursuant to which the
Company purchases contracts originated by such dealers that meet the Company's
established  terms and conditions.  The Company's Third Party Dealer financing
activities  depend  in  large  part upon its ability to establish and maintain
relationships  with such dealers.  While the Company believes that it has been
successful  in  developing  and  maintaining  relationships  with  Third Party
Dealers  in  the  markets  that it currently serves, there can be no assurance
that  the Company will be successful in maintaining or increasing its existing
Third  Party  Dealer  base,  or  that such dealers will continue to generate a
volume  of  contracts  comparable  to  the  volume  of  contracts historically
generated  by  such  dealers.

GEOGRAPHIC  CONCENTRATION

The  Company's  direct  used  car sales and financing operations are currently
conducted  in  the  Phoenix  and  Tucson,  Arizona,  metropolitan  areas.   In
addition,  as  of  June  30,  1996,  the  Company had opened thirteen contract
purchasing  offices ("Branch Offices"), five of which were located in Arizona,
two each in Colorado, Indiana, and Texas, and one each in Florida, and Nevada.
 A substantial majority of the contracts owned by the Company at June 30, 1996
were  originated  in  Arizona.    Because of this concentration, the Company's
business  may  be adversely affected in the event of a downturn in the general
economic  conditions  existing  in Arizona and the southwestern United States.

DEPENDENCE  ON  EXTERNAL  FINANCING

The  Company has borrowed, and will continue to borrow, substantial amounts to
fund  its operations from financing companies and other lenders, some of which
are  affiliated  with  the Company.  Currently, the Company receives financing
pursuant  to  a  revolving  credit  facility  (the  "Revolving Facility") with
General  Electric Capital Corporation, which has a maximum commitment of $50.0
million.   Under the Revolving Facility, the Company may borrow up to 65.0% of
the principal balance of eligible Company Dealership contracts and up to 90.0%
of  the  principal  balance  of  eligible  Third  Party Dealer contracts.  The
Revolving  Facility  expires  in September 1997, at which time the Company has
the  option  to  renew  it for one additional year.  The Revolving Facility is
secured  by  substantially  all  of the Company's assets and contains numerous
covenants  that limit the Company's ability to undertake certain transactions,
requires it to meet specified financial ratios, and requires it to comply with
all  laws  relating to the Company's business.  There can be no assurance that
the  Company  will  be able to continue to satisfy the terms and conditions of
the  Revolving  Facility  or  that  it  will  be  extended  beyond its current
expiration date.  In addition, the Company has agreed to terms with SunAmerica
Life  Insurance  Company  ("SunAmerica")  pursuant  to  which  SunAmerica  may
purchase  up  to  $175.0  million  of  the  Company's  asset-backed securities

<PAGE>
created  pursuant  to  the  terms  of  a  securitization program.  The Company
retains  a  residual  in  the  contracts sold and records a gain on sale.  The
Company's  intention  is  to  periodically  securitize  an amount of contracts
commensurate  with  the amount of contracts produced during a period.  Through
the  recognition  of  a  gain  on  sale  of  finance  receivables, the Company
effectively  present values the income from finance receivables generated from
the sale of used cars, net of all associated administrative, servicing, credit
loss,  and  financing  costs.    To  the  extent  that  the  amount of finance
receivables  generated  from used car sales in a period is equal to the amount
of  receivables  sold,  the  Company's results of operations in a given period
will  more  closely  reflect the profitability of used car sales and financing
for  such  period.    Such  sales  will  also  have the effect of reducing the
Company's  future  finance  income.   The securitization program is subject to
numerous  terms  and  conditions,  including  the Company's ability to achieve
investment-grade  ratings  on  its  asset-backed  securities.  The Company and
SunAmerica  have  completed  two  securitization  sales.    Management expects
ongoing  funding  costs  will  be  lower under the securitization program than
under  the  Revolving  Facility.  There can be no assurance, however, that any
further  securitizations will be completed or that the Company will be able to
secure  additional  financing  when  and  as needed in the future, or on terms
acceptable  to  the  Company.

SUBSTANTIAL  LEVERAGE

In  connection  with  its  growth over the past several years, the Company has
incurred  substantial  indebtedness,  resulting  in a highly leveraged capital
structure.    The  Company's  substantial  leverage  could  have  important
consequences,  including  limiting its ability to obtain additional financing,
requiring  the  Company  to use substantial portions of operating cash flow to
meet  interest  and  principal  repayment obligations, exposing the Company to
interest  rate  fluctuations  due  to  floating interest rates, increasing the
Company's  vulnerability  to  changes  in  general  economic  conditions  and
competitive  pressures,  and limiting the Company's ability to realize some or
all  of  the benefits of significant business opportunities.  In addition, the
Revolving  Facility contains various covenants that limit, among other things,
the  Company's ability to engage in mergers and acquisitions, incur additional
indebtedness,  and  pay  dividends or make other distributions.  The covenants
also  require  the  Company  to  meet  certain  financial tests.  Although the
Company  believes  that  it  is  currently  in  compliance  with the terms and
conditions  of  its  borrowing arrangements, a default thereunder could have a
material  adverse  effect  on the Company's financial condition and results of
operations.

SENSITIVITY  TO  INTEREST  RATES;
IMPACT  OF  USURY  LAWS

A  substantial  portion  of  the  Company's  financing income results from the
difference  between  the  rate of interest it pays on the funds it borrows and
the rate of interest it earns under the contracts in its portfolio.  While the
contracts the Company services bear interest at a fixed rate, the indebtedness
that  the  Company  incurs  under  its  Revolving Facility bears interest at a
floating  rate.    In  the  event the Company's interest expense increases, it
would  seek  to compensate for such increases by raising the interest rates on
its Company Dealership contracts, increasing the acquisition discount at which
it  purchases Third Party Dealer contracts, or raising the retail sales prices
of  its  used  cars.    To  the  extent  the Company were unable to do so, the
Company's net interest margins would decrease, thereby adversely affecting the
Company's  profitability.

The  Company typically charges a fixed interest rate of 29.9% on the contracts
originated  at  Company  Dealerships, while rates range from 21.0% to 29.9% on
the  Third  Party  Dealer  contracts  it  purchases.    Currently,  all of the
Company's  used  car  sales activities are conducted in, and a majority of the
contracts  the  Company  services  are  originated in, Arizona, which does not

<PAGE>
impose limits on the rate that a lender may charge.  The Company has expanded,
and  will  continue  to  expand,  its operations into states that impose usury
limits.    The  Company  attempts  to  mitigate  these  rate  restrictions  by
purchasing  contracts  originated  in  these states at a higher discount.  The
Company's  inability  to  achieve  adequate discounts in states imposing usury
limits  would adversely affect the Company's planned expansion and its results
of  operations.  There can be no assurance that Arizona will not adopt a usury
statute  or  that Arizona or other jurisdictions in which the Company operates
will  not  adopt  additional laws, rules, and regulations that could adversely
affect  the  Company's  business.

FLUCTUATIONS  IN  QUARTERLY  OPERATING  RESULTS

Historically,  the  Company  has  experienced higher revenues in the first two
quarters  of  the  year (particularly in the first quarter) than in the latter
half of the year.  The Company believes that these results are due to seasonal
buying  patterns  resulting  in  part from the fact that many of its customers
receive  income  tax  refunds  during  the first part of the year, which are a
primary  source of down payments on used car purchases.  Given the possibility
of  such  fluctuations, the Company believes that quarterly comparisons of the
results  of  its  operations  during  any  fiscal  year  are  not  necessarily
meaningful  and  that  results for any one fiscal quarter should not be relied
upon  as  an  indication  of  future  performance.

DEPENDENCE  UPON  KEY  PERSONNEL

The  Company's  future  success will depend upon the continued services of the
Company's  senior  management  as  well  as  the  Company's ability to attract
additional  members  to  its  management  team with experience in the used car
sales  and  financing industry.  The unexpected loss of the services of any of
the  Company's  key  management  personnel,  or  its  inability to attract new
management  when  necessary,  could  have  a  material adverse effect upon the
Company.    The  Company has entered into employment agreements (which include
limited  non-competition  provisions)  with  certain  of  its  officers.

REGULATION,  SUPERVISION,  AND  LICENSING

The  Company's  operations are subject to ongoing regulation, supervision, and
licensing  under  various  federal, state, and local statutes, ordinances, and
regulations.    Among other things, these laws require that the Company obtain
and  maintain certain licenses and qualifications, limit or prescribe terms of
the  contracts that the Company originates and/or purchases, require specified
disclosures  to  customers,  limit  the  Company's right to repossess and sell
collateral,  and  prohibit  the  Company  from  discriminating against certain
customers.    The Company is also subject to federal and state franchising and
insurance  laws.

The  Company  believes that it is currently in substantial compliance with all
applicable  federal,  state,  and local laws and regulations.  There can be no
assurance, however, that the Company will be able to remain in compliance with
such  laws,  and  such  failure  could  have  a material adverse effect on the
operations  of  the Company.  In addition, the adoption of additional statutes
and  regulations,  changes  in  the  interpretation  of  existing statutes and
regulations,  or the Company's entrance into jurisdictions with more stringent
regulatory  requirements could have a material adverse effect on the Company's
business.

POSSIBLE  VOLATILITY  OF  STOCK  PRICES

The  market  price  of  the  Common  Stock  could  be  subject  to significant
fluctuations  in  response to such factors as, among others, variations in the
anticipated  or actual results of operations of the Company or other companies
in  the  used  car sales and finance industry, changes in conditions affecting
the  economy  generally,  analyst  reports, or general trends in the industry.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission