UGLY DUCKLING CORP
424B3, 1999-09-20
PERSONAL CREDIT INSTITUTIONS
Previous: RETIREMAP VARIABLE ACCOUNT, 497, 1999-09-20
Next: FOUNDATION BANCORP INC, DEF 14A, 1999-09-20



Filed pursuant to Rule
424(b)(3) Reg. No. 333-42973

                      PROSPECTUS SUPPLEMENT TO PROSPECTUS

                            DATED September 17, 1999
                       To Prosepectus Date August 4, 1999

                        5,666,190 Shares of Common Stock
                                       and
                     666,190 Common Stock Purchase Warrants


Ugly  Duckling  Corporation  operates a chain of used car  dealerships.  We also
service used car sales contracts that we own or service for third parties.

We acquired  servicing and other rights in the  bankruptcy  proceedings of First
Merchants Acceptance Corporation.

The attached  prospectus and this prospectus  supplement relate to the sale from
time to time:

     o    By First Merchants of warrants to purchase up to 325,000 shares of our
          common stock at $20.00 per share through April 1, 2001;
     o    By certain other selling  securityholders  who were originally lenders
          to First Merchants of warrants to purchase up to 341,190 shares of our
          common stock at $20.00 per share through February 20, 2000;
     o    By First  Merchants  or the  other  selling  securityholders  of up to
          666,190  shares of our common  stock  issuable  upon  exercise  of the
          warrants; and
     o    By Ugly  Duckling  of up to  5,000,000  shares of our common  stock to
          First Merchants or its creditors or equityholders in exchange for cash
          distributions that would otherwise be paid to First Merchants.

We are in the process of repurchasing all outstanding warrants currently held by
the selling  securityholders  other than First Merchants.  If this repurchase is
successfully  completed,  all information in this prospectus relating to 341,190
of the  offered  warrants  and the  underlying  common  stock  will no longer be
relevant.

RECENT DEVELOPMENTS

         On August 31,  1999,  we closed a  securitization  transaction  through
Greenwich  Capital.  We securitized  approximately $123 million of contracts and
issued  approximately  $87.5 million of Class A notes,  $14.8 million of Class B
notes,   and  certificates   representing   residual   interests.   One  of  our
securitization subsidiaries currently holds the Class B notes, but we could sell
these  notes in the  future  if we  satisfy  certain  conditions.  The notes and
certificates  bear interest at 6.45% per year. We received  approximately  $77.8
million  in cash  (net  of  fees,  expenses  and  other  costs  relating  to the
securitization  including the required  spread account  deposit) that we used to
repay our revolving line of credit.

         On August 26, 1999, we closed the  acquisition of certain assets of DCT
of Ocala  Corporation,  a Florida based sub-prime  automobile  sales and finance
company doing business under the name Best Chance.  The assets acquired  include
four used car dealerships  operating in the greater Orlando market area, vehicle
inventory and a loan portfolio of approximately $15 million.

FINANCIAL INFORMATION

         The  following  report on Form 10-Q for the quarter ended June 30, 1999
is added to the Prospectus for the purpose of updating the financial information
contained therein.

<PAGE>

===============================================================================
                       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, 1999

                        Commission File Number 000-20841

                            UGLY DUCKLING CORPORATION
             (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 500,
                     Phoenix, Arizona                  85016
             (Address of principal executive         (Zip Code)
                         offices)

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

    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.

                                 [X] Yes [ ] No
                                 ---------------

    INDICATE THE NUMBER OF SHARES OUTSTANDING OF EACH OF THE ISSUER'S CLASSES OF
COMMON STOCK, AS OF THE LATEST PRACTICABLE DATE:

    At August 6, 1999,  there  were  approximately  14,879,000  shares of Common
Stock, $0.001 par value, outstanding.

     This  document  serves both as a resource for analysts,  shareholders,  and
other  interested  persons,  and as the  quarterly  report  on Form 10-Q of Ugly
Duckling  Corporation (Ugly Duckling) to the Securities and Exchange Commission,
which has taken no action to approve or  disapprove  the report or pass upon its
accuracy or adequacy.  Additionally,  this document is to be read in conjunction
with the  consolidated  financial  statements and notes thereto included in Ugly
Duckling's  Annual  Report on Form 10-K,  for the year ended  December 31, 1998.
================================================================================


<PAGE>



                            UGLY DUCKLING CORPORATION

                                    FORM 10-Q

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                   Page
                              Part I. -- FINANCIAL STATEMENTS
  Item 1.  FINANCIAL STATEMENTS...........................................................................
<S>                                                                                                                <C>
    Condensed Consolidated Balance Sheets-- June 30, 1999 and December 31, 1998...........................           1
    Condensed Consolidated Statements of Operations-- Three and Six Months Ended June 30, 1999 and June 30, 1998     2
    Condensed Consolidated Statements of Cash Flows-- Six Months Ended June 30, 1999 and June 30, 1998....           3
    Notes to Condensed Consolidated Financial Statements..................................................           4
  Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS..........          10
  Item 3.  MARKET RISK ...................................................................................          31

                               Part II. -- OTHER INFORMATION
  Item 1.  LEGAL PROCEEDINGS..............................................................................
                                                                                                                    32
  Item 2.  CHANGES IN SECURITIES..........................................................................          32
  Item 3.  DEFAULTS UPON SENIOR SECURITIES................................................................          32
  Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS............................................          32
  Item 5.  OTHER INFORMATION..............................................................................          32
  Item 6.  EXHIBITS AND REPORTS ON FORM 8-K...............................................................          32
  SIGNATURES..............................................................................................          34
  Exhibit 10.1  Amendment No. 4 to the Amended and Restated Motor Vehicle and Installment Contract Loan and
                    Security Agreement between General Electric Capital Corporation and Registrant dated June
                    30, 1999
  Exhibit 11    Statement regarding computation of per share earnings (see note 5 of Notes to Condensed Consolidated Financial
                    Statements)
  Exhibit 27    Financial Data Schedule
  Exhibit 99    Risk Factors

</TABLE>



<PAGE>

                                     ITEM 1.

                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)




<TABLE>
<CAPTION>
                                                       June 30,      December 31,
                                                         1999            1998
                                                     -------------  ----------------
                                      ASSETS
<S>                                                    <C>            <C>
Cash and Cash Equivalents                              $    1,302     $       2,751
Finance Receivables, Net                                  307,199           163,209
Notes Receivable, Net                                      21,317            28,257
Inventory                                                  37,810            44,167
Property and Equipment, Net                                34,750            32,970
Intangible Assets, Net                                     14,985            15,530
Other Assets                                               22,997            20,575
Net Assets of Discontinued Operations                      24,817            38,516
                                                     -------------  ----------------
                                                       $  465,177     $     345,975
                                                     =============  ================
</TABLE>
<TABLE>
<CAPTION>

       LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
<S>                                                    <C>            <C>
    Accounts Payable                                   $    4,892     $       2,479
    Accrued Expenses and Other Liabilities                 30,992            19,694
    Notes Payable                                         232,952           117,294
    Subordinated Notes Payable                             36,943            43,741
                                                     -------------  ----------------
Total Liabilities                                         305,779           183,208
                                                     -------------  ----------------
Stockholders' Equity:
    Common Stock                                               19                19
    Additional Paid in Capital                            173,864           173,809
    Retained Earnings                                       5,339             3,449
    Treasury Stock                                        (19,824)          (14,510)
                                                     -------------  ----------------
Total Stockholders' Equity                                159,398           162,767
                                                     -------------  ----------------
                                                       $  465,177     $     345,975
                                                     =============  ================
</TABLE>



     See accompanying notes to Condensed Consolidated Financial Statements.



                                     Page 1

<PAGE>

                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                Three and Six Months Ended June 30, 1999 and 1998
                (In thousands, except earnings per share amounts)


<TABLE>
<CAPTION>
                                                                     Three Months Ended                 Six Months Ended
                                                                          June 30,                          June 30,
                                                                -----------------------------     -----------------------------
                                                                   1999            1998               1999            1998
                                                                ------------   --------------     -------------   -------------

<S>                                                               <C>            <C>                <C>            <C>
Sales of Used Cars                                                $  97,876      $    69,523        $  204,319     $   142,496
Less:
    Cost of Used Cars Sold                                           55,559           39,237           115,656          78,968
    Provision for Credit Losses                                      26,635           14,988            55,196          30,350
                                                                ------------   --------------     -------------   -------------
                                                                     15,682           15,298            33,467          33,178
                                                                ------------   --------------     -------------   -------------
Other Income:
    Interest Income                                                  20,186            6,024            34,236          12,230
    Gain on Sale of Finance Receivables                                 --             3,659               --            8,273
    Servicing and Other Income                                        7,670            9,531            17,295          13,442
                                                                ------------   --------------     -------------   -------------
                                                                     27,856           19,214            51,531          33,945
                                                                ------------   --------------     -------------   -------------
Income before Operating Expenses                                     43,538           34,512            84,998          67,123
    Operating Expenses:
    Selling and Marketing                                             5,887            4,274            12,495           9,195
    General and Administrative                                       27,022           22,567            55,381          41,353
    Depreciation and Amortization                                     2,321            1,352             4,458           2,525
                                                                ------------   --------------     -------------   -------------
                                                                     35,230           28,193            72,334          53,073
                                                                ------------   --------------     -------------   -------------
Operating Income                                                      8,308            6,319            12,664          14,050
Interest Expense                                                      5,817            1,369             9,473           2,871
                                                                ------------   --------------     -------------   -------------

Earnings before Income Taxes                                          2,491            4,950             3,191          11,179
Income Taxes                                                          1,021            2,007             1,301           4,507
                                                                ------------   --------------     -------------   -------------
Income from Continuing Operations                                     1,470            2,943             1,890           6,672

Discontinued Operations:
Loss from Operations of Discontinued Operations, net of
    income tax benefit of $492                                           --               --                --            (768)
Loss on Disposal of Discontinued Operations, net of
    income tax benefit of $3,024                                         --               --                --          (4,827)
                                                                ------------   --------------     -------------   -------------
Net Earnings                                                      $   1,470      $     2,943        $    1,890     $     1,077
                                                                ============   ==============     =============   =============
Earnings per Common Share from Continuing Operations:
    Basic                                                         $    0.10      $      0.16        $     0.12     $      0.36
                                                                ============   ==============     =============   =============
    Diluted                                                       $    0.10      $      0.16        $     0.12     $      0.35
                                                                ============   ==============     =============   =============
Net Earnings per Common Share:
    Basic                                                         $    0.10      $      0.16        $     0.12     $      0.06
                                                                ============   ==============     =============   =============
    Diluted                                                       $    0.10      $      0.16        $     0.12     $      0.06
                                                                ============   ==============     =============   =============
Shares Used in Computation:
    Basic                                                            14,940           18,590             5,292          18,570
                                                                ============   ==============     =============   =============
    Diluted                                                          15,210           18,980            15,495          18,930
                                                                ============   ==============     =============   =============
</TABLE>

     See accompanying notes to Condensed Consolidated Financial Statements.



                                     Page 2
<PAGE>


                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                     Six Months Ended June 30, 1999 and 1998
                                 (In thousands)

<TABLE>
<CAPTION>
                                                                                  1999           1998
                                                                              -------------   ------------
<S>                                                                             <C>             <C>
         Cash Flows from Operating Activities:
         Net Earnings                                                           $   1,890       $   1,077
         Adjustments to Reconcile Net Earnings to Net Cash Provided
           by Operating Activities:
           Provision for Credit Losses                                             55,196          30,350
           Gain on Sale of Finance Receivables                                         --          (8,273)
           Depreciation and Amortization                                            4,458           2,525
           Loss from Discontinued Operations                                           --           5,595
           Purchase of Finance Receivables Held for Sale                               --        (161,018)

           Increase in Deferred Income Taxes                                       (5,188)         (1,260)
           Proceeds from Sale of Finance Receivables                                   --         109,711
           Collections of Finance Receivables                                          --          26,026
           (Increase) Decrease in Inventory                                         6,357          (2,370)
           (Increase) Decrease in Other Assets                                      1,172          (3,143)
           Increase in Accounts Payable, Accrued Expenses and Other
         liabilities                                                               13,922           7,733
           Increase in Income Taxes Payable                                         2,926             703
                                                                              -------------   ------------
         Net Cash Provided by Operating Activities                                 80,733           7,656
                                                                              -------------   ------------
         Cash Flows Used in Investing Activities:
           Purchase of Finance Receivables Held for Investment                   (256,684)             --
           Collections of Finance Receivables Held for Investment                  62,148              --
           Increase in Investments Held in Trust                                   (5,983)         (7,537)
           Advances under Notes Receivable                                         (5,195)        (24,312)
           Repayments of Notes Receivable                                          12,135          26,727
           Proceeds from Disposal of Property and Equipment                            --          21,893
           Purchase of Property and Equipment                                      (5,692)        (12,759)
                                                                              -------------   ------------
         Net Cash Provided by (Used in) Investing Activities                     (199,271)          4,012
                                                                              -------------   ------------
         Cash Flows from Financing Activities:
           Additions to Notes Payable                                             199,336          30,000
           Repayment of Notes Payable                                             (84,088)        (46,631)
           Net Issuance (Repayment) of Subordinated Notes Payable                  (6,798)         13,000
           Proceeds from Issuance of Common Stock                                      55              40
           Acquisition of Treasury Stock                                           (5,314)             --
           Other, Net                                                                 199            (182)
                                                                              -------------   ------------
         Net Cash Provided by (Used in) Financing Activities                      103,390          (3,773)
                                                                              -------------   ------------
         Cash Provided by (Used in) Discontinued Operations                        13,699          (9,780)
                                                                              -------------   ------------
         Net Decrease in Cash and Cash Equivalents                                 (1,449)         (1,885)
         Cash and Cash Equivalents at Beginning of Period                           2,751           3,537
                                                                              -------------   ------------
         Cash and Cash Equivalents at End of Period                             $   1,302       $   1,652
                                                                              =============   ============
         Supplemental Statement of Cash Flows Information:
         Interest Paid                                                          $  10,180       $   2,706
                                                                              =============   ============
         Income Taxes Paid                                                      $   3,315       $   1,106
                                                                              =============   ============
</TABLE>


     See accompanying notes to Condensed Consolidated Financial Statements.

                                     Page 3
<PAGE>



                            UGLY DUCKLING CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note 1.  Basis of Presentation

    Our accompanying  unaudited condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  information  and  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 a complete financial statement presentation.  In our opinion, such unaudited
interim  information  reflects  all  adjustments,   consisting  only  of  normal
recurring  adjustments,  necessary to present our financial position and results
of operations for the periods  presented.  Our results of operations for interim
periods are not necessarily  indicative of the results to be expected for a full
fiscal year.  Our Condensed  Consolidated  Balance Sheet as of December 31, 1998
was derived from our audited  consolidated  financial statements as of that date
but does not include all the  information  and  footnotes  required by generally
accepted  accounting  principles.  We suggest that these condensed  consolidated
financial  statements  be read in  conjunction  with  the  audited  consolidated
financial  statements  included in our Annual Report on Form 10-K,  for the year
ended December 31, 1998.

Note 2.  Summary of Finance Receivables

    Following is a summary of our Finance Receivables,  Net, as of June 30, 1999
and December 31, 1998 (in thousands):


<TABLE>
<CAPTION>
                                                           June 30, 1999                           December 31, 1998
                                              ----------------------------------------   ---------------------------------------
                                                                Non                                       Non
                                               Dealership    Dealership                 Dealership    Dealership
                                               Operations    Operations      Total      Operations    Operations       Total
                                              ------------- ------------- ------------- ------------  ------------  ------------

<S>                                             <C>          <C>            <C>           <C>           <C>          <C>
Installment Sales Contract Principal Balances   $  256,645   $   77,366     $ 334,011     $  93,936     $  51,282    $  145,218
Add: Accrued Interest                                2,755          868         3,623           877           473         1,350
    Loan Origination Costs                           4,450           --         4,450         2,237            --         2,237
                                              ------------- ------------- ------------- ------------  ------------  ------------
Principal Balances, Net                            263,850       78,234       342,084        97,050        51,755       148,805
Residuals in Finance Receivables Sold               22,559        2,625        25,184        33,331         2,625        35,956
Investments Held in Trust                           35,249           --        35,249        20,564            --        20,564
                                              ------------- ------------- ------------- ------------  ------------  ------------
                                                   321,658       80,859       402,517       150,945        54,380       205,325
Allowance for Credit Losses                        (66,905)      (2,990)      (69,895)      (24,777)       (2,024)      (26,801)
Discount on Acquired Loans                              --      (25,423)      (25,423)           --       (15,315)      (15,315)
                                              ------------- ------------- ------------- ------------  ------------  ------------
Finance Receivables, Net                        $  254,753   $   52,446     $ 307,199     $ 126,168     $  37,041    $  163,209
                                              ============= ============= ============= ============  ============  ============

Classification of Principal Balances:
Finance Receivables Held for Investment         $   99,049   $   77,366     $ 176,415     $  26,852     $  51,282    $   78,134
Finance Receivables Held as Collateral for
  Securitization Notes Payable                     157,596           --       157,596        67,084            --        67,084
                                              ============= ============= ============= ============  ============  ============
Installment Sales Contract Principal Balances   $  256,645   $   77,366     $ 334,011     $  93,936     $  51,282    $  145,218
                                              ============= ============= ============= ============  ============  ============
</TABLE>


                                     Page 4
<PAGE>


     As of June 30,  1999 and  December  31,  1998,  our  Residuals  in  Finance
Receivables Sold from dealership  operations were comprised of the following (in
thousands):

<TABLE>
<CAPTION>
                                                                 June 30,         December 31,
                                                                   1999               1998
                                                             -----------------  -----------------
<S>                                                           <C>                 <C>
Retained interest in subordinated securities (B
    Certificates)                                             $        33,080     $       51,243
Net interest spreads, less present value discount                      14,596             25,838
Reduction for estimated credit losses                                 (25,117)           (43,750)
                                                             -----------------  -----------------
Residuals in finance receivables sold                         $        22,559     $       33,331
                                                             =================  =================
Securitized principal balances outstanding                    $       126,945     $      198,747
                                                             =================  =================
Estimated credit losses as a % of securitized principal
  balances outstanding                                                  19.8%              22.0%
                                                             =================  =================
</TABLE>

     The  following  table  reflects a summary of activity for our  Residuals in
Finance  Receivables Sold from dealership  operations for the periods ended June
30, 1999 and 1998, respectively (in thousands):

<TABLE>
<CAPTION>
                                     Three Months Ended            Six Months Ended
                                          June 30,                     June 30,
                                 ---------------------------   --------------------------
                                    1999           1998           1999          1998
                                 ------------   ------------   -----------   ------------
<S>                               <C>            <C>            <C>           <C>
Balance, Beginning of Period      $   28,480     $   24,741     $  33,331     $   13,277
Additions                                 --         10,396            --         24,254
Amortization                          (5,921)        (6,719)      (10,772)        (9,113)
                                 ------------   ------------   -----------   ------------
Balance, End of Period            $   22,559     $   28,418     $  22,559     $   28,418
                                 ============   ============   ===========   ============
</TABLE>

Note 3.  Notes Receivable

    Our  Cygnet  dealer  program  has  various  notes  receivable  from used car
dealers.  Under Cygnet's asset based loan program, our commitments for revolving
notes receivable totaled $9.6 million at June 30, 1999.

    In July 1997, First Merchants Acceptance Corporation (First Merchants) filed
for bankruptcy.  Immediately  subsequent to the bankruptcy filing, we executed a
loan agreement to provide First  Merchants  with debtor in possession  financing
(DIP facility).  The maximum commitment under the DIP facility was $11.5 million
at June 30, 1999.  The  outstanding  balance on the DIP facility  totaled  $11.5
million and $12.2 million at June 30, 1999 and December 31, 1998, respectively.

    Following is a summary of Notes Receivable at June 30, 1999 and December 31,
1998 (in thousands):

<TABLE>
<CAPTION>
                                                                           June 30,        December 31,
                                                                             1999              1998
                                                                         --------------   ----------------
<S>                                                                        <C>              <C>
Notes Receivable under the asset based loan program, net of
    allowance for doubtful accounts of $103, and $500, respectively        $     7,433      $       8,311
First Merchants Debtor in Possession Note Receivable                            11,502             12,228
First Merchants Bank Group Participation                                         1,279              6,856
Other Notes Receivable                                                           1,103                862
                                                                         --------------   ----------------
Notes Receivable, Net                                                      $    21,317      $      28,257
                                                                         ==============   ================
</TABLE>



                                     Page 5
<PAGE>


Note 4.  Notes Payable

    The  following  is a summary of Notes  Payable at June 30, 1999 and December
31, 1998 (in thousands):

<TABLE>
<CAPTION>
                                                                                              June 30,       December 31,
                                                                                                1999             1998
                                                                                           ---------------- ---------------

<S>                                                                                         <C>              <C>
Revolving Facility with GE Capital                                                          $      76,647    $      51,765
Securitization Notes Payable                                                                      119,325           50,607
Note Payable Collateralized by the Common Stock of our Securitization Subsidiaries                 37,500           12,234
Mortgage Loan with Finance Company                                                                     --            3,386
Others                                                                                                735              967
                                                                                           ---------------- ---------------
Subtotal                                                                                          234,207          118,959
Less:  Unamortized Loan Fees                                                                        1,255            1,665
                                                                                           ---------------- ---------------
Notes Payable                                                                               $     232,952    $     117,294
                                                                                           ================ ===============
</TABLE>


Note 5.  Common Stock Equivalents

    Net  Earnings per common  share  amounts are based on the  weighted  average
number of common shares and common stock equivalents outstanding for the periods
ended June 30,  1999,  and 1998 as follows (in  thousands,  except for per share
amounts):

<TABLE>
<CAPTION>
                                                                              Three Months Ended          Six Months Ended
                                                                                   June 30,                   June 30,
                                                                          ---------------------------  ------------------------
                                                                             1999           1998          1999         1998
                                                                          ------------  -------------  -----------  -----------

<S>                                                                        <C>            <C>            <C>         <C>
Income from Continuing Operations                                          $    1,470     $    2,943     $  1,890    $   6,672
                                                                          ============  =============  ===========  ===========
Net Earnings                                                               $    1,470     $    2,943     $  1,890    $   1,077
                                                                          ============  =============  ===========  ===========
Basic EPS-Weighted Average Shares Outstanding                                  14,940         18,590       15,292       18,570
                                                                          ============  =============  ===========  ===========
Basic Earnings Per Share from:
    Continuing Operations                                                  $     0.10     $     0.16     $    0.12   $     0.36
                                                                          ============  =============  ===========  ===========
Net Earnings                                                               $     0.10     $     0.16     $    0.12   $     0.06
                                                                          ============  =============  ===========  ===========

Basic EPS-Weighted Average Shares Outstanding                                  14,940         18,590       15,292       18,570
Effect of Diluted Securities:
    Warrants                                                                       --             44           --           35
    Stock Options                                                                 270            346          203          325
                                                                          ------------  -------------  -----------  -----------
Dilutive EPS-Weighted Average Shares Outstanding                               15,210         18,980       15,495       18,930
                                                                          ============  =============  ===========  ===========
Diluted Earnings Per Share from:
    Continuing Operations                                                  $     0.10  $        0.16  $      0.12 $       0.35
                                                                          ============  =============  ===========  ===========
    Net Earnings                                                           $     0.10  $        0.16  $      0.12 $       0.06
                                                                          ============  =============  ===========  ===========
Warrants Not Included in Diluted EPS Since Antidilutive                         1,439          1,214        1,510          715
                                                                          ============  =============  ===========  ===========

Stock Options Not Included in Diluted EPS since Antidilutive                      905            571        1,035           96
                                                                          ============  =============  ===========  ===========
</TABLE>

Note 6.  Business Segments

    We have two divisions:  dealership operations and non-dealership operations.
Within  our  divisions,  we have six  distinct  business  segments.  Within  the
dealership  operations  division,  the  segments  consist  of  retail  car sales
operations  (company  dealerships),   the  income  generated  from  the  finance
receivables  generated at the Ugly Duckling  dealerships and corporate and other
operations.  Under the non-dealership  operations division, the segments consist
of the Cygnet dealer program, bulk purchasing and loan servicing,  and corporate
and other operations.

                                     Page 6
<PAGE>


    A summary of operating  activity by business  segment for the periods  ended
June 30, 1999 and 1998 follows (in thousands):

<TABLE>
<CAPTION>

                                             Dealership Operations                Non Dealership Operations
                                     ------------------------------------- -------------------------------------
                                                   Company
                                       Company    Dealership    Corporate     Cygnet    Cygnet Loan   Corporate
                                     Dealerships Receivables    and Other     Dealer     Servicing    and Other     Total
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------

<S>                                   <C>         <C>           <C>         <C>          <C>          <C>         <C>
Three months ended June 30, 1999:
Sales of Used Cars                    $  97,876   $       --    $      --   $       --   $     --     $      --   $  97,876
Less:  Cost of Used Cars Sold            55,559           --           --           --          --           --      55,559
    Provision for Credit Losses          20,131        5,658           --          846          --           --      26,635
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------
                                         22,186       (5,658)          --         (846)         --           --      15,682
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------

Interest Income                              --       15,647          109        4,114         315            1      20,186
Servicing and Other Income                    6        2,296          133           --       5,235           --       7,670
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------
Income before Operating Expenses         22,192       12,285          242        3,268       5,550            1      43,538
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------

Operating Expenses:
    Selling and Marketing                 5,864           --           --           23          --           --       5,887
    General and Administrative           11,101        4,567        4,621          974       4,986          773      27,022
    Depreciation and Amortization           859          280          537          107         370          168       2,321
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------
                                         17,824        4,847        5,158        1,104       5,356          941      35,230
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------
Operating Income (Loss)               $   4,368   $    7,438    $  (4,916)  $    2,164   $     194    $    (940)  $   8,308
                                     =========== ============= =========== ============ ============ =========== ============


Three months ended June 30, 1998:
Sales of Used Cars                    $  69,523   $       --    $      --   $       --   $      --    $      --   $  69,523
Less:  Cost of Used Cars Sold            39,237           --           --           --          --           --      39,237
    Provision for Credit Losses          14,263           10           --          715          --           --      14,988
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------
                                         16,023          (10)          --         (715)         --           --      15,298
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------

Interest Income                              --        3,506           54        2,012         452           --       6,024
Gain on Sale of Loans                        --        3,659           --           --          --           --       3,659
Servicing and Other Income                   17        4,015           56           --       5,443           --       9,531
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------
Income before Operating Expenses         16,040       11,170          110        1,297       5,895           --      34,512
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------

Operating Expenses:
    Selling and Marketing                 4,218           --           --           44          12           --       4,274
    General and Administrative            9,329        4,279        3,456          593       4,203          707      22,567
    Depreciation and Amortization           615          311          249           23         154           --       1,352
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------
                                         14,162        4,590        3,705          660       4,369          707      28,193
                                     ----------- ------------- ----------- ------------ ------------ ----------- ------------
Operating Income (Loss)               $   1,878   $    6,580    $  (3,595)  $      637   $   1,526    $    (707)  $   6,319
                                     =========== ============= =========== ============ ============ =========== ============
</TABLE>

                                     Page 7
<PAGE>


<TABLE>
<CAPTION>
                                            Dealership Operations               Non Dealership Operations
                                     ------------------------------------ ---------------------------------------
                                                   Company
                                      Company    Dealership   Corporate      Cygnet     Cygnet Loan  Corporate
                                     Dealerships Receivables  and Other      Dealer      Servicing   and Other      Total
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
<S>                                   <C>         <C>          <C>          <C>          <C>          <C>          <C>
  Six months ended June 30, 1999:
  Sales of Used Cars                  $ 204,319   $       --   $      --    $       --   $       --   $      --    $204,319
  Less: Cost of Used Cars Sold          115,656           --          --            --           --          --     115,656
  Provision for Credit Losses            42,024       11,529          --         1,643           --          --      55,196
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
                                         46,639      (11,529)         --        (1,643)          --          --      33,467
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------

  Interest Income                            --       25,959         170         7,478          627           2      34,236
  Servicing and Other Income                 13        5,178         178            --       11,926          --      17,295
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
  Income before Operating Expenses       46,652       19,608         348         5,835       12,553           2      84,998
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------

  Operating Expenses:
    Selling and Marketing                12,433           --          --            59            3          --      12,495
    General and Administrative           22,010        9,150       9,959         1,937       10,807       1,518      55,381
    Depreciation and Amortization         1,653          562       1,058           185          692         308       4,458
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
                                         36,096        9,712      11,017         2,181       11,502       1,826      72,334
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
  Operating Income (Loss)             $  10,556   $    9,896   $ (10,669)   $    3,654   $    1,051   $  (1,824)   $ 12,664
                                     =========== ============ ===========  ============ ============ =========== ============


  Six months ended June 30, 1998:
  Sales of Used Cars                  $ 142,496   $       --   $      --    $       --   $       --   $      --    $142,496
  Less: Cost of Used Cars Sold           78,968           --          --            --           --          --      78,968
  Provision for Credit Losses            29,297           10          --         1,043           --          --      30,350
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
                                         34,231          (10)         --        (1,043)          --          --      33,178
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------

  Interest Income                            --        7,323         118         3,610        1,179          --      12,230
  Gain on Sale of Loans                      --        8,273          --            --           --          --       8,273
  Servicing and Other Income                 58        7,839         102            --        5,443          --      13,442
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
  Income before Operating Expenses       34,289       23,425         220         2,567        6,622          --      67,123
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------

  Operating Expenses:
    Selling and Marketing                 9,096           --          --            87           12          --       9,195
    General and Administrative           19,835        8,834       6,075         1,108        4,203       1,298      41,353
    Depreciation and Amortization         1,228          648         450            45          154          --       2,525
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
                                         30,159        9,482       6,525         1,240        4,369       1,298      53,073
                                     ----------- ------------ -----------  ------------ ------------ ----------- ------------
  Operating Income (Loss)             $   4,130   $   13,943   $  (6,305)   $    1,327   $    2,253   $  (1,298)   $ 14,050
                                     =========== ============ ===========  ============ ============ =========== ============
</TABLE>


Note 7.  Discontinued Operations

    In February  1998,  we announced  our  intention to close our branch  office
network,  through which we purchased  retail  installment  contracts  from third
party  dealers,  and exit this line of business.  We completed the branch office
closure as of March 31, 1998. As a result of the branch office network  closure,
we  reclassified  the results of operations of the branch office  network in the
accompanying  condensed  consolidated balance sheets and condensed  consolidated
statements of operations to discontinued operations.


                                     Page 8
<PAGE>


    The components of Net Assets of Discontinued  Operations as of June 30, 1999
and December 31, 1998 follow (in thousands):

<TABLE>
<CAPTION>
                                                      June 30,       December 31,
                                                        1999             1998
                                                   ---------------- ---------------

<S>                                                   <C>            <C>
Finance Receivables, net                              $    19,195    $      30,649
Residuals in Finance Receivables Sold                       4,503            7,875
Investments Held in Trust                                   2,638            3,665
Other Assets, net of Accounts Payable and
    Accrued Liabilities                                     1,569            2,351
Disposal Liability                                         (3,088)          (6,024)
                                                   ---------------- ---------------
Net Assets of Discontinued Operations                 $    24,817    $      38,516
                                                   ================ ===============
</TABLE>

Note 8.  Use of Estimates

    The preparation of our consolidated financial statements requires us to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from our estimates.

Note 9.  Certain Bankruptcy Remote Entities

    Ugly Duckling  Receivables  Corporation (UDRC) and Ugly Duckling Receivables
Corporation   II  (UDRC  II)   (collectively   referred  to  as   Securitization
Subsidiaries),   are  our  wholly-owned   special  purpose   "bankruptcy  remote
entities." Their assets, including assets classified as Discontinued Operations,
include  Residuals in Finance  Receivables  Sold and Investments  Held In Trust.
Total  assets for UDRC and UDRC II are  approximately  $183.4  million  and $5.3
million, respectively, at June 30, 1999. These amounts would not be available to
satisfy claims of our creditors on a consolidated basis.

Note 10.  Reclassifications

    We have made certain reclassifications to previously reported information to
conform to the current presentation.


                                     Page 9
<PAGE>



                                     ITEM 2.

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

    Our Quarterly  Report on Form 10-Q contains forward looking  statements.  We
may make additional written or oral forward looking statements 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 are not
limited to,  projections of revenues,  income,  or loss,  capital  expenditures,
plans for future operations,  financing needs or plans, Year 2000 readiness, and
plans relating to our products or services,  as well as assumptions  relating to
the  foregoing.   The  words  "believe,"   "expect,"   "intend,"   "anticipate,"
"estimate,"   "project,"  and  similar  expressions   identify  forward  looking
statements,  which  speak only as of the date the  statement  was made.  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 herein,  contemplated  by, or underlying
the forward looking statements. We undertake no obligation to publicly update or
revise any forward looking  statements,  whether as a result of new information,
future events, or otherwise.  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  risk factors that could cause actual results to differ
materially from those expressed in such forward looking statements are set forth
in Exhibit 99 which is attached  hereto and  incorporated by reference into this
Quarterly Report on Form 10-Q.

Introduction

    General.  We  operate  the  largest  chain  of buy  here-pay  here  used car
dealerships  in the United  States.  We sell and  finance  our used  vehicles to
customers  within the  sub-prime  segment of the used car market.  Our customers
typically have limited credit histories, low incomes or past credit problems. At
June 30, 1999,  we operated 59  dealerships  located in several  large  markets,
including Los Angeles, Atlanta, Tampa, San Antonio, Phoenix and Dallas.

    In addition to our dealership and financing operations, we also
     o  provide  financing  to other  independent  used car dealers  through our
          Cygnet dealer program,
     o  service and collect  large  portfolios  of finance  receivables owned by
          others,  and
     o manage  selected  financial  assets  that  we  acquire  from  financially
          distressed third parties.

    From 1994 through the first quarter of 1998, we maintained a national branch
office  network that acquired and serviced  retail  installment  contracts  from
numerous  independent third party dealers.  We discontinued  these operations in
1998.

    Below is a summary of our businesses by division and their related segments:

    [Organizational Chart of Business Segments]


    The chart above shows Ugly Duckling with two operating divisions. Dealership
operations  is the first  division.  Dealership  operations  has three  distinct
segments.  Retail sales is its first segment.  This is the segment that operates
our chain of Ugly Duckling Car Sales  dealerships.  Portfolio and loan servicing
is the second segment of dealership operations.  This segment holds and services
the  loan  portfolios  originated  or  acquired  by our  dealership  operations.
Finally,  dealership  operations  has an  administration  segment that  provides
corporate administration to the division. Our non-dealership operations division
also contains three segments. The first non-dealership operations segment is the
bulk  purchasing/loan  servicing  segment.  In this  segment,  we  acquire  loan
portfolios  in bulk from third  parties and  provide  loan  servicing  for third
parties.  The second segment of  non-dealership  operations is the Cygnet dealer
program under which we provide various credit facilities to independent used car
dealers.  Finally,  the  non-dealership  operations also have an  administration
segment that provides corporate administration to the non-dealership operations.
Last,  the chart shows our  discontinued  operations,  which contains our branch
office network that we closed in February 1998 and the loans we acquired through
that network.

                                    Page 10
<PAGE>


Company Dealership Operations

    We  commenced  dealership  operations  in 1992 with the  acquisition  of two
dealerships  in Arizona,  and have  expanded  aggressively  since then through a
combination of acquisitions and development of new stores.  Our most significant
growth  occurred in 1997,  when
   o  we acquired from Seminole  Finance, Inc. and related companies (Seminole),
         four  dealerships in Tampa/St.  Petersburg  and a contract portfolio of
         approximately $31.1 million;
   o  we purchased  from E-Z Plan,  Inc. (E-Z Plan),  seven  dealerships in  San
         Antonio and a contract portfolio of  approximately $24.3 million;
   o  we purchased from Kars-Yes  Holdings,  Inc. and related  companies (Kars),
         six dealerships in the Los Angeles market, two in the Miami market, two
         in the Atlanta market, and two in the Dallas market; and
   o  we opened  our first used car  dealership  in the  Las Vegas  market,  two
         additional  dealerships in the  Albuquerque  market and one  additional
         dealership  in the  Phoenix  market.  We also  closed a  dealership  in
         Arizona.

    We continued our aggressive growth in 1998, adding 17 new dealerships in our
existing  markets.  We opened one  dealership in the  Albuquerque  market,  four
dealerships in the Atlanta market,  three dealerships in the Dallas market,  two
dealerships in the Los Angeles  market,  two  dealerships in the Phoenix market,
two  dealerships in the San Antonio market,  and three  dealerships in the Tampa
market. We also closed two dealerships in Miami and exited that market.

     In the first quarter of 1999, we opened one dealership in the Dallas market
and  one in the  Tampa  market.  In the  second  quarter  of  1999,  we  added a
dealership  in the Los  Angeles  market,  which  brought  our  total  number  of
dealerships to 59.

     The following table  summarizes the number of stores we had in operation by
major  market  as of June  30,  1999,  and each of the last  three  years  ended
December 31, 1998, 1997, and 1996:

                               Number of Stores by Market
                        -------------------------------------------
                         June 30,             December 31,
                        ----------  -------------------------------
                           1999        1998       1997       1996
                        ----------  ---------  ---------  ---------
        Phoenix                  9          9          7          5
        San Antonio              9          9          7         --
        Atlanta                  9          9          5         --
        Los Angeles              9          8          6         --
        Tampa                    9          8          5         --
        Dallas                   7          6          3         --
        Tucson                   3          3          3          3
        Albuquerque              3          3          2         --
        Las Vegas                1          1          1         --
        Miami                   --         --          2         --
                         ----------  ---------  ---------  ---------
                                59         56         41          8
                         ==========  =========  =========  =========

Non-Dealership Operations

    Cygnet Dealer Program. In 1997 we began operating the Cygnet dealer program,
which  provides  qualified  dealers  with  warehouse  purchase   facilities  and
revolving lines of credit primarily  secured by the dealers' finance  receivable
portfolios.  We extend credit facilities that are subject to various  collateral
coverage ratios, maximum advance rates, and performance measurements,  depending
on the  financial  condition  of the  dealer  and  the  quality  of the  finance
receivables originated. The dealer remains responsible for collection of finance
receivable  payments  and retains  control of the  customer  relationship.  As a
condition to  providing  financing,  each dealer is required to satisfy  certain
criteria to qualify for the program,  report  collection  activities  to us on a
daily basis and provide us with periodic financial statements.  In addition, our
dealers are "audited" by our audit department on a periodic basis.

    Bulk Purchasing and Loan Servicing Operations.  We have entered into several
large servicing and/or bulk purchasing transactions involving third party dealer
contract portfolios. Under these transactions,  we have acquired loan portfolios
or participation  interests in loan portfolios that we also service.  During the
second  quarter of 1999,  we closed our loan  servicing  facility in  Nashville,
Tennessee,  and consolidated our non-dealership  loan servicing  operations into
our two remaining facilities,  which are located in Aurora,  Colorado and Plano,
Texas.

                                    Page 11
<PAGE>


    In April 1998,  we announced  that our Board of  Directors  had directed our
management  team  to  separate  our  dealership  operations  and  non-dealership
operations into separate,  publicly held companies.  Our stockholders approved a
proposal  to  split-up  the  company  through a rights  offering  at the  annual
stockholders meeting held in August 1998. Due to a lack of stockholder interest,
however,  we canceled  the rights  offering.  In the first  quarter of 1999,  we
reclassified  the Cygnet dealer  program and bulk  purchasing and loan servicing
operations  into  continuing  operations  for  all  periods  presented  in  this
quarterly report.

Discontinued Operations

    In 1994, we acquired  Champion  Financial  Services,  Inc.,  an  independent
automobile  finance  company.  In April 1995, we initiated an aggressive plan to
expand  Champion's  branch office network and, by December 31, 1997, we operated
83 branch  offices  across the  country.  In February  1998,  we  announced  our
intention to close the branch  office  network and exit this line of business in
the  first  quarter  of 1998.  We  recorded  a pre-tax  charge  to  discontinued
operations totaling  approximately $9.1 million (approximately $5.6 million, net
of income taxes)  during the first quarter of 1998. In addition,  a $6.0 million
charge  (approximately  $3.6 million,  net of income taxes) was taken during the
third quarter of 1998 due primarily to higher than  anticipated  loan losses and
servicing expenses.  The branch office closure was substantially complete by the
end of the first quarter of 1998.

    In the following  discussion and analysis,  we explain the general financial
condition and the results of  operations of Ugly Duckling and its  subsidiaries.
In  particular,  we analyze and explain the changes in the results of operations
of our various  business  segments for the quarter and six month  periods  ended
June 30, 1999 compared to the quarter and six month periods ended June 30, 1998.

   Results of Operations for the Three Months Ended June 30, 1999 and 1998

    Income items in our Statement of Operations consist of:
    o  Sales of Used Cars
             less Cost of Used Cars Sold
             less Provision for Credit Losses
    o  Interest Income
    o  Gain on Sale of Loans
    o  Servicing and Other Income

Sales of Used Cars and Cost of Used Cars Sold

                                           Three Months Ended
                                                June 30,
                                         (Dollars in Thousands)
                                       ---------------------------
                                          1999            1998
                                       ------------    -----------
           Used Cars Sold (Units)           11,416          8,631
                                       ============    ===========

           Sales of Used Cars            $  97,876      $  69,523
           Cost of Used Cars Sold           55,559         39,237
                                       ------------    -----------
           Gross Margin                  $  42,317      $  30,286
                                       ============    ===========

           Gross Margin %                    43.2%          43.6%
                                       ============    ===========

           Per Unit Sold:
           Sales of Used Cars            $   8,574      $   8,055
           Cost of Used Cars Sold            4,867          4,546
                                       ------------    -----------
           Gross Margin                  $   3,707      $   3,509
                                       ============    ===========

    The number of cars we sold  (units)  increased by 32.3% for the three months
ended June 30, 1999 over the same period in 1998.  Same store unit sales for the
three  months  ended June 30, 1999  increased  3.3%  compared to the three month
period  ended  June 30,  1998.  The  increase  in our same  store unit sales was
primarily a result of the maturation of stores purchased or opened in late 1997.
We anticipate  future revenue growth will come from increasing the number of our
dealerships and not from higher sales volumes at existing dealerships.


                                    Page 12
<PAGE>


    Our Used Car Sales  revenues  increased  by 40.8% for the three months ended
June 30,  1999 over the same  period  ended June 30,  1998.  The growth for this
period  reflects  increases in the number of  dealerships  in operation  and the
average unit sales price.  The Cost of Used Cars Sold increased by 41.6% for the
three months  ended June 30, 1999 over the same period ended June 30, 1998.  The
gross  margin on used car sales  (Sales of Used Cars less Cost of Used Cars Sold
excluding  Provision for Credit Losses)  increased by 39.7% for the three months
ended June 30, 1999 over the same period ended June 30,  1998.  The gross margin
per car sold for the second  quarter of 1999 is comparable to the second quarter
of 1998.

    Our average sales price per car increased by 6.4% for the three months ended
June 30, 1999 over the three  months  ended June 30,  1998.  The increase in the
average  sales price was  necessary  to offset the  increase in the Cost of Used
Cars Sold. On a per unit basis, the Cost of Used Cars Sold increased by 7.0% for
the three  months ended June 30, 1999 over the three months ended June 30, 1998.
The  increase  in our  average  cost per used  car sold is  primarily  due to an
increase in the direct cost of the cars we sell.

Provision for Credit Losses

    We record provisions for credit losses in our dealership  operations and our
non-dealership operations.

    Dealership Operations.  Following is a summary of the Provision for Credit
Losses from our dealership operations:

                                                       Three Months Ended
                                                            June 30,
                                                    --------------------------
                                                       1999          1998
                                                    ------------  ------------
   Provision for Credit Losses (in thousands)        $   25,789    $   14,273
                                                    ============  ============
   Provision per contract originated                 $    2,275    $    1,676
                                                    ============  ============
   Provision as a percentage of
      principal balances originated                       26.9%         21.3%
                                                    ============  ============

    The Provision for Credit Losses in our  dealership  operations  increased by
80.7% in the three  months  ended June 30, 1999 over the three months ended June
30, 1998. The Provision for Credit Losses per unit originated at our dealerships
increased  by $599 or 35.7% in the three  months  ended  June 30,  1999 over the
three  months   ended  June  30,   1998.   When  we  changed  how  we  structure
securitizations  for accounting  purposes in the fourth quarter of 1998, we also
changed the timing of  providing  for credit  losses.  For periods  prior to the
fourth  quarter of 1998, we generally  provided a Provision for Credit Losses of
approximately  21% of the loan  principal  balance at the time of origination to
record the loan at the lower of cost or market. However, as a consequence of our
revised securitization  structure, we will now be retaining securitized loans on
our balance sheet for accounting  purposes and recognizing  income over the life
of the contracts.  We record a provision for credit losses of approximately  27%
of the principal balance at the time of origination.

    Non-Dealership   Operations.   The   provision  for  credit  losses  in  our
non-dealership  operations  increased  by 18.3% to $846,000 in the three  months
ended June 30, 1999 from  $715,000 in the three months ended June 30, 1998.  The
increase was primarily due to the significant increase in loans under the Cygnet
dealer program.

    See also "Allowance for Credit Losses" below.

Interest Income

    We generate  Interest  Income from both our  dealership  operations  and our
non-dealership operations.

    Dealership  Operations.  Interest Income  consists  primarily of interest on
finance  receivables  from our  dealership  sales and income from  Residuals  in
Finance  Receivables  Sold  from  our  securitization   transactions  that  were
structured as sale transactions for accounting  purposes  (Securitized  Contract
Sales).  Interest  Income  increased  by 342.6% to $15.8  million  for the three
months ended June 30, 1999 from $3.6 million for the three months ended June 30,
1998.  The increase  was  primarily  due to the increase in the average  finance
receivables  retained on our balance  sheet.  Because we structured  most of our
securitizations  to recognize  income as sales for accounting  purposes prior to
1999,  there were fewer  receivables  retained on our balance sheet and Interest
Income was lower in these periods. See  "Securitizations-Dealership  Operations"
below for additional  discussion of our  securitization  transactions and our on
balance sheet portfolio.


                                    Page 13
<PAGE>


    A primary  element  of our sales  strategy  is to provide  financing  to our
customers,  almost all of whom are  sub-prime  borrowers.  As  summarized in the
following  table,  we continue  to  increase  the  percentage  of sales  revenue
financed, and the number of units sold and financed.

                                                     Three Months Ended
                                                          June 30,
                                                    ---------------------
                                                      1999        1998
                                                    ---------   ---------
             Percentage of sales revenue financed    97.8%       96.2%

             Percentage of sales units financed      99.3%       98.7%


    The average effective yield on finance  receivables from our dealerships was
approximately  26.3% for the three  months ended June 30, 1999 and 25.3% for the
three months ended June 30, 1998.  Our policy is to charge 29.9% per year on our
dealership contracts. However, in those states that impose interest rate limits,
such as Texas and Florida, we charge the maximum interest rate permitted.

    Non-Dealership  Operations.  In our non-dealership  operations,  we generate
interest income primarily from our Cygnet dealer program and from a loan we made
to First Merchants as part of its bankruptcy  proceedings.  Interest Income from
the First  Merchants  transaction  decreased  by 30.3% to $315,000 for the three
months  ended June 30, 1999 from  $452,000  for the three  months ended June 30,
1998. Interest Income from the Cygnet dealer program increased by 104.5% to $4.1
million for the three months ended June 30, 1999 from $2.0 million for the three
months ended June 30, 1998. The increase in interest income in the Cygnet dealer
program  reflects a  significant  increase  in the  amount of loans  outstanding
during the three months  ended June 30, 1999  compared to the three months ended
June 30, 1998.

Gain on Sale of Loans

    Dealership  Operations.  The  gain on sale of  finance  receivables  we have
recorded prior to the fourth quarter of 1998 was generated from  securitizations
that were structured as sale transactions. During the fourth quarter of 1998, we
began structuring our  securitization  transactions as financings for accounting
purposes (securitized  borrowings) instead of sales transactions and, therefore,
we  have  not  recognized  gains  on  the  sale  of  loans  from  securitization
transactions  subsequent  to the  change.  We  recorded  Gains  on Sale of Loans
related to  securitized  contract  sales of zero for the three months ended June
30, 1999 and $3.7  million  during the three  months  ended June 30,  1998.  See
"Securitizations-Dealership  Operations" below for a summary of the structure of
our securitizations.

Servicing and Other Income

    We generate  Servicing and Other Income from both our dealership  operations
and our  non-dealership  operations.  A summary of  Servicing  and Other  Income
follows for the three months ending June 30, 1999 and 1998 (in thousands):

                                Dealership      Non-Dealership
                                Operations       Operations         Total
                               --------------   --------------  --------------

    June 30, 1999               $      2,435      $     5,235    $      7,670
                               ==============   ==============  ==============

    June 30, 1998               $      4,088      $     5,443    $      9,531
                               ==============   ==============  ==============

    Dealership Operations. Servicing and Other Income decreased by 40.4% to $2.4
million in the three  months  ended June 30, 1999  compared to the $4.1  million
recognized in the three months ended June 30, 1998.  We service the  securitized
contracts that were included in the Securitized  Contract Sales transactions for
monthly  fees  ranging  from .25% to .33% of the  beginning  of month  principal
balances  (3.0% to 4.0% per year).  We do not,  however,  recognize  service fee
income on the contracts included in our Securitized Borrowings.  The significant
decrease in Servicing  and Other Income is primarily  due to the decrease in the
principal   balance  of  (1)  contracts   being   serviced  under  the  previous
securitization  structure  and (2) a  portfolio  we service on behalf of a third
party. We anticipate that our future Servicing and Other Income will continue to
decline as the principal balance of the contracts serviced under the Securitized
Contract Sales agreements and the third party portfolio continues to decrease.


                                    Page 14
<PAGE>


    Non-Dealership  Operations. Our Servicing and Other Income decreased 3.8% to
$5.2  million in the three  months  ended  June 30,  1999  compared  to the $5.4
million recognized in the three months ended June 30, 1998. Our servicing fee is
generally a percentage of the  portfolio  balance  (generally  3.25% to 4.0% per
year) with a minimum fee per loan serviced (generally $14 to $17 per month). The
decrease in our Servicing and Other income is due to an  approximately  $200,000
decrease in service fees earned by our loan  servicing  operations.  Our service
fee income is tied to the contract  principal  dollars and units that we service
and will continue to decline,  subject to the incentive  compensation  discussed
below,  unless we increase the number and amount of contracts we are  servicing.
We have not  entered  into any loan  servicing  agreements  thus far in 1999 and
expect that our service  fee income  will  continue to decline as the  principal
balances of the portfolios that we are currently servicing decrease.  We did not
recognize  any  servicing  income in the first quarter 1998, as we did not begin
servicing loans in our non-dealership operations until April 1998.

    Our  non-dealership  operations have entered into servicing  agreements with
two  companies  that have filed and  subsequently  emerged from  bankruptcy  and
continue to operate  under their  approved  plans of  reorganization.  Under the
terms  of  the   respective   servicing   agreements   and  approved   plans  of
reorganization,  once certain creditors of the bankrupt companies have been paid
in full,  we are  entitled to certain  incentive  compensation  in excess of the
servicing  fees that we have earned to date.  As of June 30,  1999,  we estimate
that the total incentive  compensation  from both agreements could range from $0
to $8.0 million.  We have not accrued any fee income from these incentives as an
amount is not determinable at this time

Income before Operating Expenses

    As a result of our continued  expansion,  Income before  Operating  Expenses
grew by 26.2% to $43.5  million  for the three  months  ended June 30, 1999 from
$34.5 million for the three months ended June 30, 1998.  Growth of Sales of Used
Cars and Interest Income, were the primary contributors to the increase.

Operating Expenses

    Operating Expenses consist of:

    o  Selling and Marketing Expenses,
    o  General and Administrative Expenses, and
    o  Depreciation and Amortization.

    A summary of  operating  expenses  for our  business  segments for the three
months ended June 30, 1999 and 1998 follows (in thousands):

<TABLE>
<CAPTION>
                                    Dealership Operations                Non-Dealership Operations
                              ---------------------------------   -----------------------------------------
                                             Company
                                Company    Dealership   Corporate       Cygnet   Cygnet Loan   Corporate
                              Dealerships Receivables  and Other        Dealer     Servicing   and Other         Total
                              -----------  ----------  ------------  -----------  ----------  -----------  ---------------
<S>                            <C>           <C>        <C>            <C>          <C>         <C>              <C>
1999:
Selling and Marketing          $   5,864     $     --   $       --     $      23    $     --    $      --        $  5,887
General and Administrative        11,101        4,567        4,621           974       4,986          773          27,022
Depreciation and Amortization        859          280          537           107         370          168           2,321
                              -----------  ----------  ------------  -----------  ----------  -----------  ---------------
                               $  17,824     $  4,847   $    5,158     $   1,104    $  5,356    $     941        $ 35,230
                              ===========  =========== ============   =========== ============ ===========     ===========
1998:
Selling and Marketing          $   4,218     $     --   $       --     $      44    $     12    $      --        $  4,274
General and Administrative         9,329        4,279        3,456           593       4,203          707          22,567
Depreciation and Amortization        615          311          249            23         154           --           1,352
                              -----------  ----------  ------------  -----------  ----------  -----------  ---------------
                               $  14,162     $  4,590   $    3,705     $     660    $  4,369    $     707        $ 28,193
                              ===========  =========== ============   =========== ============ ===========     ===========
</TABLE>


    Selling and Marketing  Expenses.  A summary of Selling and Marketing Expense
for the three months  ended June 30, 1999 and 1998 as a  percentage  of Sales of
Used Cars and  Selling  and  Marketing  Expense  per car sold  from our  company
dealership segment follows:


                                    Page 15
<PAGE>

                                                       1999        1998
                                                    ----------   ---------
       Selling and Marketing Expense as a
       Percentage of Sales of Used Cars                6.0%        6.1%

       Selling and Marketing Expense
       per Car Sold                                   $ 514       $ 489

    For the three  months  ended June 30, 1999 and 1998,  Selling and  Marketing
Expenses consisted almost entirely of advertising costs and commissions relating
to our dealership operations.  Total Selling and Marketing Expenses increased by
37.7% to $5.9 million for the three months ended June 30, 1999 from $4.3 million
for the three  months ended June 30, 1998.  Selling and  Marketing  Expense as a
percentage of Sales of Used Cars is  comparable  for the three months ended June
30, 1999 and 1998.  Selling and Marketing  Expense per car sold increased due to
an increase in advertising expenditures for the three months ended June 30, 1999
compared to the three months ended June 30, 1998.

    General and Administrative Expenses. A summary of General and Administrative
Expenses as a  percentage  of Sales of Used Cars ad General  and  Administrative
Expenses per car sold from our company dealership segment follows:

                                                1999             1998
                                              -----------     ----------
General and Administrative Expense
     as a Percentage of Used Car Sales          11.3%            13.4%

General and Administrative Expense
     per Car Sold                            $    972         $  1,081

    For the three  months ended June 30, 1999 total  General and  Administrative
Expenses  increased by 19.7% to $27.0  million from $22.6  million for the three
months ended June 30, 1998. The increase in General and Administrative  Expenses
was primarily a result of the addition of new  dealerships,  our bulk purchasing
and loan servicing operations, the expansion of infrastructure to administer the
increased  number of used car  dealerships  in operation,  and the growth of the
Cygnet dealer program.

     Depreciation and  Amortization.  Depreciation and Amortization  consists of
depreciation  and amortization on our property and equipment and amortization of
goodwill and trademarks.  Depreciation  and  amortization  increased by 71.9% to
$2.3  million for the three months ended June 30, 1999 from $1.4 million for the
three  months ended June 30, 1998.  The  increase in 1999 was  primarily  due to
depreciation   on  an  increased   dealership   base,   depreciation   from  our
non-dealership  operations,  and an  increase in  software  amortization  of our
investment in our integrated car sales and loan servicing system.

Interest Expense

    Interest  expense  increased  by 325.0% to $5.8 million for the three months
ended June 30, 1999 from $1.4  million for the three months ended June 30, 1998.
The  increase  in the second  quarter  of 1999 was  primarily  due to  increased
borrowings   under  our   Securitization   Notes  Payable,   Notes  Payable  and
Subordinated Notes Payable. The increased borrowings were used primarily to fund
the increases in Finance Receivables.

Income Taxes

    Income taxes  totaled $1.0 million for the three months ended June 30, 1999,
and $2.0 million for the three months ended June 30,  1998.  Our  effective  tax
rate was 41.0% for the three  months ended June 30, 1999 and 40.5% for the three
months ended June 30, 1998.


                                    Page 16
<PAGE>


Results of Operations for the Six Months Ended June 30, 1999 and 1998

Sales of Used Cars and Cost of Used Cars Sold

                                           Six Months Ended
                                               June 30,
                                        (Dollars in Thousands)
                                    -------------------------------
                                        1999             1998
                                    -------------    --------------

        Used Cars Sold (Units)            24,170            18,070
                                    =============    ==============

        Sales of Used Cars            $  204,319       $   142,496
        Cost of Used Cars Sold           115,656            78,968
                                    -------------    --------------
        Gross Margin                  $   88,663       $    63,528
                                    =============    ==============

        Gross Margin %                     43.4%             44.6%
                                    =============    ==============
        Per Unit Sold:
        Sales of Used Cars            $    8,453       $     7,886
        Cost of Used Cars Sold             4,785             4,370
                                    -------------    --------------

        Gross Margin                  $    3,668       $     3,516
                                    =============    ==============

    The  number of cars we sold  (units)  increased  by 33.8% for the six months
ended June 30, 1999 over the same period in 1998.  Same store unit sales for the
six months ended June 30, 1999 increased  24.7% compared to the six month period
ended June 30, 1998.  The increase in our same store unit sales was  primarily a
result  of the  maturation  of stores  purchased  or  opened  in late  1997.  We
anticipate  future  revenue  growth will come from  increasing the number of our
dealerships and not from higher sales volumes at existing dealerships.

    Our Used Car Sales revenues increased by 43.4% for the six months ended June
30, 1999 over the same period  ended June 30,  1998.  The growth for this period
reflects  increases in the number of  dealerships  in operation  and the average
unit  sales  price.  The Cost of Used Cars Sold  increased  by 46.5% for the six
months ended June 30, 1999 over the same period  ended June 30, 1998.  The gross
margin  on used car  sales  (Sales  of Used  Cars  less  Cost of Used  Cars Sold
excluding  Provision  for Credit  Losses)  increased by 39.6% for the six months
ended June 30, 1999 over the same period ended June 30,  1998.  The gross margin
per car sold for the six months  ended June 30,  1999 is  comparable  to the six
months ended June 30, 1998.

    Our average  sales price per car  increased by 7.2% for the six months ended
June 30,  1999 over the six months  ended June 30,  1998.  The  increase  in the
average  sales price was  necessary  to offset the  increase in the Cost of Used
Cars Sold. On a per unit basis, the Cost of Used Cars Sold increased by 9.5% for
the six months ended June 30, 1999 over the six months ended June 30, 1998.  The
increase in our average cost per used car sold is  primarily  due to an increase
in the direct cost of the cars we sell.

Provision for Credit Losses

    We record provisions for credit losses in our dealership  operations and our
non-dealership operations.

    Dealership Operations.  Following is a summary of the Provision for Credit
Losses from our dealership operations:

                                                      Six Months Ended
                                                          June 30,
                                                 ---------------------------

                                                     1999          1998
                                                 -------------  ------------

  Provision for Credit Losses (in thousands)      $   53,553      $  29,307
                                                 =============  ============
  Provision per contract originated               $    2,234      $   1,641
                                                 =============  ============
  Provision as a percentage of
     principal balances originated                      26.9%         21.5%
                                                 =============  ============


                                    Page 17
<PAGE>


    The Provision for Credit Losses in our  dealership  operations  increased by
82.7% in the six months  ended June 30, 1999 over the six months  ended June 30,
1998.  The Provision for Credit  Losses per unit  originated at our  dealerships
increased  by $593 or 36.1% in the six months  ended June 30,  1999 over the six
months ended June 30, 1998.  The increase is primarily a result of the change in
how we structure securitizations for accounting purposes.

    Non-Dealership   Operations.   The   provision  for  credit  losses  in  our
non-dealership  operations  increased by 57.5% to $1.6 million in the six months
ended June 30, 1999 from $1.0 million in the six months ended June 30, 1998. The
increase was primarily due to the significant increase in loans under the Cygnet
dealer program.

    See also "Allowance for Credit Losses" below.

Interest Income

    We generate  Interest  Income from both our  dealership  operations  and our
non-dealership operations.

    Dealership  Operations.  Interest Income  consists  primarily of interest on
finance  receivables  from our  dealership  sales and income from  Residuals  in
Finance  Receivables Sold from our Securitized  Contract Sales.  Interest Income
increased by 251.2% to $26.1 million for the six months ended June 30, 1999 from
$7.4 million for the six months ended June 30, 1998.  The increase was primarily
due to the increase in the average finance  receivables  retained on our balance
sheet.  Because we structured most of our securitizations to recognize income as
sales for  accounting  purposes  prior to 1999,  there  were  fewer  receivables
retained on our balance  sheet and Interest  Income was lower in these  periods.
See  "Securitizations-Dealership  Operations" below for additional discussion of
our securitization transactions and our on balance sheet portfolio.

    A primary  element  of our sales  strategy  is to provide  financing  to our
customers,  almost all of whom are  sub-prime  borrowers.  As  summarized in the
following  table,  we continue  to  increase  the  percentage  of sales  revenue
financed, and the number of units sold and financed.

                                                    Six Months Ended
                                                        June 30,
                                           ----------------------------------
                                                1999                 1998
                                           ---------------      -------------
Percentage of sales revenue financed           97.3%                95.9%

Percentage of sales units financed             99.2%                98.8%


     The average effective yield on finance receivables from our dealerships was
approximately 26.3% for the six months ended June 30, 1999 and 25.7% for the six
months ended June 30, 1998.

    Non-Dealership   Operations.   Interest  Income  from  the  First  Merchants
transaction  decreased  by 46.8% to $627,000  for the six months  ended June 30,
1999 from $1.2 million for the six months ended June 30, 1998.  Interest  Income
from the Cygnet dealer  program  increased by 107.1% to $7.5 million for the six
months  ended June 30, 1999 from $3.6  million for the six months ended June 30,
1998. The increase in interest  income in the Cygnet dealer  program  reflects a
significant  increase in the amount of loans  outstanding  during the six months
ended June 30, 1999 compared to the six months ended June 30, 1998.

Gain on Sale of Loans

    Dealership  Operations.  Because of the change in the way we  structure  our
securitization  transactions  for  accounting  purposes in the fourth quarter of
1998,  we no longer  recognize  gains on the sale of loans  from  securitization
transactions. We recorded Gains on Sale of Loans related to securitized contract
sales of zero for the six months ended June 30, 1999 and $8.3 million during the
six months  ended June 30,  1998.  See  "Securitizations-Dealership  Operations"
below for a summary of the structure of our securitizations.


                                    Page 18
<PAGE>


Servicing and Other Income

    We generate  Servicing and Other Income from both our dealership  operations
and our  non-dealership  operations.  A summary of  Servicing  and Other  Income
follows for the six months ending June 30, 1999 and 1998 (in thousands):

                             Dealership     Non-Dealership
                              Operations       Operations         Total
                            ------------- ------------------ -------------
 June 30, 1999               $     5,369     $     11,926      $  17,295
                            ============= ================== =============

 June 30, 1998               $     7,999     $      5,443      $  13,442
                            ============= ================== =============

    Dealership Operations. Servicing and Other Income decreased by 32.9% to $5.4
million  in the six months  ended June 30,  1999  compared  to the $8.0  million
recognized  in the six months  ended June 30,  1998.  As  previously  noted,  we
anticipate  that our  future  Servicing  and Other  Income  will  decline as the
principal balance of the contracts serviced under the Securitized Contract Sales
agreements and the third party portfolio will continue to decrease.

    Non-Dealership Operations. Our Service Fee and Other Income increased 119.1%
to $11.9  million in the six months  ended June 30,  1999  compared  to the $5.4
million  recognized  in the six months ended June 30, 1998.  Our Service Fee and
Other  Income  increased  because our  non-dealership  operations  did not begin
servicing loans until April 1998. As previously  noted, we have not entered into
any loan servicing  agreements  thus far in 1999 and expect that our service fee
income will continue to decline as the principal balances of the portfolios that
we are currently servicing decrease.

Income before Operating Expenses

    As a result of our continued  expansion,  Income before  Operating  Expenses
grew by 26.6% to $85.0 million for the six months ended June 30, 1999 from $67.1
million for the six months  ended June 30,  1998.  Growth of Sales of Used Cars,
Interest Income, and Servicing and Other Income were the primary contributors to
the increase.

    A summary of operating expenses for our business segments for the six months
ended June 30, 1999 and 1998 follows (in thousands):

<TABLE>
<CAPTION>
                                     Dealership Operations             Non-Dealership Operations
                               ----------------------------------   ---------------------------------
                                            Company
                                 Company   Dealership   Corporate    Cygnet    Cygnet Loan  Corporate
                               Dealerships Receivables  and Other    Dealer    Servicing    and Other       Total
                               ----------  ----------  ----------   ---------   ----------  ----------   ------------
<S>                            <C>          <C>        <C>           <C>         <C>         <C>          <C>
1999:
    Selling and Marketing      $   12,433   $     --   $      --     $     59    $     3     $     --     $  12,495
    General and                    22,010      9,150       9,959        1,937     10,807         1,518       55,381
Administrative
    Depreciation and                1,653        562       1,058          185        692           308        4,458
       Amortization
                               ----------  ----------  ----------   ---------   ----------  ----------   ------------
                                 $ 36,096   $  9,712   $  11,017     $  2,181    $11,502     $   1,826    $  72,334
                               ==========  ==========  ==========   =========   ==========  ==========   ============
1998:
    Selling and Marketing          $9,096   $     --   $      --     $     87    $    12     $      --    $   9,195
    General and                    19,835      8,834       6,075        1,108      4,203         1,298       41,353
Administrative
    Depreciation and                             648         450           45        154            --        2,525
       Amortization                 1,228
                               ----------  ----------  ----------   ---------   ----------  ----------   ------------
                                  $30,159   $  9,482   $   6,525     $  1,240    $ 4,369     $   1,298    $  53,073
                               ==========  ==========  ==========   ==========  ==========  ===========  ============
</TABLE>

    Selling and Marketing  Expenses.  A summary of Selling and Marketing Expense
for the six months ended June 30, 1999 and 1998 as a percentage of Sales of Used
Cars and Selling and Marketing Expense per car sold from our company  dealership
segment follows:


                                    Page 19
<PAGE>


                                                 1999        1998
                                              -----------  ----------
Selling and Marketing Expense as a
Percent of Sales of Used Cars                       6.1%        6.4%
                                              ===========  ==========

Selling and Marketing Expense
per Car Sold                                    $    514     $   503
                                              ===========  ==========

    For the six months ended June 30, 1999 and 1998, total Selling and Marketing
Expenses consisted almost entirely of advertising costs and commissions relating
to our dealership operations.  Total Selling and Marketing Expenses increased by
35.9% to $12.5  million for the six months ended June 30, 1999 from $9.2 million
for the six months  ended June 30,  1998.  Selling  and  Marketing  Expense as a
percentage of Sales of Used Cars and on a per unit basis is  comparable  for the
six months ended June 30, 1999 compared to the six month period in 1998.

    General and Administrative Expenses. A summary of General and Administrative
Expenses  for the six months  ended June 30,  1999 and 1998 as a  percentage  of
Sales of Used Cars and General and Administrative Expenses per car sold from our
Company Dealership segment follows:
                                                  1999         1998
                                               ----------   ----------
General and Administrative Expense
   as a Percentage of Used Car Sales              10.8%        13.9%

General and Administrative Expense
   per Car Sold                                $    911     $  1,098

    For the six months  ended June 30,  1999 total  General  and  Administrative
Expenses  increased  by 33.9% to $55.4  million  from $41.4  million for the six
months ended June 30, 1998. The increase in General and Administrative  Expenses
was primarily a result of an increase in the number of dealerships in operation,
the addition of our bulk purchasing and loan servicing operations, the expansion
of  infrastructure to administer the increased number of used car dealerships in
operation, and the growth of the Cygnet dealer program.

     Depreciation and  Amortization.  Depreciation and Amortization  consists of
depreciation  and amortization on our property and equipment and amortization of
goodwill and trademarks.  Depreciation  and  amortization  increased by 76.6% to
$4.5  million for the six months  ended June 30, 1999 from $2.5  million for the
six months  ended June 30,  1998.  The  increase  in 1999 was  primarily  due to
depreciation   on  an  increased   dealership   base,   depreciation   from  our
non-dealership  operations,  and an  increase in  software  amortization  of our
investment in our integrated car sales and loan servicing system.

Interest Expense

    Interest  expense  increased  by 230.0% to $9.5  million  for the six months
ended June 30, 1999 from $2.9  million for the six months  ended June 30,  1998.
The  increase  for the six  months  ended  June 30,  1999 was  primarily  due to
increased borrowings under our Securitization  Notes Payable,  Notes Payable and
Subordinated Notes Payable. The increased borrowings were used primarily to fund
the increases in Finance Receivables.

Income Taxes

    Income  taxes  totaled  $1.3 million for the six months ended June 30, 1999,
and $4.5 million for the six months ended June 30, 1998.  Our effective tax rate
was 40.8% for the six months  ended  June 30,  1999 and 40.3% for the six months
ended June 30, 1998.

Discontinued Operations

    We  recorded  a  pre-tax   charge  to   discontinued   operations   totaling
approximately  $9.1 million  (approximately  $5.6 million,  net of income taxes)
during the first  quarter of 1998  related to the  closure of our branch  office
network.  In addition,  we recorded a $6.0 million  charge  (approximately  $3.6
million,  net of income taxes) during the third quarter of 1998 due primarily to
higher than  anticipated  loan  losses and  servicing  expenses.  The charges we
recorded to  Discontinued  Operations  represent the total estimated net loss we
expect to realize from the branch office network closure. As a result, there was
no income or loss from Discontinued Operations for the six months ended June 30,
1999.


                                    Page 20
<PAGE>


Financial Position

     Total  assets  increased  by 34.5% to $465.2  million at June 30, 1999 from
$346.0  million at December  31,  1998.  The  increase  was due  primarily to an
increase in Finance  Receivables of $144.0 million to $307.2 million at June 30,
1999 from $163.2  million at  December  31,  1998.  Our  dealership  operations'
Finance Receivables increased  approximately $128.6 million due primarily to the
change  in our  securitization  structure,  and our  non-dealership  operations'
Finance Receivables increased  approximately $15.4 million primarily as a result
of growth of the Cygnet dealer program.

    We financed the increases in assets primarily through additional borrowings,
represented  by increases in Notes  Payable.  Notes Payable  increased by $115.7
million to $233.0  million at June 30, 1999 from $117.3  million at December 31,
1998. The increase in our Notes Payable is  attributable to an increase of $24.9
million in our  revolving  line of credit,  which  totaled  approximately  $76.7
million at June 30, 1999,  compared to $51.8  million at December 31, 1998.  Our
Securitization  Notes  Payable  increased  by $68.7  million  as a result of the
securitization   transaction   we  closed  in  April  1999.   Our  Note  Payable
Collateralized by the Common Stock of our Securitization  Subsidiaries increased
by $25.3 million as a result of a loan obtained from an unrelated third party in
May 1999.  We also  repaid  $3.4  million in  mortgage  loans from an  unrelated
finance company.

    Growth  in  Finance  Receivables.  As a result of our  continued  expansion,
contract  receivables  managed by our  dealership  operations  have continued to
increase.  The following table reflects the growth in period end balances of our
dealership  operations  measured in terms of the principal amount and the number
of contracts outstanding.

    The following table reflects the growth in contract originations measured in
terms of the principal amount and the number of contracts.

<TABLE>
<CAPTION>
                                                Total Contracts Outstanding - Dealership Operations
                                                    (In thousands, except number of contracts)
                                                   June 30, 1999                December 31, 1998
                                            ----------------------------   -----------------------------
                                              Principal     Number of        Principal      Number of
                                               Amount       Contracts          Amount       Contracts
                                            -------------  -------------   --------------   ------------
<S>                                           <C>           <C>             <C>             <C>
Managed Portfolio                             $   383,596        61,661     $    292,683         49,501
Less: Portfolios Securitized and Sold             126,951        27,596          198,747         37,186
                                            --------------  ------------   --------------   ------------
   Total Retained Principal                   $   256,645        34,065     $     93,936         12,415
                                            ==============  ============   ==============   ============
</TABLE>

    In addition to the loan  portfolio  summarized  above,  we also service loan
portfolios  totaling  approximately  $69.7 million  ($27.2  million for Kars and
$42.5  million from branch office  originations)  as of June 30, 1999 and $121.2
million   ($47.9   million  for  Kars  and  $73.3  million  from  branch  office
originations) as of December 31, 1998.

                          Three Months Ending        Six Months Ending
                               June 30,                   June 30,
                        -----------------------  ---------------------------
                           1999          1998        1999          1998
                        -----------  ----------  ------------  -------------
Principal Amount         $  96,098    $  66,908   $   198,831   $   136,616
Number of Contracts         11,335        8,518        23,969        17,857
Average Principal        $   8,478    $   7,855   $     8,295   $     7,651

    Finance   Receivable   principal  balances  generated  or  acquired  by  our
dealership  operations  during  the three  months  period  ended  June 30,  1999
increased  by 43.6% to $96.1  million  from $66.9  million for the three  months
ended June 30, 1998. For the six months ended June 30, 1999, Finance Receivables
increased  by 45.5% to $198.8  million  from  $136.6  million for the six months
ended June 30, 1998.  The increase in average  principal  financed is due to the
increase in our average sales price per car sold.

     Our  non-dealership  operations  began  servicing  loans on behalf of First
Merchants in April 1998,  and began  servicing  additional  loan  portfolios  on
behalf  of  other  third  parties   throughout   1998.  At  June  30,  1999  our
non-dealership bulk purchasing/loan  servicing operations were servicing a total
of approximately  $356.3 million in finance  receivables  (approximately  56,000
contracts)  compared  to $587.3  million in finance  receivables  (approximately
80,000 contracts) at December 31, 1998.


                                    Page 21
<PAGE>


    Cygnet dealer's net investment in finance receivables purchased from a third
party dealer  totaled  approximately  $10.8 million  representing  approximately
18.0% of Cygnet dealer's net finance receivables  portfolio as of June 30, 1999.
We did not have any other  third party  dealer  loans that  exceeded  10% of our
Cygnet dealer finance receivable portfolio as of June 30, 1999.

Allowance for Credit Losses

    We have  established  an Allowance  for Credit Losses  (Allowance)  to cover
anticipated  credit  losses on the  contracts  currently  in our  portfolio.  We
established  the  Allowance by recording an expense  through the  Provision  for
Credit Losses.

    For  Finance  Receivables  generated  at our  dealerships,  our policy is to
charge off a contract the earlier of:

    o  when we believe it is uncollectible, or
    o  when it is delinquent for more than 90 days.

    The following  table  reflects  activity in the Allowance for our dealership
operations,  as well as information  regarding charge off activity for the three
and six months ended June 30, 1999 and 1998, in thousands.

<TABLE>
<CAPTION>
                                                                         Three Months Ended               Six Months Ended
                                                                              June 30,                        June 30,
                                                                   -------------------------------  ------------------------------
                                                                       1999             1998            1999            1998
                                                                   --------------  ---------------  --------------  --------------
<S>                                                                  <C>            <C>               <C>            <C>
Allowance Activity:
Balance, Beginning of Period                                         $    48,628    $       6,153     $    24,777    $     10,356
Provision for Credit Losses                                               25,789           14,273          53,553          29,307
Reduction Attributable to Loans Sold                                          --          (13,082)             --         (30,722)
Net Charge Offs                                                           (7,512)          (1,394)        (11,425)         (2,991)
                                                                   --------------  ---------------  --------------  --------------
Balance, End of Period                                               $    66,905    $       5,950     $    66,905    $      5,950
                                                                   ==============  ===============  ==============  ==============
Allowance as a Percent of Period End Balances                              26.1%            18.5%           26.1%           18.5%
                                                                   ==============  ===============  ==============  ==============
Charge off Activity:
Principal Balances                                                   $    (9,570)   $      (2,068)    $   (14,580)   $     (4,331)
Recoveries, Net                                                            2,058              674           3,155           1,340
                                                                   --------------  ---------------  --------------  --------------
Net Charge Offs                                                      $    (7,512)   $      (1,394)    $   (11,425)  $      (2,991)
                                                                   ==============  ===============  ==============  ==============
Net Charge Offs as a Percent of Average Principal Outstanding               3.4%             2.9%            6.4%            5.0%
                                                                   ==============  ===============  ==============  ==============
Average Principal Balance Outstanding                                $   220,655    $      48,172     $   178,758    $     60,242
                                                                   ==============  ===============  ==============  ==============
</TABLE>

    The  Allowance  on contracts  from  dealership  operations  was 26.1% of the
outstanding  principal  balances  as of June 30,  1999 and 26.4% of  outstanding
principal  balances as of December  31,  1998.  We changed the  structure of our
securitization  transactions  for  accounting  purposes in the fourth quarter of
1998, which resulted in us retaining the securitized  loans from  securitization
transactions  closed  subsequent  to the third quarter of 1998. We increased the
provision for credit losses to  approximately  27% of the principal  balance for
loans  originated  beginning in the fourth  quarter of 1998 as we intend to hold
the balance sheet portfolio for investment and not for sale.

    A Summary of the  Allowance  on  contracts  from  non-dealership  operations
follows:

<TABLE>
<CAPTION>
                                                                            Non-Dealership Operations
                                                        ------------------------------------------------------------------
                                                                   June 30,                        December 31,
                                                        -------------------------------  ---------------------------------
<S>                                                     <C>             <C>              <C>              <C>
                                                             1999            1998             1998             1997
                                                        --------------- ---------------  ---------------  ----------------
 As Percent of Period End Balances:
      Allowance                                                   3.9%             3.2%             3.9%             3.8%
      Non-refundable discount and security deposits              32.9%            28.1%            29.9%            26.0%
                                                        --------------- ---------------  ---------------  ----------------
      Total Allowance, discount and security deposits            36.8%            31.3%            33.8%            29.8%
                                                        =============== ===============  ===============  ================
</TABLE>

                                    Page 22
<PAGE>


    Even though a contract is charged off, we continue to attempt to collect the
contract.  Recoveries  as a percentage  of principal  balances  charged off from
dealership  operations  averaged  21.5% for the three months ended June 30, 1999
compared to 32.6% for the three months ended June 30, 1998.  Such recoveries for
the six month  periods  ended June 30, 1999 and 1998  averaged  21.6% and 30.9%,
respectively.  Recoveries as a percentage of principal balances charged off from
non-dealership  operations  averaged  37.7% for the three  months ended June 30,
1999 compared to 27.6% for the three months ended June 30, 1998. Such recoveries
for the six month periods ended June 30, 1999 and 1998 averaged 34.7% and 29.3%,
respectively.

    For Finance  Receivables  acquired  by our  non-dealership  operations  with
recourse  to  the  seller,  our  general  policy  is to  exercise  the  recourse
provisions in our agreements  under the Cygnet dealer program when a contract is
delinquent for 45 days. For contracts not purchased with recourse, our policy is
similar to that for our dealership operations.

Static Pool Analysis

    We use a "static pool" analysis to monitor performance for contracts we have
originated at our dealerships. In a static pool analysis, we assign each month's
originations  to a  unique  pool  and  track  the  charge  offs  for  each  pool
separately.  We  calculate  the  cumulative  net charge  offs for each pool as a
percentage of that pool's original  principal  balances,  based on the number of
complete  payments  made by the  customer  before  charge  off.  The table below
displays the cumulative net charge offs of each pool as a percentage of original
contract  cumulative  balances,  based on the quarter the loans were originated.
The table is further  stratified by the number of payments made by our customers
prior to charge off.  For periods  denoted by "x",  the pools have not  seasoned
sufficiently to allow us to compute  cumulative  losses.  For periods denoted by
"-",  the pools have not yet  reached the  indicated  cumulative  age.  While we
monitor  static pools on a monthly  basis,  for  presentation  purposes,  we are
presenting the information in the table below on a quarterly basis.

    Currently reported cumulative losses may vary from those previously reported
for the reasons listed below,  however,  management believes that such variation
will not be material:

    o  ongoing collection efforts on charged off accounts, and
    o  the  difference   between  final  proceeds  on the  sale  of  repossessed
          collateral versus our estimates of the sale proceeds.

    The  following  table sets forth as of July 31,  1999,  the  cumulative  net
charge offs as a percentage of original  contract  cumulative  (pool)  balances,
based on the  quarter  of  origination  and  segmented  by the number of monthly
payments  completed  by  customers  before  charge off. The table also shows the
percent of principal  reduction  for each pool since  inception  and  cumulative
total net losses incurred (TLI).





                                    Page 23
<PAGE>



<TABLE>
<CAPTION>
          POOL'S CUMULATIVE NET LOSSES AS PERCENTAGE OF POOL'S ORIGINAL
                           AGGREGATE PRINCIPAL BALANCE

                             Monthly Payments Completed by Customer Before Charge Off
                             -----------------------------------------------------------------------

                  Orig.        0        3        6       12        18       24      TLI     Reduced
               ------------- ------  -------- -------- --------  -------  -------  -------  --------
<S>             <C>           <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
1994:
1st Quarter     $     6,305   3.4%     10.0%    13.4%    17.9%    20.3%    20.9%    21.0%    100.0%
2nd Quarter     $     5,664   2.8%     10.4%    14.1%    19.6%    21.5%    22.0%    22.1%    100.0%
3rd Quarter     $     6,130   2.8%      8.1%    12.0%    16.3%    18.2%    19.1%    19.2%    100.0%
4th Quarter     $     5,490   2.4%      7.6%    11.2%    16.4%    19.3%    20.2%    20.3%    100.0%
1995:
1st Quarter     $     8,191   1.6%      9.1%    14.7%    20.4%    22.7%    23.6%    23.8%    100.0%
2nd Quarter     $     9,846   2.0%      8.5%    13.3%    18.1%    20.7%    22.1%    22.5%    100.0%
3rd Quarter     $    10,106   2.5%      7.9%    12.2%    18.8%    22.1%    23.5%    24.2%     99.7%
4th Quarter     $     8,426   1.5%      6.6%    11.7%    18.2%    22.5%    24.0%    24.6%     99.6%
1996:
1st Quarter     $    13,635   1.6%      8.0%    13.7%    20.6%    24.7%    26.1%    27.0%     98.9%
2nd Quarter     $    13,462   2.2%      9.2%    13.4%    22.0%    25.9%    27.6%    28.8%     97.3%
3rd Quarter     $    11,082   1.6%      6.8%    12.5%    21.3%    25.5%    27.7%    28.6%     94.9%
4th Quarter     $    10,817   0.6%      8.4%    15.9%    24.8%    29.2%    31.0%    31.7%     92.4%
1997:
1st Quarter     $    16,279   2.1%     10.5%    17.8%    24.4%    29.4%    31.8%    32.0%     88.8%
2nd Quarter     $    25,875   1.5%      9.9%    15.8%    22.7%    27.4%    29.3%    29.3%     82.3%
3rd Quarter     $    32,147   1.4%      8.4%    13.2%    22.5%    27.1%    27.7%    27.7%     75.9%
4th Quarter     $    42,529   1.4%      6.8%    12.6%    21.9%    25.3%    25.3%    25.3%     69.6%
1998:
1st Quarter     $    69,708   0.9%      6.9%    13.5%    21.1%    22.6%       --    22.6%     62.2%
2nd Quarter     $    66,908   1.1%      8.0%    14.3%    19.9%      --        --    20.0%     50.4%
3rd Quarter     $    71,027   1.0%      8.0%    13.6%      --       --        --    16.3%     39.6%
4th Quarter     $    69,583   0.9%      6.8%      --       --       --        --    10.6%     25.6%
1999:
1st Quarter     $   102,733   0.8%       --       --       --       --        --     4.5%      0.0%
2nd Quarter     $    96,098    --        --       --       --       --        --     0.5%      0.0%
</TABLE>

    The following  table sets forth the principal  balances 31 to 60 days
delinquent, and 61 to 90 days delinquent as a percentage of outstanding contract
principal balances from dealership operations.

                                 Retained    Securitized    Managed
                                ----------   -----------   ---------
            June 30, 1999:
            31 to 60 days           3.9%         6.4%          4.7%
            61 to 90 days           2.2%         3.3%          2.6%
            December 31, 1998:
            31 to 60 days           2.3%         5.2%          4.6%
            61 to 90 days           0.5%         2.2%          1.9%

    In accordance with our charge off policy, there are no accounts more than 90
days delinquent as of June 30, 1999 and December 31, 1998.

Securitizations--Dealership Operations

    Structure  of  Securitizations.  In the fourth  quarter of 1998 we announced
that we were changing the way we structure  transactions for accounting purposes
under our securitization program.  Through September 30, 1998, we had structured
these  transactions  as sales  for  accounting  purposes  (Securitized  Contract
Sales).  However,  beginning in the fourth quarter of 1998, we began structuring


                                    Page 24
<PAGE>


securitizations for accounting purposes to retain the contract,  and the related
Securitization  Note Payable on our balance  sheet and recognize the income over
the life of the contracts (Securitized Borrowings).  This change will not affect
our  prior  securitizations.  Historically,  Gains  on Sale of Loans  have  been
material to our reported  revenues and net  earnings.  Altering the structure of
these transactions so that no gain is recognized at the time of a securitization
transaction  will  have a  material  effect  on our  reported  revenues  and net
earnings  until such time as we accumulate  Finance  Receivables  on our balance
sheet  sufficient to generate  interest income (net of interest,  credit losses,
and  other  expenses)  equivalent  to the  revenues  that  we  had  historically
recognized on our securitization transactions.

    Under our  securitization  program,  we  transfer  the  securitized  Finance
Receivables to our securitization  subsidiaries who then assign and transfer the
Finance Receivables to separate trusts for either Securitized  Contract Sales or
Securitized  Borrowings.  The trusts issue Class A certificates and subordinated
Class  B   certificates   (Residuals  in  Finance   Receivables   Sold)  to  the
securitization subsidiaries. The securitization subsidiaries then sell the Class
A certificates to the investors and retain the Class B certificates. We continue
to service the securitized contracts.

    Residuals in Finance  Receivables  Sold.  The  residuals  are a component of
Finance   Receivables   and  represent  our  retained   interest  (the  Class  B
certificates) in the Finance  Receivables  included in our Securitized  Contract
Sales.  We utilize a number of assumptions to determine the initial value of the
Residuals in Finance Receivables Sold. The Residuals in Finance Receivables Sold
represent the present value of the expected net cash flows of the securitization
trusts using the out of the trust  method.  The net cash flows out of the trusts
are  the  collections  on the  loans  in the  trust  in  excess  of the  Class A
certificate principal and interest payment and certain other trust expenses. The
assumptions  used to compute the Residuals in Finance  Receivables Sold include,
but are not limited to:

    o  charge off rates,
    o  repossession recovery rates,
    o  portfolio  delinquency,
    o  prepayment rates, and
    o  trust expenses.

    The  Residuals  in  Finance   Receivables   Sold  are  adjusted  monthly  to
approximate  the present  value of the expected  remaining net cash flows out of
the trusts.  If actual  cash flows on a  securitization  are below our  original
estimates, and those differences appear to be other than temporary in nature, we
are  required  to revalue  Residuals  in Finance  Receivables  Sold and record a
charge  to  earnings  based  upon  the  reduction.  The  cumulative  net loss at
origination  assumption  inherent in the securitization  transactions we entered
into in 1996 and 1997 is approximately  27.5%. For the  securitizations  that we
completed during the nine month period ended September 30, 1998, net losses were
estimated  using total  expected  cumulative  net losses at loan  origination of
approximately  29.0%.  The remaining net charge offs in our Residuals in Finance
Receivables  Sold  as a  percentage  of  the  remaining  principal  balances  of
securitized  contracts was approximately  19.8% as of June 30, 1999, compared to
22.0% as of December  31,  1998.  Because we now  structure  our  securitization
transactions to retain the Finance Receivables securitized, we will no longer be
adding to our  Residuals in Finance  Receivables  Sold.  Further,  the remaining
Residuals  in  Finance  Receivables  Sold that were  originated  under our prior
method  will  continue  to decline as the  underlying  loan  portfolios  mature.
Consequently,  the  remaining  net  charge  offs  in our  Residuals  in  Finance
Receivables  Sold  as a  percentage  of  the  remaining  principal  balances  of
securitized  contracts  will continue to decline as the related loan  portfolios
mature.  The  balance of the  Residuals  in Finance  Receivables  sold was $22.6
million at June 30, 1999 and $33.3  million as of December 31, 1998. We classify
the residuals as "held-to-maturity" securities in accordance with SFAS No. 115.

    Spread  Account  Requirements.  We  maintain  a  spread  account  under  our
securitization agreements. The spread account is a reserve account that would be
used to repay the Class A certificates in the event  collections on a particular
pool of finance  receivables was insufficient to make the required payments.  At
the time a  securitization  transaction  is  entered  into,  our  securitization
subsidiary  makes an initial  cash deposit  into the spread  account,  generally
equivalent to 4% to 6% of the initial underlying Finance  Receivables  principal
balance,  and pledges  this cash to the spread  account.  The trustee then makes
additional  deposits to the spread account out of collections on the securitized
receivables  as  necessary  to  maintain  the  spread  account  to  a  specified
percentage,  ranging from 6.0% to 10.5%, of the underlying Finance  Receivables'
principal balance. The trustee will not make distributions to the securitization
subsidiaries on the Class B certificates unless:

    o  the spread account has the required balance,
    o  the required  periodic  payments to the  Class A certificate  holders are
         current, and
    o  the trustee, servicer and other administrative costs are current.


                                    Page 25
<PAGE>


    At June 30, 1999,  we met the targeted  spread  account  balances  under our
securitization agreements of $27.9 million. We also maintain spread accounts for
the  securitization  transactions  that  were  consummated  by our  discontinued
operations.  We had  satisfied  the spread  account  funding  obligation of $2.6
million as of June 30, 1999 with respect to these securitization transactions.

    Certain financial information regarding  securitizations.  During April 1999
we closed a Securitized  Borrowing  transaction in which we  securitized  $119.7
million of contracts, issuing $87.4 million in Class A certificates.  During the
first two quarters of 1998, we securitized $152.9 million in contracts,  issuing
$110.1  million  in  Class  A  certificates,   and  $42.8  million  in  Class  B
certificates. We recorded the carrying value of the related Residuals in Finance
Receivables Sold at $25.5 million for the first and second quarters of 1998. Due
to the change in the structure of our  securitization  transactions,  we did not
record any Residuals in Finance  Receivables for the securitization  transaction
we closed in April 1999.

Liquidity and Capital Resources

    In recent periods, our needs for additional capital resources have increased
in connection with the growth of our business. We require capital for:

    o  increases in our contract portfolio,
    o  expansion of our dealership network,
    o  our commitments under the First Merchants transaction,
    o  expansion of the Cygnet dealer program,
    o  common stock repurchases,
    o  the purchase of inventories,
    o  the purchase of property and equipment, and
    o  working capital and general corporate purposes.

    We fund our capital requirements primarily through:

    o  operating cash flow,
    o  our revolving facility with General Electric Capital Corporation (GE
         Capital),
    o  securitization transactions,
    o  supplemental borrowings, and
    o  in the past, equity offerings.

    While to date we have met our liquidity requirements as needed, there can be
no assurance that we will be able to continue to do so in the future.

Operating Cash Flow

    Net Cash Provided by Operating  Activities increased by $73.1 million in the
six months ended June 30, 1999 to $80.7 million compared to the six months ended
June 30, 1998 of $7.7 million.  The change in inventory and accounts payable and
accrued  expenses  contributed  to the increase in  operating  cash flow for the
quarter.  The changes in the Net Cash Provided by Operating  activities  and Net
Cash Used in Investing  Activities is largely due to a change in  classification
of  portfolio   activity   related  to  the  change  in  the  structure  of  our
securitization  transactions.  Under our old structure  contracts  were held for
sale and, consequently,  Finance Receivable purchases and related sales proceeds
were considered operating activities. Under our revised structure, contracts are
held for investment and such purchases are considered investing activities.

    Net Cash Used in Investing  Activities increased by $203.3 million to $199.3
million in the six months  ended June 30, 1999  compared to $4.0  million of Net
Cash Provided by Investing Activities in the six months ended June 30, 1998. The
increase is primarily due to increases in Cash Used in Investing Activities from
purchases of Finance Receivables, net decreases in Cash advanced under our Notes
Receivable,  which were offset by increased  collections of Finance  Receivables
and Notes Receivable.

    Net Cash  Provided by Financing  Activities  increased by $107.2  million to
$103.4 million in the six months ended June 30, 1999 compared to $3.8 million of
Net Cash Used in Financing Activities in the six months ended June 30, 1998. The
increase is due to increases in Notes Payable, net of increases in repayments of
Notes Payable and the acquisition of Treasury Stock.


                                    Page 26
<PAGE>


Financing Resources

     Revolving  Facility.  The maximum  commitment  under our  revolving  credit
facility with GE Capital is $125.0 million. Under the revolving facility, we may
borrow:

    o up to 65.0% of the principal balance of eligible contracts originated from
        the sale of used cars,
    o up to  86.0% of the  principal  balance  of eligible contracts  previously
        originated by our branch office network,
    o the lesser of $20 million or 58% of the direct vehicle costs for  eligible
        vehicle inventory, and
    o the lesser of $15 million or 50% of eligible contracts or loans originated
        under the Cygnet dealer program.

    However,  an amount up to $8.0 million of the borrowing  capacity  under the
revolving  facility  is not  available  at any time while our  guarantee  to the
purchaser  of  contracts  acquired  from First  Merchants  is  outstanding.  The
revolving  facility  expires in June 2000 and contains a provision that requires
us to pay GE Capital a termination fee of $200,000 if we terminate the revolving
facility prior to the expiration date. We secure the facility with substantially
all of our assets.

    As of June 30, 1999, our borrowing capacity under the revolving facility was
$105.9 million,  the aggregate  principal amount outstanding under the revolving
facility  was  approximately  $76.6  million,  and the  amount  available  to be
borrowed  under the facility was $29.3  million.  The revolving  facility  bears
interest at the 30-day LIBOR plus 3.15%,  payable  daily (total rate of 8.06% as
of June 30, 1999).

    The revolving  facility contains  covenants that, among other things,  limit
our ability to do the following without GE Capital's consent:

    o  incur additional indebtedness,
    o  make any change in our capital structure,
    o  declare or pay dividends,  except in accordance  with all applicable laws
       and not in excess of fifteen  percent  (15%) of each year's net  earnings
       available for distribution, and
    o  make certain investments and capital expenditures.

    The revolving  facility also provides that an event of default will occur if
Mr.  Ernest C. Garcia II owns less than 15.0% of our voting  stock.  Mr.  Garcia
owned approximately 32.1% of our common stock at June 30, 1999.

    We were also required to be Year 2000  compliant no later than June 30, 1999
(see discussion below under the Year 2000 Readiness Disclosure), and we are also
required  to maintain  specified  financial  ratios,  including a debt to equity
ratio of 2.2 to 1 and a net worth of at least $150 million.

    Securitizations.  Our  securitization  program  is a  primary  source of our
working  capital.   Since  September  30,  1997,  we  have  closed  all  of  our
securitizations  with private investors through Greenwich Capital Markets,  Inc.
(Greenwich  Capital).  In March  1999,  we  executed a  commitment  letter  with
Greenwich Capital to act as our exclusive agent in placing up to $300 million of
surety wrapped securities under our securitization program.

    Securitizations generate cash flow for us from:

    o  the sale of Class A certificates,
    o  ongoing servicing fees, and
    o  excess  cash  flow  distributions  from  collections  on the  contracts
         securitized after:
         o  payments on the Class A certificates sold to third party investors,
         o  payment of fees, expenses, and insurance premiums, and
         o  required deposits to the spread account.

    In April 1999,  we closed a  securitization  transaction  through  Greenwich
Capital. Under this transaction,  we securitized approximately $119.7 million of
contracts and issued approximately $87.4 million of Class A certificates with an
annual interest rate of 5.7%.


                                    Page 27
<PAGE>


    Securitization  also allows us to fix our cost of funds for a given contract
portfolio.  Failure to  regularly  engage in  securitization  transactions  will
adversely  affect us. See  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations--Securitizations--Dealership operations" for
a more complete description of our securitization program.

Supplemental Borrowings

    Verde Debt.  Prior to our public offering in September 1996, we historically
borrowed  substantial  amounts from Verde  Investments,  Inc. (Verde),  which is
owned by our  Chairman,  Ernest C.  Garcia II. The  Subordinated  Notes  Payable
balances outstanding to Verde totaled $8.0 and $10.0 million as of June 30, 1999
and as of December  31, 1998.  Under the terms of this note,  we are required to
make monthly payments of interest and annual payments of principal in the amount
of $2.0 million.  These  borrowings  accrue interest at an annual rate of 10.0%.
Except for the debt incurred related to our exchange offer,  this debt is junior
to all of our other  indebtedness  and we may  suspend  interest  and  principal
payments if we are in default on  obligations  to any other  creditors.  In July
1997, our Board of Directors approved the prepayment of the total balance of the
Verde subordinated debt after the earlier of the following:

    o  the completion of a debt offering,
    o  the  First  Merchants  transactions  have  been  completed  or  the  cash
         requirements for completion of the transaction are known,  or
    o  we  either  have  cash in  excess  of our current  needs  or  have  funds
         available under our financing sources in excess of our current needs.

    No such prepayment has been made as of the date of filing of this Form 10-Q.
Any prepayment would require the consent of certain of our lenders.

    Exchange Offer. In the fourth quarter of 1998, we acquired approximately 2.7
million shares of our common stock in exchange for  approximately  $17.5 million
of subordinated debentures.  The debentures are unsecured and are subordinate to
all of our  existing  and  future  indebtedness.  We must  pay  interest  on the
debentures  twice a year at 12% per year.  We are required to pay the  principal
amount of the debentures on October 23, 2003.

    We issued the debentures at a premium of approximately $3.9 million over the
market  value of the shares of our  common  stock  that were  exchanged  for the
debentures.  Accordingly,  the debt was recorded at $13.6 million on our balance
sheet. The premium will be amortized over the life of the debentures and results
in an effective annual interest rate of  approximately  18.8%. We can redeem all
or part of the debentures at any time, subject to the subordination provision of
the debentures.  The balance of the subordinated debentures was $13.9 million at
June 30, 1999.

    Senior  Subordinated  Notes.  In February 1998, we borrowed a total of $15.0
million of subordinated debt from unrelated third parties for a three year term.
We pay interest on this debt quarterly at 12% per annum. This debt is:

    o  senior  to  the  Verde  subordinated   note  (described  above)  and  the
         subordinated  debentures  issued in our exchange offer (also  described
         above), and
    o  subordinate to our other indebtedness.

    We issued  warrants  to the  lenders of this debt to  purchase up to 500,000
shares of our common stock at an exercise price of $10.00 per share, exercisable
at any time until the later of February 2001, or when the debt is paid in full.

    In July 1998, we borrowed a total of $5.0 million in subordinated  debt from
unrelated third parties for a three-year  term. In the first quarter of 1999, we
prepaid $3.0 million of the loans.  We repaid the remaining $2.0 million in June
1999.

    Additional Financing.  On November 12, 1998, we borrowed $15.0 million for a
term of 364 days from  Greenwich  Capital.  We pay  interest  on this loan at an
interest rate equal to LIBOR plus 400 basis points. We secured the loan with the
common  stock of our  securitization  subsidiaries.  In March 1999,  we borrowed
$20.0 million for a term of 278 days from  Greenwich  Capital.  $1.5 million was
used to repay the remaining  balance of the $15 million  Greenwich Capital loan.
The new loan was secured by the common stock of our securitization subsidiaries.
The interest  rate is at LIBOR plus 500 basis points and we paid an  origination
fee of 100 basis points. We repaid this loan in the second quarter of 1999.

    On March 26, 1999, we borrowed  approximately  $28.9 million from  Greenwich
Capital under a repurchase facility with a 62% advance rate, bearing interest at
8.5%, and maturing May 31, 1999.  This  repurchase  facility was repaid in April
1999.


                                    Page 28
<PAGE>


    In March 1999,  we executed a commitment  letter with  Greenwich  Capital in
which,  subject to satisfaction of certain conditions,  Greenwich Capital agreed
to provide us with a $100 million  surety-wrapped  warehouse line of credit at a
rate equal to LIBOR plus 110 basis points.

    On May 14, 1999, we borrowed  approximately  $38.0 million from an unrelated
party for a term of three  years  maturing  on May 1,  2001.The  note  calls for
monthly principal  payments of generally not less than $500,000 plus interest at
a rate  equal to LIBOR  plus  550  basis  points.  The  loan is  secured  by our
Residuals in Finance Receivables Sold and certain Finance Receivables.

    Debt Shelf  Registration.  In 1997,  we registered up to $200 million of our
debt securities under the Securities Act of 1933. There can be no assurance that
we will be able to use this registration  statement to sell debt securities,  or
successfully register and sell other debt securities in the future.

Capital Expenditures and Commitments

    During the three months ended June 30, 1999,  we opened one new  dealership.
We also have three additional dealerships under development.  The direct cost of
opening a  dealership  is primarily a function of whether we lease a facility or
construct a facility. A leased facility costs approximately $650,000 to develop,
while a facility we construct costs approximately $1.7 million. In addition,  we
require  capital to finance the portfolio that we carry on our balance sheet for
each store.  It takes  approximately  $2.2  million in cash to support a typical
stabilized  store  portfolio  with our  existing  65% advance  rate under our GE
facility.  Additionally,  it takes approximately 30 months for a store portfolio
to reach a stabilized level.

    On July 11,  1997,  we  entered  into an  agreement  to  provide  debtor  in
possession financing to First Merchants (DIP facility). As of June 30, 1999, the
maximum  commitment  on the DIP facility was $11.5  million and the  outstanding
balance  on the  DIP  facility  totaled  $11.5  million.  When  First  Merchants
defaulted on the DIP facility,  we negotiated a settlement  agreement  with them
that  has  increased  our  funding  obligation  by  $2.0  million,   subject  to
satisfaction of certain conditions, and in exchange for other concessions. These
conditions were satisfied in August 1999 and the loan is no longer in default.

    We  intend  to  finance  the  construction  of new  dealerships  and the DIP
facility  financing  through  operating cash flows and supplemental  borrowings,
including amounts available under the revolving  facility and the securitization
program.

     Common  Stock  Repurchase  Program.  During  the first  quarter  of 1999 we
repurchased  approximately  928,000  shares of our common stock for $5.2 million
under our stock repurchase  program.  We have repurchased a total of one million
shares of our  common  stock  under the  program,  which is the total  number of
shares the Board of Directors authorized.  In April 1999, our Board of Directors
authorized,  subject to certain  conditions and lender approval,  a second stock
repurchase  program  that  would  allow  us  to  repurchase  up to  2.5  million
additional shares of our common stock. Purchases may be made depending on market
conditions,  share price,  and other  factors.  We did not repurchase any of our
common stock during the second quarter of 1999.

Year 2000 Readiness Disclosure

    Many older computer programs refer to years only in terms of their final two
digits. Such programs may interpret the year 2000 to mean the year 1900 instead.
The problem affects not only computer  software,  but also computer hardware and
other  systems  containing  processors  and  embedded  chips.  Business  systems
affected by this  problem may not be able to  accurately  process  date  related
information  before,  during or after January 1, 2000. This is commonly referred
to as the Year 2000 issue. Failures of our own business systems due to Year 2000
issues as well as those of our suppliers and business  partners could materially
adversely affect our business. We are in the process of addressing these issues.

    Our Year 2000 compliance program consists of:

    o  identification and assessment of critical computer programs, hardware and
         other business equipment and systems,
    o  remediation  and  testing,
    o  assessment  of the Year 2000 readiness of our critical suppliers, vendors
         and business partners, and
    o  contingency planning.

    Identification and Assessment

    The first component of our Year 2000 compliance program is complete. We have
identified our critical  computer  programs,  hardware,  and other  equipment to
determine which systems are compliant, or must be replaced or remediated.


                                    Page 29
<PAGE>


    Remediation and Testing

    Dealership  Operations.  We have finished  remediating  the program code and
underlying data,  testing the remediated code modifications and have implemented
these changes into  operation for our  integrated  car sales and loan  servicing
system (CLASS  System).  We placed the modified  program code into production in
April 1999 and have completed performing date testing on the modified code.

    Non-Dealership  Operations.  Our  non-dealership  loan servicing  operations
currently  utilize  several loan processing and  collections  programs  provided
through third party service bureaus.  Based upon certifications we have received
from the software vendors, and independent testing we have performed, we believe
that our loan processing and collections programs are Year 2000 compliant.

    Our Cygnet  dealer  program  utilizes  one of the same loan  processing  and
collections programs used by our loan servicing  operations.  The service bureau
that  provides the program has written a custom module for us and has stated the
custom module is Year 2000 compliant. In addition, we have performed independent
Year 2000 compliance  testing on the Cygnet dealer program's custom module,  and
believe it is year 2000 compliant.

    The  remediation  and testing of the critical  business  systems used by our
dealership and non-dealership operations was completed during the second quarter
of 1999.

    Assessment of Business Partners

    We have also  identified  critical  suppliers,  vendors,  and other business
partners  and have taken steps to  determine  their Year 2000  readiness.  These
steps include interviews,  questionnaires, and other types of inquiries. Because
of the large number of business systems that our business partners use and their
varying levels of Year 2000 readiness, it is difficult to determine how any Year
2000 issues of our business  partners will affect us. We are not currently aware
of any  business  relationships  with third  parties that we believe will likely
result in a  significant  disruption  of our  businesses.  We  believe  that our
greatest risk is with our utility suppliers,  banking and financial  institution
partners,  and  suppliers  of  telecommunications  services,  all of  which  are
operating  within  the  United  States.  Potential  consequences  if we,  or our
business partners, are not Year 2000 compliant include:

    o  failure to operate from a lack of power,
    o  shortage of cash flow,
    o  disruption or errors in loan collection and processing efforts, and
    o  delays in receiving inventory, supplies, and services.

    If any of these events  occurred,  the results could have a material adverse
impact on us and our operations.

Contingency Plans

    We are also  developing  contingency  plans to mitigate the risks that could
occur in the event of a Year 2000  business  disruption.  Contingency  plans may
include:

    o  increasing inventory levels,
    o  securing additional financing,
    o  relocating operations to unaffected sites,
    o  vendor/supplier replacement,
    o  utilizing temporary manual or spreadsheet-based processes, or
    o  other prudent actions,

    We are  currently  working  on  updating  our  disaster  recovery  plan  and
formulating  our Year 2000  contingency  plans.  We will continue to develop our
contingency plans throughout the rest of the year and expect to complete them by
December 31, 1999.


                                    Page 30
<PAGE>


Costs

    We currently  estimate that  remediation and testing of our business systems
will cost  between $2.4  million and $2.7  million.  Most of these costs will be
expensed and funded by our operating  line of credit.  Costs incurred as of June
30, 1999 approximate $2.4 million,  including approximately $231,000 of internal
payroll  costs,  substantially  all of which have been  charged  to general  and
administrative  expense.  Costs  incurred in the six month period ended June 30,
1999 approximate  $970,000. No such costs were incurred in the comparable period
in  1998.  We  believe  costs   associated  with  developing  and   implementing
contingency  measures  will  not be  material  to  our  operating  results.  The
scheduled  completion dates and costs associated with the various  components of
our Year 2000 compliance  program  described above are estimates and are subject
to change.

Accounting Matters

     In February 1998, the Financial Accounting Standards Board issued Statement
of  Financial  Accounting  Standards  No.  132,  "Employer's  Disclosures  about
Pensions  and  Other  Postretirement  Benefits"  (SFAS  No.  132)  which  became
effective  for us January 1, 1999.  SFAS No. 132  establishes  standards for the
information that public enterprises report in annual financial  statements.  The
adoption of SFAS No. 132 did not have a material impact on us.

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and Hedging  Activities"  (SFAS No. 133) which becomes effective for us June 15,
2000. We believe the adoption of SFAS No. 133 will not have a material impact on
us.

                                     ITEM 3.

Market Risk

    We are exposed to market risk on our financial  instruments  from changes in
interest  rates.  We do not use  instruments  for trading  purposes or to manage
interest rate risk. Our earnings are substantially  affected by our net interest
income,  which is the difference  between the income earned on  interest-bearing
assets and the interest  paid on interest  bearing notes  payable.  Increases in
market interest rates could have an adverse effect on profitability.

    Our  financial   instruments   consist   primarily  of  fixed  rate  finance
receivables,  residual  interests  in pools of fixed rate  finance  receivables,
short term variable rate revolving Notes Receivable, and variable and fixed rate
Notes  Payable.  Our finance  receivables  are  classified as subprime loans and
generally  bear  interest  at the lower of 29.9% or the  maximum  interest  rate
allowed in states  that impose  interest  rate  limits.  At June 30,  1999,  the
scheduled maturities on our finance receivables range from one to 52 months with
a weighted  average  maturity of 31.3 months.  The interest  rates we charge our
customers on finance  receivables has not changed as a result of fluctuations in
market interest rates,  although we may increase the interest rates we charge in
the future if market interest rates  increase.  A large component of our debt at
June 30, 1999 is the Collateralized  Note Payable (Class A certificates)  issued
under our  securitization  program.  Issuing  debt  through  our  securitization
program  allows us to mitigate our interest rate risk by reducing the balance of
the variable  revolving  line of credit and replacing it with a lower fixed rate
note  payable.  We are subject to interest rate risk on fixed rate Notes Payable
to the extent that future  interest  rates are higher than the interest rates on
our existing Notes Payable.

    We believe that our market risk information has not changed  materially from
December 31, 1998.


                                    Page 31
<PAGE>



                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings.

    We  sell  our  cars  on an "as  is"  basis.  We  require  all  customers  to
acknowledge  in writing on the date of sale that we disclaim any  obligation for
vehicle-related problems that subsequently occur. Although we believe that these
disclaimers are enforceable  under  applicable  laws,  there can be no assurance
that they will be upheld in every instance. Despite obtaining these disclaimers,
in the  ordinary  course of  business,  we  receive  complaints  from  customers
relating to vehicle condition  problems as well as alleged violations of federal
and state consumer lending or other similar laws and regulations.  Most of these
complaints  are  made  directly  to  us  or  to  various   consumer   protection
organizations and are subsequently  resolved.  However,  customers  occasionally
name us as a defendant  in civil suits filed in state,  local,  or small  claims
courts. Additionally,  in the ordinary course of business, we are a defendant in
various other types of legal  proceedings.  Although we cannot determine at this
time the amount of the ultimate exposure from these lawsuits,  if any, we, based
on the advice of  counsel,  do not  expect the final  outcome to have a material
adverse effect on our financial position.

Item 2.  Changes in Securities and Use of Proceeds.

(a)      None
(b)      None
(c)      None
(d)      Not Applicable

Item 3.  Defaults Upon Senior Securities.

    Under the terms of the  revolving  facility,  we are required to maintain an
interest  coverage ratio that we failed to satisfy during the three months ended
March 31, 1999. We failed to meet this  covenant  primarily due to the reduction
in  earnings  we  recognized  as a result of the  change  in our  securitization
structure.  GE  Capital  waived the  covenant  violation  as of March 31,  1999.
Subsequently, the revolving facility was amended to take into account the change
in structure of our  securitization  transactions and as a result of this change
there was no default as of June 30, 1999.

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

    Set forth below is  information  concerning  the sole matter  submitted to a
vote at Ugly Duckling's Annual Meeting of Stockholders on June 2, 1999:

     Election  of  Directors.  Each of the  following  persons  was elected as a
director  of Ugly  Duckling  to hold  office  until the 2000  Annual  Meeting of
Stockholders,  until his  successor  is duly  elected  and  qualified,  or until
retirement,  resignation  or  removal:  Ernest  C.  Garcia  II,  Christopher  D.
Jennings, John N. MacDonough,  Gregory B. Sullivan, and Frank P. Willey. Each of
these  persons  received  13,919,162  votes "for"  reelection  and 292,896 votes
"withheld."

Item 5.  Other Information.

    On July 26, 1999,  Gregory B. Sullivan,  President,  Chief Operating Officer
and a director of Ugly Duckling,  was appointed Chief  Executive  Officer by our
Board of Directors.  Mr.  Sullivan  replaced Ernest C. Garcia II, who remains as
Chairman  of the  Board  and  our  largest  stockholder  with  over  32% of Ugly
Duckling's stock.

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

    (a) Exhibits

        Exhibit 10.1-- Amendment No. 4 to the Amended and Restated Motor Vehicle
           Installment  Contract Loan and  Security  Agreement  between  General
           Electric Capital Corporation and Registrant dated June 30, 1999

        Exhibit 11 -- Statement regarding computation of per share earnings (see
           note 5 of Notes to condensed consolidated Financial Statements)

        Exhibit 27 -- Financial Data Schedule

        Exhibit 99 -- Risk Factors

                                    Page 32
<PAGE>


    (b) Reports on Form 8-K.

     During the second  quarter of 1999,  Ugly Duckling did not file any reports
on Form 8-K. In addition,  after the second  quarter of 1999,  Ugly Duckling has
not filed any reports on Form 8-K.























                                    Page 33
<PAGE>



                                    SIGNATURE

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

                               UGLY DUCKLING CORPORATION

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

Date: August 13, 1999






<PAGE>



                                      [LOGO]

                        5,666,190 SHARES OF COMMON STOCK
                                       AND
                     666,190 COMMON STOCK PURCHASE WARRANTS


Ugly  Duckling  Corporation  operates a chain of used car  dealerships.  We also
service used car sales contracts that we own or service for third parties.

We acquired  servicing and other rights in the  bankruptcy  proceedings of First
Merchants Acceptance Corporation.

This prospectus relates to the sale from time to time:
o       By First  Merchants of warrants to purchase up to 325,000  shares of our
        common stock at $20.00 per share through April 1, 2001;
o       By certain other selling  securityholders who were originally lenders to
        First  Merchants  of warrants  to  purchase up to 341,190  shares of our
        common stock at $20.00 per share through February 20, 2000;
o       By First Merchants or the other selling securityholders of up to 666,190
        shares of our common stock issuable upon exercise of the warrants; and
o       By Ugly Duckling of up to 5,000,000  shares of our common stock to First
        Merchants  or its  creditors  or  equityholders  in  exchange  for  cash
        distributions that would otherwise be paid to First Merchants.


Except for the proceeds from the exercise of the  warrants,  we will not receive
any of the proceeds  from the sale of the  warrants or common stock  acquired on
exercise   of  the   warrants   by  First   Merchants   or  the  other   selling
securityholders.

Our common stock is traded on the Nasdaq  National Market  ("Nasdaq")  under the
symbol  "UGLY." On July 6, 1999, the last reported price of our common stock was
$7.25 per share.

First  Merchants  will be deemed to be an  underwriter of the warrants that they
hold,  the related  warrant  shares,  and the shares offered by Ugly Duckling in
this prospectus,  to the extent that First Merchants  participates,  directly or
indirectly, in the distribution of such securities. See "Plan of Distribution."



Investing in our warrants and common stock  involves  certain  risks.  See "Risk
Factors" beginning on page 5.

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

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or disapproved these  securities,  or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.
                                ----------------

                 The date of this Prospectus is August 4, 1999.

                                       1
<PAGE>

<TABLE>
<CAPTION>

                                                     TABLE OF CONTENTS


<S>                                                                                                               <C>
Prospectus Summary...........................................................................................       3
Risk Factors.................................................................................................       5
Forward Looking Statements...................................................................................      11
Use of Proceeds..............................................................................................      11
Dividend Policy..............................................................................................      12
Capitalization...............................................................................................      13
Selected Consolidated Financial and Operating Data...........................................................      14
Management's Discussion and Analysis of Financial Condition and Results of Operations........................      15
Business.....................................................................................................      41
Management...................................................................................................      49
Description of Capital Stock.................................................................................      63
Selling Security holders.....................................................................................      68
Plan of Distribution.........................................................................................      69
Legal Matters................................................................................................      71
Experts......................................................................................................      71
Where You Can Find More Information..........................................................................      71
Index to Consolidated Financial Statements and to Condensed Consolidated Financial Statements................     F-1

</TABLE>

                                       2
<PAGE>






                               PROSPECTUS SUMMARY

    This summary highlights  information contained elsewhere in this prospectus.
Because it is a summary,  it does not  contain all of the  information  that you
should  consider  before  investing in our common stock or warrants.  You should
read the entire prospectus  carefully,  including the "Risk Factors" section and
the consolidated financial statements and the notes to those statements.


                                  Ugly Duckling

    We sell used cars through 59  wholly-owned  used car dealerships in Arizona,
California,  Georgia,  Texas,  Florida,  Nevada,  and New Mexico and finance the
sales  through  retail  installment  contracts  that we  service.  We target our
products  and  services to the  sub-prime  segment of the  automobile  financing
industry,  which  focuses  on  selling  and  financing  the sale of used cars to
persons who have limited credit histories, low incomes, or past credit problems.
The competition for our dealerships are the numerous small  independent used car
dealerships,  also known as "buy here-pay here"  dealers,  that sell and finance
used cars to  sub-prime  borrowers.  We  estimate  that  there  are over  63,000
independent  used car dealers in the United  States,  a  substantial  portion of
which are buy here-pay here dealers.  We distinguish  our dealership  operations
from those of typical buy here-pay here dealers by our:

o        multiple locations,
o        upgraded facilities,
o        large inventories of used automobiles,
o        centralized purchasing on a regional basis,
o        value-added marketing programs, and
o        dedication to customer service.

    Through our Cygnet dealer  program,  we also purchase and service  contracts
originated  by third party  dealers,  and provide  secured,  operating  lines of
credit to  participating  dealers.  In  addition,  in the past we  entered  into
several large  servicing or bulk  purchase  transactions  involving  third party
dealer contract portfolios.

    We service loans that we originate at our  dealerships  out of facilities in
Phoenix,   Arizona,   Dallas,  Texas  and  Tampa,  Florida.  Our  non-dealership
operations  currently maintain  servicing  facilities in Aurora,  Colorado,  and
Plano, Texas.

    Prior to February,  1998, we purchased automobile sales contracts from third
party dealers through a branch office network.  We operated 83 branch offices at
December 31, 1997. We closed our branch  office  network in the first quarter of
1998.

    Our principal  executive  offices are located at 2525 East  Camelback  Road,
Suite 500, Phoenix,  Arizona 85016. The phone number of our executive offices is
602-852-6600.

We  conducted  a  series  of  transactions   with  First  Merchants   Acceptance
Corporation.

    First Merchants Acceptance Corporation was in the business of purchasing and
securitizing loans made primarily to sub-prime  borrowers by various third party
used car  dealers.  FMAC filed for  reorganization  under Title 11 of the United
States Code in July 1997. In connection with FMAC's bankruptcy transactions,  we
purchased FMAC's senior bank debt at a discount,  and issued warrants to members
of the bank group  previously  holding such debt.  341,190 of those warrants are
being offered in this  prospectus.  We then sold the contracts which secured the
debt to a third party  purchaser and recorded a gain from this  transaction.  We
obtained the right to service  those  contracts and the contracts in all but one
of FMAC's  securitized pools and acquired FMAC's servicing  platform.  We issued
325,000 of the warrants  that are being  offered in this  prospectus  to FMAC in
that transaction.  We also acquired an interest in the contracts we service.  We
have the option, if we can satisfy certain conditions,  to increase our interest

                                       3
<PAGE>

in the distributions from the contracts that we service by issuing the shares of
our common stock being offered in this  prospectus in exchange for the increased
distributions.

                                  The Offering

 FMAC Warrants offered          325,000   warrants  offered  by  FMAC,  each  to
                                purchase one share of common stock at $20.00 per
                                share, at any time on or prior to April 1, 2001.
                                We may redeem the  warrants for $.10 per warrant
                                if our common  stock  closes at or above  $28.50
                                per share  during  any ten  consecutive  trading
                                days.

Bank Group Warrants
offered..............           341,190   warrants   offered   by  the   selling
                                securityholders,  each to purchase  one share of
                                common stock at $20.00 per share, at any time on
                                or prior to February 20, 2000. We may redeem the
                                warrants  for $.10  per  warrant  if our  common
                                stock closes at or above $27.00 per share during
                                any five consecutive trading days.

Common Stock offered            Up  to  5,666,190  shares,  including  5,000,000
                                shares  that we may  offer  and  666,190  shares
                                issuable upon  exercise of the warrants  offered
                                in this prospectus.

Common Stock
outstanding(1).......           14,941,253

Use of Proceeds......           We  may  issue  up to  5,000,000  shares  of our
                                common    stock   in   lieu   of   making   cash
                                distributions  otherwise  payable  to FMAC  from
                                contracts  that we obtained the right to service
                                in the FMAC proceedings.  Distributions  that we
                                choose  to  retain  will  be  used  for  general
                                corporate  purposes.  The  FMAC  warrants,  bank
                                group warrants and related warrant shares may be
                                offered  from time to time in the future by FMAC
                                or  the  selling  securityholders.   Except  for
                                proceeds  from the exercise of the FMAC warrants
                                or bank group warrants,  we will not receive any
                                of the  proceeds  from the sale of the  warrants
                                and  related  warrant  shares  offered  in  this
                                prospectus.

Nasdaq Symbol........           "UGLY"
- ----------

(1)     As of May 31, 1999.  Does not include  3,699,028  shares of common stock
        held in treasury  and  3,506,775  shares of common stock  issuable  upon
        exercise of outstanding options and warrants.

                                      4
<PAGE>


<TABLE>
<CAPTION>

                                        SUMMARY CONSOLIDATED FINANCIAL INFORMATION
                                           (In thousands, except per share data)

                                                     Three Months Ended
                                                          March 31,               Years Ended December 31,
                                                          ---------               ------------------------
                                                       1999        1998        1998         1997         1996
                                                       ----        ----        ----         ----         ----
                Statement of Operations Data:
<S>                                                  <C>         <C>         <C>          <C>          <C>
                Total Revenues.................      $130,118    $ 87,704    $ 366,170    $ 170,083    $ 68,827
                  Sales of Used Cars...........       106,443      72,973      287,618      123,814      53,768
                  Interest Income..............        14,003       6,205       27,828       18,736       8,597
                  Gain on Sale of Loans........            --       4,614       12,093       14,852       3,925
                  Servicing and Other Income...         9,672       3,912       38,631       12,681       2,537
                Cost of Used Cars Sold.........        60,097      39,731      167,014       72,358      31,879
                Provision for Credit Losses....        28,561      15,362       67,634       23,045       9,657
                Income before Operating Expenses       41,460      32,611      131,522       74,680      27,291
                Total Operating Expenses.......        37,104      24,880      118,702       55,741      18,085
                Income Before Interest Expense.         4,356       7,731       12,820       18,939       9,206
                Interest Expense...............         3,656       1,502        6,904        2,774       2,429
                Earnings     from      Continuing         700       3,729        3,520        9,528       6,677
                Operations.....................
                Loss from Discontinued Operations          --      (5,595)      (9,223)         (83)       (811)
                Net Earnings (Loss) ...........      $    420    $ (1,866)   $  (5,703)   $   9,445    $  5,866
                Diluted Earnings (Loss) per Share    $    0.03   $  (0.10)   $   (0.31)   $    0.52    $   0.60
                Shares used in Computation.....        15,785      19,093       18,405       18,234       8,298

                                                             March 31,                      December 31,
                                                       --------------------      -----------------------------------
                                                       1999          1998         1998         1997          1996
                                                       ----          ----         ----         ----          ----
                Balance Sheet Data:
                Cash and Cash Equivalents...........$   4,387     $     514     $   2,751     $ 3,537      $  18,455
                Finance Receivables, Net............  237,928        91,213       163,209      90,573         51,063
                Total Assets........................  406,616       288,041       345,975     276,426        118,083
                Notes Payable.......................   78,433        63,304        55,093      64,821         12,904
                Collateralized Notes Payable........   93,471            --        62,201          --             --
                Subordinated Notes Payable..........   40,815        27,000        43,741      12,000         14,000
                Total Debt..........................  212,719        90,304       161,035      76,821         26,904
                Total Stockholders' Equity   (1)....$ 157,890     $ 181,010     $ 162,767     $181,774     $  82,319

- ----------
<FN>
(1) Excludes  3,506,775  shares  of  common  stock  issuable  upon  exercise  of
    outstanding  stock options and warrants with  exercise  prices  ranging from
    $0.86 to $20.00.
</FN>
</TABLE>

                                  RISK FACTORS

    Investment  in our warrants  and common stock  involves  certain  risks.  In
addition to the other  information  included  elsewhere in this prospectus,  you
should carefully consider the following factors before purchasing the securities
offered in this prospectus.

    Future losses could impair our ability to raise capital or borrow money,  as
well as affect our stock price.

    Although we recorded  earnings of $420,000 in the first  quarter of 1999, we
incurred a net loss of $5.7 million in 1998.  We cannot  assure you that we will
be profitable in future periods.  Losses in subsequent  periods could impair our
ability  to raise  additional  capital  or  borrow  money as  needed,  and could
adversely affect our stock price. The net loss in 1998 was due in large part to:

    o    a charge of  approximately  $9.1 million ($5.6  million,  net of income
         taxes) to discontinued  operations in the first quarter of 1998 for the
         closure of our branch office network;

                                      5
<PAGE>


    o    a charge of  approximately  $6.0 million ($3.6  million,  net of income
         taxes) to discontinued  operations during the third quarter of 1998 due
         primarily to higher than anticipated loan losses and servicing expenses
         in connection with our branch office loan portfolio;
    o    a charge of $2.0 million ($1.2 million, net of income taxes) during the
         third quarter of 1998 to write off costs associated with our attempt to
         spin off Cygnet Financial  Corporation through a rights offering to our
         stockholders; and
    o    a  change  in the  fourth  quarter  of 1998  in the  way we  structure
         securitization transactions for accounting purposes.

We may not be able to  continue  to  obtain  the  financing  we need to fund our
operations.

    We have borrowed,  and will continue to borrow,  substantial amounts to fund
our operations.  Our operations  require large amounts of capital.  If we cannot
obtain the  financing  we need on a timely  basis and on  favorable  terms,  our
business will be adversely  affected.  We currently obtain our financing through
three primary sources:

     o    a revolving credit facility with General Electric Capital Corporation;
     o    securitization transactions; and
     o    loans from other sources.

    Revolving  Credit Facility with GE Capital.  Our revolving  facility with GE
Capital  is  our  primary   source  of  operating   capital.   We  have  pledged
substantially  all of our assets to GE Capital to secure the  borrowings we make
under this  facility.  Although this  facility has a maximum  commitment of $125
million,  the amount we can borrow is limited by the amount of certain  types of
assets that we own. In addition,  we cannot borrow  approximately  $8 million of
the capacity while our guarantee to the FMAC contract purchaser is in effect. As
of May 31,  1999,  we owed  approximately  $53.1  million  under  the  revolving
facility,  and had the  ability  to  borrow an  additional  $31.9  million.  The
revolving  facility  expires in June 2000.  Even if we  continue  to satisfy the
terms and conditions of the revolving facility, we may not be able to extend its
term beyond the current expiration date.

    Securitization  Transactions.  We can restore capacity under the GE facility
from time to time by securitizing portfolios of finance receivables. Our ability
to  successfully  complete  securitizations  in the  future may be  affected  by
several factors, including:

     o    the condition of securities markets generally;
     o    conditions in the asset-backed securities markets specifically;
     o    the credit quality of our loan contract portfolio; and
     o    the performance of our servicing operations.

    Our  securitization   subsidiaries  are  wholly-owned   "bankruptcy  remote"
entities.   Their  assets,  including  the  line  items  "Residuals  in  Finance
Receivables Sold" and "Investments Held in Trust," within Dealership  Operations
which are  components  of Finance  Receivables  on our  balance  sheet,  are not
available to satisfy the claims of our creditors.

    On November 17, 1998,  we  announced  that we were  changing the way that we
structure  transactions  under  our  securitization  program.  In the  past,  we
structured these  transactions as sales for accounting  purposes.  In the fourth
quarter of 1998, however,  we began to structure  securitizations for accounting
purposes to retain the  financed  receivables  and  related  debt on our balance
sheet and recognize the income over the life of the contracts. In the past, gain
on sales of loans in  securitization  transactions  has  been  material  to our
results of  operation.  This  change has  caused  and will  continue  to cause a
material adverse effect on our reported earnings until the net interest earnings
from new contracts  added to our balance sheet  approximates  those net revenues
that we historically recognized on our securitization sales.

    Contractual   Restrictions.   The  revolving  facility,  the  securitization
program, and our other credit facilities contain various restrictive  covenants.
Under these credit facilities,  we must also meet certain financial tests. As of
March 31,  1999,  we did not satisfy the  interest  coverage  ratio under the GE
facility.  GE Capital waived the default for this period. We believe that we are
in compliance with the other terms and conditions of the revolving  facility and
our other  credit  facilities.  Failure to satisfy the  covenants  in our credit
facilities  and/or our  securitization  program,  could preclude us from further
borrowing  under the  defaulted  facility  and could  prevent  us from  securing
alternate sources of funds necessary to operate our business.

                                       6
<PAGE>

We have a high risk of credit losses because of the poor creditworthiness of our
borrowers.

    Substantially  all of the sales  financing  that we extend and the contracts
that we service are with  sub-prime  borrowers.  Sub-prime  borrowers  generally
cannot obtain credit from  traditional  financial  institutions,  such as banks,
savings  and  loans,  credit  unions,  or  captive  finance  companies  owned by
automobile  manufacturers,  because of their poor  credit  histories  and/or low
incomes.  Loans to sub-prime  borrowers are difficult to collect and are subject
to a high risk of loss.  We have  established  an allowance for credit losses to
cover our anticipated credit losses.  However, we cannot assure you that we have
adequately  provided for such credit risks or that we will  continue to do so in
the  future.  A  significant  variation  in the timing of or  increase in credit
losses  in our  portfolio  would  have a  material  adverse  effect  on our  net
earnings.

    We also  operate our Cygnet  dealer  program,  under which we provide  third
party  dealers  who finance the sale of used cars to  sub-prime  borrowers  with
financing  primarily  secured  by those  dealers'  retail  installment  contract
portfolios  and/or  inventory.  While we  require  third  party  dealers to meet
certain minimum net worth and operating history criteria before we loan money to
them,  these  dealers may not  otherwise be able to obtain debt  financing  from
traditional  lending  institutions.  We have established an allowance for credit
losses to cover our  anticipated  credit losses.  However,  we cannot assure you
that we have adequately  provided for such credit risks or that we will continue
to do so in the future. Like our other financing activities, these loans subject
us to a high risk of credit losses that could have a material  adverse effect on
our net earnings and ability to meet our other financing obligations.

We are affected by various industry considerations and legal contingencies.

    In recent periods,  several major used car finance  companies have announced
major downward  adjustments to their  financial  statements,  violations of loan
covenants,  related litigation,  and other events. Companies in the used vehicle
sales and  financing  market have also been named as defendants in an increasing
number of class action  lawsuits  brought by customers  claiming  violations  of
various federal and state consumer credit and similar laws and  regulations.  In
addition, certain of these companies have filed for bankruptcy protection. These
events:

     o    have lowered the value of securities of sub-prime  automobile  finance
          companies;
     o    have made it more difficult for sub-prime lenders to borrow money; and
     o    could cause more restrictive regulation of this industry.

    Compliance with  additional  regulatory  requirements  may also increase our
operating expenses and reduce our profitability.

Interest rates affect our profitability.

    A substantial  portion of our financing  income  results from the difference
between  the rate of  interest  we pay on the  funds we  borrow  and the rate of
interest we earn on the  contracts in our  portfolio.  While we earn interest on
the  contracts we own at a fixed rate, we pay interest on our  borrowings  under
our GE facility at a floating rate. When interest rates  increase,  our interest
expense  increases  and our net  interest  margins  decrease.  Increases  in our
interest  expense that we cannot  offset by  increases  in interest  income will
lower our profitability.

Laws that  limit the  interest  rates we can  charge  can  adversely  affect our
profitability.

    Historically,  a  significant  portion  of the  contracts  we  service  were
originated  in states  that did not impose  limits on the  interest  rate that a
lender may charge.  However, we have expanded, and will continue to expand, into
states that impose interest rate limitations.  When a state limits the amount of
interest we can charge on our installment sales contracts, we may not be able to
offset any increased interest expense caused by rising interest rates or greater
levels of borrowings under our credit facilities. Therefore, these interest rate
limitations can adversely affect our profitability.


                                       7
<PAGE>


Government  regulation may limit our ability to recover and enforce  receivables
or to repossess and sell collateral.

    We are  subject to ongoing  regulation,  supervision,  and  licensing  under
various federal, state, and local statutes,  ordinances, and regulations.  If we
do not comply  with these laws,  we could be fined or certain of our  operations
could be interrupted or shut down.  Failure to comply could,  therefore,  have a
material adverse effect on our operations. Among other things, these laws:

     o    require   that  we  obtain   and   maintain   certain   licenses   and
          qualifications;
     o    limit or prescribe  terms of the  contracts  that we originate  and/or
          purchase;
     o    require specified disclosures to customers;
     o    limit our right to repossess and sell collateral; and
     o    prohibit us from discriminating against certain customers.

    We  believe  that  we are  currently  in  substantial  compliance  with  all
applicable material federal, state, and local laws and regulations.  We may not,
however,  be able to remain in  compliance  with such  laws.  In  addition,  the
adoption of additional  statutes and regulations,  changes in the interpretation
of existing statutes and regulations,  or our entry into jurisdictions with more
stringent  regulatory  requirements could also have a material adverse effect on
our operations.

We could  experience  problems with the recent  conversion of our loan servicing
     and data processing operations to a single computer system.

    We recently  converted our chain of  dealerships  and related loan servicing
data processing  operations to a single computer system.  These  conversions can
cause various  problems that can affect our servicing  operations  and result in
increases  in  contract  delinquencies  and  charge-offs  and  decreases  in our
servicing  income.  Failure  to  successfully  complete  our  conversions  could
materially affect our business and profitability.

Our computer systems may be subject to a Year 2000 date failure.

    We could be affected by failures of our business  systems,  as well as those
of our suppliers and vendors,  due to Year 2000 issues. Any failure could result
in a disruption of our collection efforts, which would impair our operations. We
have evaluated and remediated our mission critical computer systems to determine
our exposure to Year 2000  issues.  We have made  modifications  to our computer
systems  that we  believe  will  allow  them to  properly  process  transactions
relating to the Year 2000 and beyond.  We  estimate  that we will spend  between
$2.2 million to $2.7 million for Year 2000 evaluation, remediation, testing, and
replacement.  We have spent  approximately $2.2 million through May 31, 1999. We
can also be adversely  affected by Year 2000 issues in the  business  systems of
our  suppliers,  vendors,  and  business  partners,  such as utility  suppliers,
banking  partners  and  telecommunication  service  providers.  We can  also  be
adversely  affected  if Year 2000  issues  result  in  business  disruptions  or
failures that impact our customers' ability to make their loan payments. Failure
to fully  address  and  resolve  these  Year 2000  issues  could have a material
adverse effect on our operations.  See "Management's  Discussion and Analysis of
Financial Condition and Results of Operations--Year 2000 Readiness Disclosure."

We could have a system failure if our current contingency plan is not adequate.

    We  depend  on  our  loan  servicing  and   collection   facilities  and  on
long-distance  and local  telecommunications  access  to  transmit  and  process
information among our various  facilities.  We use a standard program to prepare
and store off-site backup tapes of our main system  applications  and data files
on a routine  basis.  However,  we believe  that we need to revise  our  current
contingency  plan  because  of our recent  system  conversions  and  significant
growth.  Although we intend to update our  contingency  plan during 1999,  there
could be a failure in the  interim.  In  addition,  the plan as revised  may not
prevent a systems  failure or allow us to timely  resolve any  systems  failure.
Also,  a natural  disaster,  calamity,  or other  significant  event that causes
long-term   damage  to  any  of  these   facilities  or  that   interrupts   our
telecommunications  networks  could  have  a  material  adverse  effect  on  our
operations.

                                       8
<PAGE>

We have certain risks relating to the FMAC transaction.

    We have entered into several  transactions in the bankruptcy  proceedings of
FMAC. We purchased  78% of FMAC's senior bank debt at a 10% discount.  We agreed
to pay the selling banks  additional  consideration up to the amount of this 10%
discount (or  approximately  $7.6 million) if FMAC makes cash payments or issues
notes at market rates to its unsecured creditors and equity holders in excess of
10% of their allowed claims against FMAC.  FMAC may make future cash payments to
its  unsecured  creditors  and equity  holders from  recoveries on the contracts
which  originally  secured  the  senior  bank  debt  and from  certain  residual
interests  in FMAC's  securitized  loan  pools,  after FMAC pays  certain  other
amounts ("Excess  Collections").  Under FMAC's plan of  reorganization,  we will
split these Excess Collections with FMAC.

    If we satisfy  certain  requirements,  we may be able to issue shares of our
common  stock  in  exchange  for all or  part  of  FMAC's  share  of the  Excess
Collections.  This  would  reduce the cash  distributions  that could be made to
FMAC's unsecured  creditors and/or equity holders.  We would then be entitled to
receive FMAC's share of the Excess  Collections up to the price of the shares we
issue.  The shares  would be priced at 98% of the average  closing  price of our
common stock for the 10 trading days prior to the date of issuance.  This market
price must be at least $8.00 per share or we cannot exercise this option.

    Even if we are able to issue common stock for this purpose:

    o    the  number of shares  that we issue may not be  sufficient  to prevent
         FMAC from paying  unsecured  creditors and equity holders more than 10%
         of their claims against FMAC.  Should this happen, we would be required
         to pay the selling banks additional  consideration (up to approximately
         $7.6 million) for our purchase of 78% of FMAC's senior bank debt; and
    o    the issuance of shares would cause dilution to our common stock.

    We also have other risks in the FMAC bankruptcy case:

    o   we sold the  contracts  securing  the bank claims at a profit to a third
        party purchaser (the "Contract  Purchaser").  We guaranteed the Contract
        Purchaser a specified  return on the contracts with a current maximum of
        $8 million.  Although we obtained a related  guarantee from FMAC secured
        by certain  assets,  there is no assurance  that the FMAC guarantee will
        cover  all  of our  obligations  under  our  guarantee  to the  Contract
        Purchaser;
    o   we have made  debtor-in-possession  loans to FMAC,  secured  by  certain
        assets. We have continuing  obligations  under our  debtor-in-possession
        credit facility.  We assert that FMAC is currently in default on the DIP
        Facility.  We have  negotiated a settlement with them that will cure the
        asserted default and increase our funding obligation by $2.0 million, in
        exchange for other concessions; and
    o   we entered  into  various  agreements  to service the  contracts  in the
        securitized  pools  of FMAC  and  the  contracts  sold  to the  Contract
        Purchaser. If we lose our right to service these contracts,  our 17 1/2%
        share of the Excess Collections can be reduced or eliminated.

     Each of the FMAC  risks  described  in this  section  could have a material
adverse effect on our operations.

We may  make  acquisitions  that  are  unsuccessful  or  strain  or  divert  our
resources.

    In 1997, we completed three significant  acquisitions  (Seminole,  E-Z Plan,
and  Kars).  We intend  to  consider  additional  acquisitions,  alliances,  and
transactions  involving  other  companies  that could  complement  our  existing
business. We may not, however, be able to identify suitable acquisition parties,
joint venture candidates, or transaction counterparties.  Additionally,  even if
we can  identify  suitable  parties,  we may  not be able  to  consummate  these
transactions on terms that we find favorable.

                                       9
<PAGE>

    Furthermore,  we may not be able to  successfully  integrate any  businesses
that  we  acquire  into  our  existing  operations.  If we  cannot  successfully
integrate  acquisitions,  our operating expenses may increase in the short-term.
This increase would affect our net earnings,  which could  adversely  affect the
value of our outstanding securities.  Moreover,  these types of transactions may
result in potentially dilutive issuances of equity securities, the incurrence of
additional debt, and amortization of expenses related to goodwill and intangible
assets,  all of which could adversely affect our  profitability.  In addition to
the risks already mentioned,  these  transactions  involve numerous other risks,
including the diversion of management  attention from other  business  concerns,
entry into markets in which we have had no or only limited  experience,  and the
potential  loss of key  employees of acquired  companies.  Occurrence  of any of
these risks could have a material adverse effect on us.

Increased competition could adversely affect our operations and profitability.

    Although a large number of smaller companies have  historically  operated in
the used car sales industry,  this industry has attracted  significant attention
from a number of large  companies.  These large  companies  include  AutoNation,
U.S.A.,  CarMax, and Driver's Mart. These companies have either 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.  We believe 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 we do.
Increased  competition  in our dealership  operations  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 highly
fragmented  and very  competitive.  In recent years,  several  consumer  finance
companies have completed public offerings. Through these public offerings, these
companies  have been able 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
higher prices than we would be willing to pay.

    There are  numerous  financial  services  companies  serving,  or capable of
serving, our market. These companies include traditional financial  institutions
such as banks,  savings and loans,  credit unions, and captive finance companies
owned by automobile  manufacturers,  as well as other  non-traditional  consumer
finance companies,  many of which have significantly greater financial and other
resources than our own. Increased competition may cause downward pressure on the
interest rates that we charge.  This pressure could affect the interest rates we
charge  on  contracts  originated  by our  dealerships  or cause us to reduce or
eliminate the acquisition discount on the contracts we purchase from third party
dealers.  Either change could have a material adverse effect on the value of our
securities.

The success of our operations depends on certain key personnel.

     We believe that our ability to successfully implement our business strategy
and to operate  profitably  depends on the  continued  employment  of our senior
management  team.  The  unexpected  loss  of the  services  of  any  of our  key
management  personnel or our inability to attract new management  when necessary
could have a material adverse effect on our operations. Other than Mr. Sullivan,
our President and Chief Executive Officer,  we do not currently maintain any key
person life insurance on any of our executive officers.

We may be  required  to issue  stock in the future that will dilute the value of
our existing stock.

     Issuance of any or all of the following  securities may dilute the value of
the securities that our existing stockholders now hold:

     o    we have  granted  warrants  to purchase a total of  approximately  1.6
          million  shares of our common stock to various  parties with  exercise
          prices ranging from $6.75 to $20.00 per share;
     o    we may be  required  to issue  additional  warrants  in the  future in
          connection with future transactions;
     o    we may issue common stock under our various stock option plans, and
     o    we may issue  common  stock in the FMAC  transaction  in exchange  for
          FMAC's portion of the Excess Collections.

                                       10
<PAGE>

The voting power of our principal stockholder may limit your voting rights.

     Mr. Ernest C. Garcia II, our Chairman and principal  stockholder,  or his
affiliates held  approximately 32% of our outstanding common stock as of May 31,
1999. As a result, Mr. Garcia has a significant influence upon our activities as
well as on all matters  requiring  approval of our  stockholders.  These matters
include  electing or  removing  members of our board of  directors,  engaging in
transactions  with  affiliated  entities,  causing  or  restricting  our sale or
merger,  and changing  our  dividend  policy.  The  interests of Mr.  Garcia may
conflict with the interests of our other stockholders.

There is a  potential  anti-takeover  or dilutive  effect if we issue  preferred
stock.

    Our  Certificate  of  Incorporation  authorizes  us to issue  "blank  check"
preferred  stock. Our Board of Directors may fix or change from time to time the
designation,  number, voting powers, preferences, and rights of this stock. Such
issuances  could  make it more  difficult  for a third  party to  acquire  us by
reducing the voting  power or other  rights of the holders of our common  stock.
Preferred stock can also reduce the market value of the common stock.

                           FORWARD LOOKING STATEMENTS

   This prospectus  contains  forward looking  statements  within the meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange Act of 1934. The words "believe," "expect,"  "anticipate,"  "estimate,"
"project," and similar expressions  identify forward looking  statements.  These
statements may include, but are not limited to, projections of revenues,  income
or  loss,  liquidity,  estimates  of  capital  expenditures,  plans  for  future
operations,  products or services,  Year 2000 readiness,  and financing needs or
plans,  as well as  assumptions  relating  to  these  matters.  Forward  looking
statements speak only as of the date the statement was made. They are inherently
subject to risks and uncertainties, some of which we cannot predict or quantify.
Future  events and actual  results  could  differ  materially  from the  forward
looking statements.  When considering each forward looking statement, you should
keep in mind the risk factors and cautionary  statements  found  throughout this
prospectus and specifically  those found above. We are not obligated to publicly
update or revise  any  forward  looking  statements,  whether as a result of new
information, future events, or for any other reason.

                                 USE OF PROCEEDS

    We may elect to issue up to  5,000,000  shares  of  common  stock in lieu of
making  distributions  in  cash to  FMAC  from  the  Excess  Collections  on the
contracts sold to a third party  purchaser in the FMAC  transaction and from the
interests  that FMAC  retained in its  securitization  transactions.  The shares
would be  priced  at 98% of the  closing  price of our  common  stock for the 10
trading days prior to the date of issuance (the "Share  Value").  Our ability to
issue these shares is subject to certain  conditions.  If we choose and are able
to issue these shares, we would retain the cash distributions  otherwise payable
to FMAC from the contracts and interests up to the Share Value.  These  proceeds
will be used for general  corporate  purposes.  See  "Business -  Non-Dealership
Operations - Bulk Purchasing and Loan Servicing  Operations" and "Risk Factors -
We have certain  risks  relating to the FMAC  transaction"  for a more  detailed
description of our transactions with FMAC.

    The FMAC warrants, the bank group warrants and related warrant shares may be
offered from time to time in the future by FMAC and the selling securityholders.
Except for  proceeds  from the  exercise of such  warrants,  if any, we will not
receive any of the  proceeds  from the sale of the  warrants or related  warrant
shares offered in this prospectus.  See "Plan of Distribution." Payments made to
us  upon  the  exercise  of the  warrants  will be used  for  general  corporate
purposes.


                                       11
<PAGE>

                           PRICE RANGE OF COMMON STOCK

    Our common stock trades on the Nasdaq Stock Market under the symbol  "UGLY."
The high and low closing sales prices of the common stock, as reported by Nasdaq
for the two most recent  fiscal years and the first quarter of 1999 are reported
below.

                                                            Market Price
                                                            ------------
                                                           High         Low
                                                           ----         ---
Fiscal Year 1997:
First Quarter...........................................$... 25.75  $    16.25
Second Quarter..........................................$... 18.06  $    13.13
Third Quarter...........................................$... 17.00  $    12.50
Fourth Quarter..........................................$... 16.75  $     7.69
Fiscal Year 1998:
First Quarter...........................................$... 10.88  $     6.31
Second Quarter..........................................$... 12.69  $     8.00
Third Quarter...........................................$...  9.13  $     4.63
Fourth Quarter..........................................$...  6.00  $     4.25
Fiscal Year 1999:
First Quarter...........................................$...  6.50  $     4.25


    On July 6, 1999,  the last reported sale price of the common stock on Nasdaq
was $7.25 per share. On July 6, 1999 there were  approximately  89 record owners
of our common stock. We estimate that, as of such date, there were approximately
2,000 beneficial owners of our common stock.

                                 DIVIDEND POLICY

    We have never paid dividends on our common stock and do not anticipate doing
so in the foreseeable future. It is our current policy to retain any earnings to
finance the operation and expansion of our business or to repurchase  our common
stock pursuant to an existing stock buy back program. In addition,  the terms of
our  primary  revolving  credit  facility  prevent us from  declaring  or paying
dividends  in  excess  of  15.0%  of each  year's  net  earnings  available  for
distribution.  Our future  financings  may also include such  restrictions.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  --  Liquidity  and  Capital  Resources  --  Financing  Resources  --
Revolving Facility."


                                      12
<PAGE>

                                 CAPITALIZATION

    The  following  table sets forth our actual  capitalization  as of March 31,
1999,  and our pro forma  capitalization  giving  effect to the  issuance of the
5,000,000  shares  offered in this  prospectus at an assumed  issuance  price of
$8.00 per share (the floor price) plus the issuance of 666,190  shares of common
stock upon exercise of the FMAC warrants and bank group  warrants  being offered
in this  prospectus at the stated  exercise  price of $20.00 per share,  and the
initial  application of such  proceeds.  The table should be read in conjunction
with our  Consolidated  Financial  Statements  and the  related  notes  included
elsewhere in this prospectus.


                                                             March 31, 1999
                                                             --------------
                                                        Actual        Pro Forma
                                                        ------        ---------
                                                            (In Thousands)
   Debt:
     Notes Payable................................   $  171,904     $  171,904
     Subordinated Notes Payable...................       40,815         40,815
                                                         ------         ------
             Total Debt...........................      212,719        212,719
                                                        -------        -------

   Stockholders' Equity:
     Common Stock.................................           19             25
     Additional Paid in Capital...................      173,819        226,737
     Retained Earnings............................        3,869          3,869
     Treasury Stock...............................      (19,817)       (19,817)
                                                        -------        -------
             Total Stockholders' Equity(1)........      157,890        210,814
                                       --               -------        -------
                  Total Capitalization............    $ 370,609      $ 423,533
                                                      =========      =========
- ----------

(1) Excludes (i)  1,128,732  shares of common stock  issuable  upon  exercise of
    stock options outstanding at May 31, 1999 under our Long-Term Incentive Plan
    with a weighted  average  price of $6.32 per share;  (ii) 800,000  shares of
    common stock issuable upon exercise of stock options  outstanding at May 31,
    1999 under our 1998 Executive  Incentive Plan with a weighted  average price
    of $7.24 per  share;  (iii)  22,220  shares of common  stock  issuable  upon
    exercise  of stock  options  under our  Directors  Stock  Option Plan with a
    weighted  average  price of $6.75;  (iv)  291,023  shares  of  common  stock
    issuable  upon exercise of warrants  issued in  connection  with our initial
    public  offering of common stock with a weighted  average  exercise price of
    $8.33 per share;  (v) 325,000  shares of common stock issuable upon exercise
    of warrants issued to FMAC which have an exercise price of $20.00 per share;
    (vi) 50,000 shares of common stock issuable upon exercise of warrants issued
    in connection with the bankruptcy of Reliance Acceptance Group which have an
    exercise  price of $12.50 per share;  (vii)  500,000  shares of common stock
    issuable  upon exercise of warrants  issued in  connection  with the sale of
    subordinated notes payable which have an exercise price of $10.00 per share;
    and (viii) 389,800 shares of common stock issuable upon exercise of warrants
    issued in connection with our purchase of FMAC's senior bank debt which have
    an exercise price of $20.00 per share.


                                       13
<PAGE>

                      SELECTED CONSOLIDATED FINANCIAL DATA
               (In thousands, except per share and operating data)

    The following table sets forth selected  historical  consolidated  financial
data for Ugly  Duckling  for each of the  years in the  five-year  period  ended
December 31,  1998,  and for the three month  periods  ending March 31, 1999 and
1998. The selected annual historical consolidated financial data is derived from
our Consolidated Financial Statements audited by KPMG LLP, independent auditors.
Information for the three month periods ended March 31, 1999 and 1998 is derived
from  unaudited  interim  condensed   consolidated  financial  statements  which
reflect,  in our opinion,  all adjustments,  which include only normal recurring
adjustments, necessary for a fair presentation of the data for such periods. For
additional  information,  see our  Consolidated  Financial  Statements  included
elsewhere in this prospectus.  The following table should be read in conjunction
with "Management's Discussion and Analysis of Financial Condition and Results of
Operations."
<TABLE>
<CAPTION>

                                          Three Months Ended
                                                March 31,                          Years Ended December 31,
                                                ---------                          ------------------------
                                           1999         1998        1998        1997        1996        1995       1994
                                           ----         ----        ----        ----        ----        ----       ----
                                        (unaudited)  (unaudited)
         Statement of Operations
           Data:
<S>                                      <C>          <C>         <C>         <C>         <C>         <C>        <C>
         Sales of Used Cars.........     $106,443     $ 72,973    $287,618    $123,814    $ 53,768    $ 47,824   $ 27,768
         Less:
           Cost of Used Cars Sold...       60,097       39,731     167,014      72,358      31,879      27,964     12,577
           Provision for Credit
              Losses................       28,561       15,362      67,634      23,045       9,657       8,359      8,140
                                           ------       ------      ------      ------       -----       -----      -----
                                           17,785       17,880      52,970      28,411      12,232      11,501      7,051
                                           ------       ------      ------      ------      ------      ------      -----
         Other Income:
         Interest Income............       14,003        6,205      27,828      18,736       8,597      10,071      5,449
         Gain on Sale of Loans......           --        4,614      12,093      14,852       3,925          --         --
         Servicing and Other Income.        9,672        3,912      38,631      12,681       2,537         308        556
                                            -----        -----      ------      ------       -----         ---        ---
                                           23,675       14,731      78,552      46,269      15,059      10,379      6,005
                                           ------       ------      ------      ------      ------      ------      -----
         Income before Operating
           Expenses.................       41,460       32,611     131,522      74,680      27,291      21,880     13,056

         Operating Expenses:
         Selling and Marketing......        6,416        4,921      20,565      10,538       3,585       3,856      2,402
         General and Administrative.       28,553       18,786      92,402      41,902      13,118      14,726      9,141
         Depreciation and
           Amortization.............        2,135        1,173       5,732       3,301       1,382       1,314        777
                                            -----        -----       -----       -----       -----       -----        ---
                                           37,104       24,880     118,702      55,741      18,085      19,896     12,320
                                           ------       ------     -------      ------      ------      ------     ------
         Income before Interest
           Expense..................        4,356        7,731      12,820      18,939       9,206       1,984        736
         Interest Expense...........        3,656        1,502       6,904       2,774       2,429       5,956      3,037
                                            -----        -----       -----       -----       -----       -----      -----
         Earnings (Loss) before Income
           Taxes....................          700        6,229       5,916      16,165       6,777      (3,972)    (2,301)
         Income Taxes (Benefit).....          280        2,500       2,396       6,637         100          --       (334)
                                              ---        -----       -----       -----         ---                   ----
         Earnings (Loss) from
            Continuing Operations...          420        3,729       3,520       9,528       6,677     (3,976)     (1,967)
         Discontinued Operations:
         Loss from Operations of
            Discontinued Operations.           --         (768)       (768)        (83)       (811)         --         --
         Loss from Disposal of
            Discontinued Operations.           --       (4,827)     (8,455)         --          --          --         --
                                            -----       ------      ------       -----       -----       -----      -----
         Net Earnings (Loss)             $    420     $ (1,866)   $ (5,703)   $  9,445    $  5,866    $ (3,972)  $ (1,967)
                                         ========     ========    ========    ========    ========    ========   ========
         Diluted Earnings (Loss) per
            Share...................    $    0.03    $   (0.10)   $  (0.31)   $    0.52   $   0.60    $   (0.67) $  (0.35)
                                        =========    =========    ========    =========   ========    =========  ========
         Shares used in Computation.       15,785       19,093      18,405      18,234       8,283       5,892      5,584
                                           ======       ======      ======      ======       =====       =====      =====

         Balance Sheet Data:
         Cash and Cash Equivalents       $  4,387     $    514    $  2,751    $  3,537    $ 18,455    $  1,419   $    168
         Finance Receivables, Net.        237,928       91,213     163,209      90,573      51,063      40,726     15,858
         Total Assets.............        406,616      288,041     345,975     276,426     118,083      60,790     29,711
         Subordinated Notes Payable        40,815       27,000      43,741      12,000      14,000      14,553     18,291
         Total Debt...............        212,719       90,304     161,035      76,821      26,904      49,754     28,233
         Total Stockholders' Equity
           (Deficit)..............        157,890      181,010     162,767     181,774      82,319       4,884     (1,194)
</TABLE>

                                       14
<PAGE>


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

    The following  discussion and analysis  provides  information  regarding our
consolidated  financial  position as of March 31, 1999 and December 31, 1998 and
1997,  and the results of  operations  for the three months ended March 31, 1999
and 1998 and for the years  ended  December  31,  1998,  1997,  and  1996.  This
discussion   should  be  read  in  conjunction  with  the  preceding   "Selected
Consolidated  Financial  Data" and our  Consolidated  Financial  Statements  and
related Notes thereto and other consolidated  financial data appearing elsewhere
in this  prospectus.  In the opinion of  management,  such unaudited and interim
data reflect all adjustments,  consisting only of normal recurring  adjustments,
necessary to fairly present our financial position and results of operations for
the periods presented.  The results of operations for any interim period are not
necessarily indicative of the results to be expected for a full fiscal year. For
information  relating to factors that could affect future operating results, see
"Risk  Factors."  Any forward  looking  statements  included in this  prospectus
should be considered in light of such factors,  as well as the  information  set
forth below.

Overview

    We generally  view Ugly  Duckling as  operating  in two areas.  The first is
dealership operations, and the second is non-dealership operations.  Below is an
organizational chart of our businesses and their related segments:

[ORGANIZATIONAL CHART OMITTED]

    The chart above shows Ugly Duckling with two operating divisions. Dealership
operations  is the first  division.  Dealership  operations  has three  distinct
segments.  Retail sales is its first segment.  This is the segment that operates
our chain of Ugly Duckling Car Sales  dealerships.  Portfolio and loan servicing
is the second segment of dealership operations.  This segment holds and services
the  loan  portfolios  originated  or  acquired  by our  dealership  operations.
Finally,  dealership  operations  has an  administration  segment that  provides
corporate administration to the division. Our non-dealership operations division
also contains three segments. The first non-dealership operations segment is the
bulk  purchasing/loan  servicing  segment.  In this  segment,  we  acquire  loan
portfolios from third parties and provide loan servicing for third parties.  The
second segment of  non-dealership  operations is the Cygnet dealer program under
which we provide  various  credit  facilities to  independent  used car dealers.
Finally, the non-dealership  operations also have an administration segment that
provides corporate administration to the non-dealership operations.  Lastly, the
chart  shows our  discontinued  operations,  which  contains  our branch  office
network that we closed in February  1998 and the loans we acquired  through that
network.

    We have  experienced  a number of  significant  events during the past three
years. Some of the more important events follow:

o    During 1996 we:

     o    completed our initial public offering and secondary offering of common
          stock generating a total of $79.4 million in cash.

o    During 1997 we:

     o    completed  a  private  placement  of  common  stock in  February  1997
          generating $88.7 million in cash,

     o    completed  a  conversion  of one of our  loan  servicing  systems.  We
          experienced various transitional  problems with the conversion,  which
          resulted in a charge of $5.7 million  (approximately  $3.4 million net
          of income  taxes) to write down our  residuals in finance  receivables
          sold,
                                      15
<PAGE>
     o    completed three  significant  acquisitions and developed new stores to
          increase our total number of dealerships in operation from seven to 41
          at December 31, 1997, and

     o    expanded our  dealership  chain from two markets at the end of 1996 to
          ten markets at the end of 1997.

o    During 1998 we:

     o    closed our branch office network, resulting in two significant charges
          to discontinued  operations totaling $15.1 million (approximately $9.2
          million, net of income taxes),

     o    completed  the  conversion  of our  dealerships  to a single  computer
          system,

     o    attempted  to split-up  the company  through a rights  offering to our
          stockholders.  We  terminated  the  rights  offering  due to a lack of
          stockholder   participation.   Although   the  rights   offering   was
          unsuccessful,  the exercise of splitting the operations and management
          teams has proven beneficial to each of our businesses,

     o    completed  an  exchange  offer  whereby  we issued  $17.5  million  in
          subordinated  debentures  and  repurchased  approximately  2.7 million
          shares of our common stock, and

     o    changed  the way we  structure  our  securitization  transactions  for
          accounting  purposes  from a sale to a  financing.  The  change  had a
          significant effect on earnings in 1998.

    In this discussion and analysis we explain the general  financial  condition
and the  results  of  operations  of Ugly  Duckling  and  its  subsidiaries.  In
particular,  we analyze and explain the changes in the results of  operations of
our various  business  segments for the periods  noted  above.  As you read this
discussion,  you should refer to our Consolidated Financial Statements beginning
on page F-1,  which contain the results of our  operations  for 1998,  1997, and
1996 and our Condensed  Consolidated  Financial  Statements  for the three month
periods ended March 31, 1999 and 1998 beginning on page F-27.

Results of Operations--Three Months Ended March 31, 1999 and 1998

    Income items in our Statement of Operations consist of:
    o  Sales of Used Cars
             less Cost of Used Cars Sold
             less Provision for Credit Losses
    o  Interest Income
    o  Gain on Sale of Loans
    o  Servicing and Other Income


                                      16
<PAGE>

Sales of Used Cars and Cost of Used Cars Sold
                                      Three Months Ended March 31,
                                        (dollars in thousands)
                                                  1999           1998
                                             -----------     ----------
            Used Cars Sold (Units)               12,754          9,439
                                             ===========     ==========

            Sales of Used Cars                $ 106,443      $  72,973
            Cost of Used Cars Sold               60,097         39,731
                                             -----------     ----------
            Gross Margin                      $  46,346      $  33,242
                                             ===========     ==========

            Gross Margin %                         43.5%          45.6%
                                             ===========     ==========

            Per Unit Sold:
            Sales of Used Cars                $   8,346      $   7,731
            Cost of Used Cars Sold                4,712          4,209
                                             -----------     ----------
            Gross Margin                      $   3,634      $   3,522
                                             ===========     ==========

    The number of cars we sold  (units)  increased by 35.1% for the three months
ended March 31, 1999 over the same period in 1998. Same store unit sales for the
three  months ended March 31, 1999  increased  5.0 % compared to the three month
period  ended  March 31,  1998.  The  increase  in our same store unit sales was
primarily a result of the maturation of stores purchased or opened in late 1997.
We anticipate  future revenue growth will come from increasing the number of our
dealerships and not from higher sales volumes at existing dealerships.

    Our Used Car Sales  revenues  increased  by 45.9% for the three months ended
March 31, 1999 over the same period ended March 31,  1998.  The growth for these
periods  reflects  increases in the number of  dealerships  in operation and the
average unit sales price.  The Cost of Used Cars Sold increased by 51.3% for the
three months ended March 31, 1999 over the same period ended March 31, 1998. The
gross  margin on used car sales  (Sales of Used Cars less Cost of Used Cars Sold
excluding  Provision for Credit Losses)  increased by 39.4% for the three months
ended March 31, 1999 over the same period ended March 31, 1998. The gross margin
per car sold for the first quarter of 1999 is comparable to the first quarter of
1998.

    Our average sales price per car increased by 8.0% for the three months ended
March 31, 1999 over the three months  ended March 31, 1998.  The increase in the
average  sales price was  necessary  to offset the  increase in the Cost of Used
Cars Sold.  On a per unit basis,  the Cost of Used Cars Sold  increased by 12.0%
for the three  months ended March 31, 1999 over the three months ended March 31,
1998.  The increase in our average cost per used car sold is primarily due to an
increase in the direct cost of the cars we acquire and re-sell.

    Provision for Credit Losses

    We record provisions for credit losses in our dealership  operations and our
non-dealership operations.

     Dealership  Operations.  Following is a summary of the Provision for Credit
Losses from our dealership operations:

                                       17
<PAGE>

                                                      Three Months Ended
                                                         March 31,
                                                  -------------------------

                                                     1999          1998
                                                 -------------  ------------
 Provision for Credit Losses (in thousands)           $27,764       $15,034
                                                 =============  ============
 Provision per contact originated                      $2,198        $1,610
                                                 =============  ============
 Provision as a percentage of
   principal balances originated                        27.0%         21.6%
                                                 =============  ============

    The Provision for Credit Losses in our  dealership  operations  increased by
84.7% in the three months ended March 31, 1999 over the three months ended March
31, 1998. The Provision for Credit Losses per unit originated at our dealerships
increased  by $588 or 36.5% in the three  months  ended  March 31, 1999 over the
three  months   ended  March  31,  1998.   When  we  changed  how  we  structure
securitizations  for accounting  purposes in the fourth quarter of 1998, we also
changed the timing of  providing  for credit  losses.  For periods  prior to the
fourth  quarter of 1998, we generally  provided a Provision for Credit Losses of
approximately  21% of the loan  principal  balance at the time of origination to
record the loan at the lower of cost or market. However, as a consequence of our
revised securitization  structure, we will now be retaining securitized loans on
our balance sheet for accounting  purposes and recognizing  income over the life
of the  contracts.  We record  the  provision  for  credit  losses at 27% of the
principal balance at the time of origination.

    Non-Dealership   Operations.   The   provision  for  credit  losses  in  our
non-dealership  operations  increased  by 143.0% to $797,000 in the three months
ended March 31, 1999 from $328,000 in the three months ended March 31, 1998. The
increase was primarily due to the significant increase in loans under the Cygnet
dealer program.

    See also "Allowance for Credit Losses" below.

Interest Income

    We generate  Interest  Income from both our  dealership  operations  and our
non-dealership operations.

    Dealership  Operations.  Interest Income  consists  primarily of interest on
finance  receivables  from our  dealership  sales and income from  Residuals  in
Finance  Receivables  Sold  from  our  securitization   transactions  that  were
structured as sale transactions for accounting purposes  ("Securitized  Contract
Sales").  Interest  Income  increased  by 167.3% to $10.4  million for the three
months  ended March 31, 1999 from $6.5  million for the three months ended March
31, 1998. The increase was primarily due to the increase in the average  finance
receivables  retained on our balance  sheet.  Because we structured  most of our
securitizations  to recognize  income as sales for accounting  purposes prior to
1999,  there were fewer  receivables  retained on our balance sheet and Interest
Income was lower in these periods. See  "Securitizations-Dealership  Operations"
below for additional  discussion of our  securitization  transactions and our on
balance sheet portfolio.

    A primary  element  of our sales  strategy  is to provide  financing  to our
customers,  almost all of whom are  sub-prime  borrowers.  As  summarized in the
following  table,  we continue  to  increase  the  percentage  of sales  revenue
financed, and the number of units sold and financed.

                                               Three Months Ended March 31,
                                                  1999                 1998
                                            -----------------        ----------
     Percentage of sales revenue financed        96.0%                 95.5%

     Percentage of sales units financed          99.1%                 98.9%


                                      18
<PAGE>

    As a result of our expansion  into markets with  interest  rate limits,  the
yield  on our  dealership  receivable  contracts  has  gone  down.  The  average
effective yield on finance  receivables  from our dealerships was  approximately
25.3% for the three  months  ended March 31, 1999 and 26.0% for the three months
ended March 31, 1998.  Our policy is to charge 29.9% per year on our  dealership
contracts.  However,  in those states that impose interest rate limits,  such as
Texas and Florida, we charge the maximum interest rate permitted.

    Non-Dealership  Operations.  In our non-dealership  operations,  we generate
interest income primarily from our Cygnet dealer program and from a loan we made
to FMAC as part of its  bankruptcy  proceedings.  Interest  Income from the FMAC
transaction  decreased by 56.9% to $313,000 for the three months ended March 31,
1999 from  $727,000 for the three months ended March 31, 1998.  Interest  Income
from the Cygnet dealer program increased by 107.6% to $3.3 million for the three
months  ended March 31, 1999 from $1.6  million for the three months ended March
31, 1998. The increase in interest income in the Cygnet dealer program  reflects
a  significant  increase  in the  amount of loans  outstanding  during the three
months ended March 31, 1999 compared to the three months ended March 31, 1998.

Gain on Sale of Loans

    Dealership  Operations.  The gain on sale of finance receivables we recorded
prior to the fourth quarter of 1998 was generated from securitizations that were
structured  as sale  transactions.  During the fourth  quarter of 1998, we began
structuring  our  securitization   transactions  as  financings  for  accounting
purposes  ("Securitized  Borrowings")  instead  of as  sales  transactions  and,
therefore,  we will not recognize gains on the sale of loans from securitization
transactions  in the  future.  We  recorded  Gains on Sale of Loans  related  to
Securitized Contract Sales of zero for the three months ended March 31, 1999 and
$4.6   million   during   the  three   months   ended   March  31,   1998.   See
"Securitizations-Dealership  Operations" below for a summary of the structure of
our securitizations.

Servicing and Other Income

    We generate  Servicing and Other Income from both our dealership  operations
and our  non-dealership  operations.  A summary of  Servicing  and Other  Income
follows for the three months ending March 31, 1999 and 1998 (in thousands):

                       Dealership             Non-Dealership
                       Operations              Operations              Total
                       ---------------        --------------        ------------

   March 31, 1999           $   2,834             $   6,738            $  9,572
                       ===============        ==============        ============

   March 31, 1998           $   3,912             $   3,912            $  7,824
                       ===============        ==============        ============


    Dealership Operations. Servicing and Other Income decreased by 25.0% to $2.9
million in the three  months  ended March 31, 1999  compared to the $3.9 million
recognized in the three months ended March 31, 1998. We service the  securitized
contracts that were included in the Securitized  Contract Sales transactions for
monthly  fees  ranging  from .25% to .33% of the  beginning  of month  principal
balances  (3.0% to 4.0% per year).  We do not,  however,  recognize  service fee
income on the contracts included in our Securitized Borrowings.  The significant
decrease in Servicing  and Other Income is primarily  due to the decrease in the
principal   balance  of  (1)  contracts   being   serviced  under  the  previous
securitization  structure  and (2) a  portfolio  we service on behalf of a third
party. We anticipate that our future  Servicing and Other Income will decline as
the principal balance of the contracts  serviced under the Securitized  Contract
Sales agreements and the third party portfolio will continue to decrease.

    Non-Dealership  Operations.  Our  Servicing  and  Other  Income in the first
quarter 1999 totaled $6.7  million.  Our servicing fee is generally a percentage
of the portfolio  balance  (generally 3.25% to 4.0% per year) with a minimum fee
per loan serviced  (generally  $14 to $17 per month).  Our service fee income is
tied to the  contract  principal  balance of the  contracts  we service  and the
number of units that we service,  and will  continue to decline,  subject to the
incentive compensation discussed below, unless we increase the number and amount

                                       19
<PAGE>

of  contracts  we are  servicing.  We have not entered  into any loan  servicing
agreements thus far in 1999 and expect that our service fee income will continue
to decline as the  principal  balances of the  portfolios  that we are currently
servicing  decrease.  We did not  recognize  any  servicing  income in the first
quarter  1998,  as we did  not  begin  servicing  loans  in  our  non-dealership
operations until April 1998.

    Our  non-dealership  operations have entered into servicing  agreements with
two  companies  that have filed and  subsequently  emerged from  bankruptcy  and
continue to operate  under their  approved  plans of  reorganization.  Under the
terms  of  the   respective   servicing   agreements   and  approved   plans  of
reorganization,  once certain creditors of the bankrupt companies have been paid
in full,  we are  entitled to certain  incentive  compensation  in excess of the
servicing  fees that we have earned to date.  Under the terms of the  agreements
with FMAC, we are scheduled to receive 17.5% of all  collections of the serviced
portfolio   once  the  specified   creditors   have  been  paid  in  full.   See
"Business--Non-Dealership   Operations--Bulk   Purchasing   and  Loan  Servicing
Operations."  Under the  terms of the  second  agreement,  we are  scheduled  to
receive the first $3.25 million in collections once the specified creditors have
been paid in full and 15.O% thereafter.  We are required  to issue  warrants  to
purchase up to 150,000  shares of our common  stock to the extent we receive the
$3.25  million and, in addition,  will be required to issue 75,000  warrants for
each $1.0 million in incentive  fee income we receive after we collect the $3.25
million. As of March 31, 1999, we estimate that the total incentive compensation
from both  agreements  could range from $0 to $8.0 million.  We have not accrued
any fee income from these incentives.

Income before Operating Expenses

    As a result of our continued  expansion,  Income before  Operating  Expenses
grew by 27.1% to $41.5  million for the three  months  ended March 31, 1999 from
$32.6 million for the three months ended March 31, 1998. Growth of Sales of Used
Cars,  Interest  Income,  and  Servicing  and  Other  Income  were  the  primary
contributors to the increase.

Operating Expenses

    Operating Expenses consist of:

    o  Selling and Marketing Expenses,
    o  General and Administrative Expenses, and
    o  Depreciation and Amortization.

    A summary of  operating  expenses  for our  business  segments for the three
months ended March 31, 1999 and 1998 follows (in thousands).
<TABLE>
<CAPTION>

                                    Dealership Operations                 Non-Dealership Operations
                                   ------------------------------------   -----------------------------------
                                                Company
                                    Company     Dealership   Corporate    Cygnet      Cygnet Loan  Corporate
                                                Receivables  and Other    Dealer      Servicing    and Other    Total
                                   Dealerships
                                   ----------------------------------------------------------------------------------------
1999:
<S>                                   <C>          <C>          <C>         <C>          <C>           <C>        <C>
Selling and Marketing                 $  6,378      $    -       $   -        $  35        $    3      $   -       $ 6,416
General and Administrative              11,102       4,590       5,332          963         5,821        745        28,553
Depreciation and Amortization              791         283         521           78           321        141         2,135
                                   ------------ -----------  ----------   ----------  ------------ ----------   -----------
                                      $ 18,271     $ 4,873      $5,853      $ 1,076      $  6,145      $ 886      $ 37,104
                                   ============ ===========  ==========   ==========  ============ ==========   ===========
1998:
Selling and Marketing                 $  4,878      $    -       $   -        $  43        $    -      $   -       $ 4,921
General and Administrative              10,506       4,555       2,619          515             -        591        18,786
Depreciation and Amortization              613         337         201           22             -          -         1,173
                                   ------------ -----------  ----------   ----------  ------------ ----------   -----------
                                      $ 15,997     $ 4,892      $2,820       $  580        $    -      $ 591      $ 24,880
                                   ============ ===========  ==========   ==========  ============ ==========   ===========
</TABLE>


                                       20
<PAGE>

    Selling and Marketing  Expenses.  A summary of Selling and Marketing Expense
as a percentage of Sales of Used Cars and Selling and Marketing  Expense per car
sold from our dealership operations follows:

                                                      Three Months
                                                    ended March 31,
                                                 ----------------------
                                                   1999        1998
                                                 ----------  ----------
   Selling and Marketing Expense as a
   Percent of Sales of Used Cars                   6.0%         6.7%
                                                 ==========  ==========

   Selling and Marketing Expense
   per Car Sold                                   $ 500       $ 517
                                                 ==========  ==========


    For the three  months ended March 31, 1999 and 1998,  Selling and  Marketing
Expenses consisted almost entirely of advertising costs and commissions relating
to our dealership operations.  Selling and Marketing Expenses increased by 30.8%
to $6.4  million for the three months ended March 31, 1999 from $4.9 million for
the three  months ended March 31,  1998.  The decrease in Selling and  Marketing
Expense as a percentage  of Sales of Used Cars and on a per unit basis from 1998
to 1999 is due to the  significant  increase  in the number of cars sold in 1999
compared  to 1998  and an  increase  in the  selling  price  of  units  sold and
management's decision to reduce expenditures for advertising on a per car basis.

    General and Administrative  Expenses.  General and  Administrative  Expenses
increased  by 52.0% to $28.6  million for the three  months ended March 31, 1999
from $18.8  million for the three months  ended March 31, 1998.  The increase in
General and  Administrative  Expenses was  primarily a result of the addition of
our  bulk   purchasing   and  loan  servicing   operations,   the  expansion  of
infrastructure  to administer  the increased  number of used car  dealerships in
operation, and the growth of the Cygnet dealer program.

     Depreciation and  Amortization.  Depreciation and Amortization  consists of
depreciation  and amortization on our property and equipment and amortization of
goodwill and trademarks.  Depreciation  and  amortization  increased by 82.0% to
$2.1 million for the three months ended March 31, 1999 from $1.2 million for the
three  months ended March 31, 1998.  The increase in 1999 was  primarily  due to
depreciation  from our  non-dealership  operations  and an  increase in software
amortization  of our  investment in our  integrated car sales and loan servicing
system.

Interest Expense

    Interest  expense  increased  by 143.4% to $3.7 million for the three months
ended March 31,  1999 from $1.5  million  for the three  months  ended March 31,
1998.  The increase in the first  quarter of 1999 was primarily due to increased
borrowings under our Securitization Note Payable, Notes Payable and Subordinated
Notes  Payable.  The  increased  borrowings  were  used  primarily  to fund  the
increases in Finance  Receivables  in our  dealership  operations and our Cygnet
dealer finance receivables portfolio.

Income Taxes

    Income taxes totaled $280,000 for the three months ended March 31, 1999, and
$2.5 million for the three months ended March 31, 1998.  Our  effective tax rate
was 40.0%  for the three  months  ended  March 31,  1999 and 40.1% for the three
months ended March 31, 1998.

Discontinued Operations

    We  recorded  a  pre-tax   charge  to   discontinued   operations   totaling
approximately  $9.1 million  (approximately  $5.6 million,  net of income taxes)
during the first  quarter of 1998  related to the  closure of our branch  office
network.  In addition,  we recorded a $6.0 million  charge  (approximately  $3.6
million,  net of income taxes) during the third quarter of 1998 due primarily to
higher than  anticipated  loan  losses and  servicing  expenses.  The charges we
recorded to  discontinued  operations  represent the total estimated net loss we
expect to realize from the branch office network closure. As a result, there was
no income or loss from discontinued  operations for the three months ended March
31, 1999.

                                      21
<PAGE>

Results of Operations- Years Ended December 31, 1998, 1997 and 1996

Sales of Used Cars and Cost of Used Cars Sold

                                            (dollars in thousands)
                                      1998             1997              1996

  Used Cars Sold (Units).......      35,964            16,636            7,565
                                 ==========       ===========       ==========
  Sales of Used Cars ..........  $  287,618       $   123,814       $   53,768
  Cost of Used Cars Sold ......     167,014            72,358           31,879
                                 ----------       -----------       -----------
  Gross Margin ................  $  120,604       $    51,456       $   21,889
                                 ==========       ===========       ==========
  Gross Margin %...............       41.9%            41.6%             40.7%
                                 ==========       ===========       ===========
  Per Unit Sold:
  Sales .......................  $    7,997       $     7,443       $    7,107
  Cost of Used Cars Sold ......       4,644             4,349            4,214
                                 ----------       -----------       ----------
  Gross Margin ................  $    3,353       $     3,094       $    2,893
                                 ==========       ===========       ==========


    The  number of cars sold  (units)  increased  by 116.2%  for the year  ended
December 31, 1998 over the year ended December 31, 1997, compared to an increase
of 119.9% over the year ended  December 31,  1996.  Same store unit sales in the
year ended  December  31, 1998 were  comparable  to the year ended  December 31,
1997. We anticipate  future revenue growth will come from  increasing the number
of our  dealerships  and not from higher sales volumes at existing  dealerships.
Same store unit sales  declined  by 11.6% in the year ended  December  31,  1997
compared to the year ended  December 31, 1996.  We believe that this decline was
due  primarily to the increased  emphasis on  underwriting  at our  dealerships,
particularly at one dealership  where unit sales  decreased by 742 units,  which
represents 85.0% of the net decrease for the year ended December 31, 1997.

    Sales of Used  Cars  (revenues)  increased  by  132.3%  for the  year  ended
December 31, 1998 over the year ended  December  31, 1997,  compared to a 130.3%
increase  over the year ended  December 31, 1996.  The growth for these  periods
reflects  increases in the number of  dealerships  in operation  and the average
unit sales  price.  The Cost of Used Cars Sold  increased by 130.8% for the year
ended  December 31, 1998 over the year ended  December 31, 1997,  compared to an
increase of 127.0% over the year ended  December 31,  1996.  The gross margin on
used car sales  (Sales  of Used  Cars  less  Cost of Used  Cars  Sold  excluding
Provision for Credit Losses) increased by 134.4% for the year ended December 31,
1998 over the year ended  December 31,  1997,  compared to an increase of 135.1%
over the year ended December 31, 1996. The gross margin percentage has increased
over the past two years,  as we have been  successful  in  increasing  our sales
prices by more than the increase in the Cost of Used Cars Sold.

    Our  average  sales  price  per car  increased  by 7.4% for the  year  ended
December  31, 1998 over the year ended  December  31,  1997,  compared to a 4.7%
increase in the year ended  December  31, 1997 from the year ended  December 31,
1996.  The  increase in the  average  sales  price was  necessary  to offset the
increase in the Cost of Used Cars Sold.  On a per unit  basis,  the Cost of Used
Cars Sold  increased by 6.8% for the year ended  December 31, 1998 over the year
ended  December  31,  1997,  compared to an increase of 3.2% over the year ended
December 31, 1996.

Provision for Credit Losses

    We record provisions for credit losses in our dealership  operations and our
non-dealership operations.


                                       22
<PAGE>


     Dealership  Operations.  Following is a summary of the Provision for Credit
Losses from our dealership operations:

                                                   1998        1997        1996

  Provision for Credit Losses (in thousands).. $  65,318   $ 22,354    $   9,657
                                               =========   ========    =========
  Provision per contract originated........... $   1,837   $  1,397    $   1,394
                                               =========   ========    =========
  Provision as a percentage of
    principal balances originated.............     23.6%      19.1%        19.7%
                                               =========   ========    =========
      The Provision for Credit Losses in our dealership  operations increased by
192.2% in the year ended  December  31,  1998 over the year ended  December  31,
1997,  compared to an increase of 131.5% over the year ended  December 31, 1996.
The  Provision  for Credit  Losses per contract  originated  at our  dealerships
increased  by 31.5% in the year  ended  December  31,  1998 over the year  ended
December 31, 1997,  compared to an increase of 0.2% over the year ended December
31, 1996.  The increase in 1998 was  primarily due to an increase in the average
amount  financed  to $7,796 per unit in the year ended  December  31,  1998 from
$7,301 per unit in the year ended  December  31, 1997 and from the change in our
securitization structure beginning in the fourth quarter of 1998.

    As a percentage of dealership  contract principal balances  originated,  the
Provision for Credit Losses averaged 23.6% for the year ended December 31, 1998,
19.1% for the year  ended  December  31,  1997,  and  19.7%  for the year  ended
December  31,  1996.  When  we  changed  how we  structure  securitizations  for
accounting purposes in the fourth quarter of 1998, we also changed the timing of
providing for credit losses. For periods prior to the fourth quarter of 1998, we
generally  provided a Provision  for Credit Losses of  approximately  20% of the
loan  principal  balance  at the time of  origination  to record the loan at the
lower of cost or market. However, as a consequence of our revised securitization
structure,  we will now be retaining  securitized loans on our balance sheet and
recognizing  income  over  the  life  of the  contracts.  Therefore,  for  loans
originated in the fourth  quarter of 1998, we increased the provision for credit
losses  to 27% of the  principal  balance  at the time of  origination.  We also
increased the  provision  for credit losses to 27% on loans  originated in prior
periods that had not been securitized prior to the fourth quarter.

    Non-Dealership   Operations.   The   provision  for  credit  losses  in  our
non-dealership  operations increased by 235.2% to $2.3 million in the year ended
December  31,  1998 from  $691,000  in the year ended  December  31,  1997.  The
increase was primarily due to the significant increase in loans under the Cygnet
dealer program.  There was no provision for credit losses in our  non-dealership
operations in 1996, since there was no significant activity until 1997.

    See "Allowance for Credit Losses" below.

Interest Income

    We generate  Interest  Income from both our  dealership  operations  and our
non-dealership operations.

    Dealership  Operations.  Interest Income  consists  primarily of interest on
finance  receivables  from our  dealership  sales and income from  Residuals  in
Finance  Receivables Sold from our Securitized  Contract Sales.  Interest Income
increased  by 37.6% to $17.3  million for the year ended  December 31, 1998 from
$12.6  million for the year ended  December 31, 1997,  which  increased by 46.1%
from $8.6  million in the year ended  December  31,  1996.  The  increases  were
primarily due to the increase in the average finance receivables retained on our
balance sheet during these periods.  However,  because we structured most of our
securitizations  as sales for accounting  purposes during 1998,  1997, and 1996,
Interest  Income  was lower than if we had  structured  the  securitizations  as
secured financings for accounting purposes.

    A primary  element  of our sales  strategy  is to provide  financing  to our
customers,  almost all of whom are  sub-prime  borrowers.  As  summarized in the
following  table,  we continue  to  increase  the  percentage  of sales  revenue
financed, and the number of units sold.


                                      23
<PAGE>

                                            1998      1997     1996
                                            ----      ----     ----

  Percentage of sales revenue financed...   96.4%     94.4%    90.5%
                                            =====     =====    =====

  Percentage of used cars sold financed..   98.9%     96.2%    91.6%
                                            =====     =====    =====

    As a result of our expansion  into markets with  interest  rate limits,  the
yield  on our  dealership  receivable  contracts  has  gone  down.  The  average
effective yield on finance  receivables  from our dealerships was  approximately
25.8% for the year ended  December 31, 1998,  26.7% for the year ended  December
31,  1997,  and 29.2% for the year ended  December  31,  1996.  Our policy is to
charge 29.9% per year on our dealership contracts. However, in those states that
impose interest rate limits, we charge the maximum interest rate permitted.

    Non-Dealership  Operations.  In our non-dealership  operations,  we generate
interest income  primarily from a loan we made to FMAC as part of its bankruptcy
proceedings,  and from our Cygnet dealer program.  Interest Income from the FMAC
transaction decreased by 52.0% to $1.8 million in 1998 from $3.8 million in 1997
when we originated  the FMAC loan.  During a portion of 1997, in addition to our
debtor-in-possession  loan to FMAC,  we held other  notes  receivable  from FMAC
totaling approximately $76.3 million. We sold receivables that secured the notes
for a gain at the end of 1997.  Interest  income from the Cygnet dealer  program
increased by 269.2% to $8.7  million from $2.4 million in 1997,  when the Cygnet
dealer program commenced significant operations. The increase in interest income
in the Cygnet dealer  program  reflects a significant  increase in the amount of
loans outstanding during 1998 compared to 1997.

Gain on Sale of Loans

    A summary of Gain on Sale of Loans follows:

                                               (dollar amounts in thousands)
                                              1998           1997          1996
                                              ----           ----          ----
 Dealership Operations................... $ 12,093       $   6,721      $  3,925
 Non-Dealership Operations...............      --            8,131           --
                                          --------       ---------      --------
                                          $ 12,093       $  14,852      $  3,925
                                          ========       =========      ========

 Gain on Sale of Loans as a percentage
   of principal balances securitized -
   dealership operations ................     5.4%       (1)  8.2%         6.7%
                                          ========       =========      =======

   (1) Excluding a $5.7 million charge in 1997 described below

    Dealership  Operations.  We  recorded  Gain  on  Sale of  Loans  related  to
securitization  transactions of $12.1 million during the year ended December 31,
1998, $6.7 million (net of a $5.7 million charge) during the year ended December
31, 1997,  and $3.9 million during the year ended December 31, 1996. We recorded
a $5.7 million  charge  (approximately  $3.4 million net of income taxes) in the
third  quarter  of 1997 in  order  to  adjust  our  assumptions  related  to our
previously completed securitization  transactions.  The decrease in Gain on Sale
of Loans  (excluding  the $5.7  million  charge  in  1997)  as a  percentage  of
principal balances  securitized in 1998 compared to 1997 is primarily due to the
use of a higher cumulative charge off assumption in the 1998 securitizations and
the securitized  portfolios in 1998 having a shorter  weighted average life than
those in 1997. The increase in Gain on Sale of Loans (excluding the $5.7 million
charge  in 1997) as a  percentage  of  principal  balances  securitized  in 1997
compared  to  1996  is  primarily  due to a  decrease  in the  weighted  average
borrowing    rate    of   the    underlying    Class   A    certificates.    See
"Securitizations-Dealership  Operations" below for a summary of the structure of
our securitizations.

    Non-Dealership  Operations.   During  1997,  our  non-dealership  operations
entered into a series of transactions with FMAC including  transactions in which
we acquired 100% of FMAC's senior bank debt. When FMAC put the finance contracts
securing this debt up for bid, we purchased the contracts by releasing the debt.
We then sold the  contracts to a third party  purchaser.  We recorded a one-time
gain  of $8.1  million  from  this  transaction.  See  "Business--Non-Dealership
Operations--Bulk Purchasing and Loan Servicing Operations."

                                      24
<PAGE>

Servicing and Other Income

    We generate  Servicing and Other Income from both our dealership  operations
and our  non-dealership  operations.  A summary of  Servicing  and Other  Income
follows (in thousands):

                                                      Non-Dealership
                         Dealership Operations          Operations
                         ---------------------         --------------
                              Company
                  Company    Dealership  Corporate        Cygnet
                Dealerships  Receivables and Other    Loan Servicing       Total
                -----------  ----------- ---------    --------------    --------
 1998...........$      389    $  15,453   $    493       $   22,296     $ 38,631
 1997...........$    1,498    $   8,814   $  2,013       $      356     $ 12,681
 1996...........$      195    $   1,887   $    455       $       --     $  2,537


    Dealership  Operations.  Servicing  and Other  Income  increased by 32.5% to
$16.3  million  in the year  ended  December  31,  1998 over the  $12.3  million
recognized  in 1997,  which was an increase  of 385.8% over the $2.5  million in
1996. We service the contracts under our Securitized  Contract Sales for monthly
fees ranging  from .25% to .33% of the  beginning  of month  principal  balances
(3.0% to 4.0% per year). The significant  increase in Servicing and Other Income
is primarily  due to the increase in the  principal  balance of contracts  being
serviced  under  the  securitization  program  and  the  addition  in  1997 of a
portfolio  that we service  for Kars Yes  Holdings,  Inc.  (Kars).  Although  we
acquired several  dealerships in the Kars  transaction,  the owners retained the
loan portfolio, which we service. In addition, the increase in 1997 was also due
to our  investment  income on the proceeds  from our private  placement  that we
closed in February  1997.  We recorded  earnings  on these  investments  of $1.2
million compared to no investment  earnings in the year ended December 31, 1996.
We expect  that our  future  Servicing  and Other  Income  will  decline  as the
principal balance of the contracts serviced under the Securitized Contract Sales
agreements and the Kars portfolio continue to decrease.

    Non-Dealership Operations. In April 1998, we began servicing loans on behalf
of FMAC. Shortly  thereafter,  we entered into additional  agreements to service
loan portfolios on behalf of other third parties. Our servicing fee is generally
a percentage of the portfolio balance  (generally 3.25% to 4.0% per year) with a
minimum fee per loan serviced  (generally  $14 to $17 per month).  Servicing and
Other Income totaled $22.3 million in the year ended December 31, 1998, compared
to $356,000 in 1997 and $0 in 1996.

Income before Operating Expenses

    As a result of our continued  expansion,  Income before  Operating  Expenses
grew by 76.1% to $131.5  million for the year ended December 31, 1998 from $74.7
million for the year ended December 31, 1997,  compared to an increase of 173.6%
from $27.3 million in 1996. Growth of Sales of Used Cars,  Interest Income, Gain
on Sale of Loans,  and Servicing and Other Income were the primary  contributors
to the increase.


                                       25
<PAGE>

Operating Expenses

       A summary of operating  expenses for our business  segments for the years
ended December 31, 1998, 1997 and 1996 follows (in thousands):
<TABLE>
<CAPTION>

                                               Dealership Operations             Non-Dealership Operations
                                               ---------------------             -------------------------

                                                     Company                 Cygnet      Cygnet
                                         Company     Dealership  Corporate   Dealer       Loan       Corporate
                                       Dealerships   Receivables and Other   Program    Servicing    and Other      Total
                                       -----------   ----------- ---------   -------    ---------    ---------      -----
       1998:
<S>                                     <C>           <C>         <C>         <C>        <C>          <C>        <C>
         Selling and Marketing......    $ 20,285      $    --     $   --      $  242     $   31       $    7     $ 20,565
         General and Administrative.      32,383       18,491     16,103       2,721     18,664        4,040       92,402
         Depreciation and Amortization     2,581        1,334        997         104        614          105        5,735
                                           -----        -----        ---         ---        ---          ---        -----
                                        $ 55,249      $19,825     $17,100     $3,067     $19,309      $4,152     $118,702
                                        ========      =======     =======     ======     =======      ======     ========
       1997:
         Selling and Marketing......    $ 10,538      $    --     $   --      $    --    $    --      $   --     $ 10,538
         General and Administrative.      17,214       12,303      9,896          917         --       1,572       41,902
         Depreciation and Amortization.    1,536        1,108        504           28         --         125        3,301
                                           -----        -----        ---           --                    ---        -----
                                        $ 29,288      $13,411     $10,400     $   945    $    --      $1,697     $ 55,741
                                        ========      =======     =======     =======    =======      ======     ========
       1996:
         Selling and Marketing......    $  3,568      $    --     $   17      $    --    $    --      $    --    $  3,585
         General and Administrative.       6,306        2,859      3,953           --         --           --      13,118
         Depreciation and Amortization       318          769        295           --         --           --       1,382
                                             ---          ---        ---                                            -----
                                        $ 10,192      $ 3,628     $4,265      $    --    $    --      $    --    $ 18,085
                                        ========      =======     ======      =====      =======      =======    ========
</TABLE>

    Selling and Marketing  Expenses.  A summary of Selling and Marketing Expense
as a percentage of Sales of Used Cars and Selling and Marketing  Expense per car
sold from our dealership operations follows:

                                                 1998      1997      1996
                                                 ----      ----      ----
    Selling and Marketing Expense as a
      Percent of Sales of Used Cars.......       7.1%      8.5%      6.6%

    Selling and Marketing Expense
      per Car  Sold.......................       $564      $633      $472

    For the years ended December 31, 1998, 1997, and 1996, Selling and Marketing
Expenses consisted almost entirely of advertising costs and commissions relating
to our dealership operations.  Total Selling and Marketing Expenses increased by
95.2% to $20.6  million for the year ended  December 31, 1998 from $10.5 million
for the year ended December 31, 1997,  which was an increase of 193.9% from $3.6
million in 1996.  The  decrease  in total  Selling  and  Marketing  Expense as a
percentage  of Sales of Used Cars and on a per unit  basis  from 1997 to 1998 is
due to the  significant  increase in the number of cars sold in 1998 compared to
1997,  and to the fact  that we did not  enter  any new  markets  in  1998.  The
significant  increase in per unit  marketing  in 1997 was  primarily  due to our
expansion  into  several new  markets.  We operated  dealerships  in ten markets
during 1997, compared to two markets in 1996. As a result of this expansion,  we
incurred  significant  marketing  costs in 1997 in new  markets  in an effort to
establish brand name recognition.

    General and Administrative  Expenses.  General and  Administrative  Expenses
increased by 120.5% to $92.4  million for the year ended  December 31, 1998 from
$41.9  million for the year ended  December 31,  1997,  which was an increase of
219.4% from $13.1 million for the year ended  December 31, 1996. The increase in
General and  Administrative  Expenses  was  primarily a result of the  increased
number of used car  dealerships  in  operation,  as well as the expansion of our
bulk purchasing and loan servicing  operations,  the Cygnet dealer program,  and
continued  expansion  of  infrastructure  to  administer  growth.   General  and
Administrative  expenses for the year ended 1998 includes a $2.0 million  charge
($1.2  million,  net of income  taxes) to write  off costs  associated  with the
rights offering.

     Depreciation and  Amortization.  Depreciation and Amortization  consists of
depreciation  and amortization on our property and equipment and amortization of
goodwill and trademarks.  Depreciation  and  amortization  increased by 73.7% to
$5.7 million for the year ended December  31,1998 from $3.3 million for the year
ended  December 31, 1997,  which was an increase of 138.9% over the $1.4 million
incurred in the year ended December 31, 1996. The increase in 1998 was primarily

                                       26
<PAGE>

due  to  increases  in  amortization  of  goodwill   associated  with  our  1997
acquisitions,  increased  depreciation  expense  from the  addition  of used car
dealerships  and the  addition  of four  loan  servicing  facilities  in 1998 to
support our bulk purchase and loan servicing operations.

Interest Expense

    Interest  expense  increased  by  148.9% to $6.9  million  in 1998 from $2.8
million in 1997,  which was an increase of 14.2% from $2.4 million in 1996.  The
increase in 1998 was primarily due to increased  borrowings of Notes Payable and
Subordinated  Notes  Payable.  The relatively  small  increase in 1997,  despite
significant  growth in our total assets, was primarily the result of the private
placement  of common  stock that we  completed  in  February  1997.  Our private
placement generated $88.7 million in cash which we used to pay down debt.

Income Taxes

    Income taxes totaled $2.4 million for the year ended December 31, 1998, $6.6
million for the year ended  December 31,  1997,  and $100,000 for the year ended
December 31, 1996.  Our effective tax rate was 40.5% for the year ended December
31, 1998,  41.1% for the year ended  December  31,  1997,  and 1.6% for the year
ended  December 31, 1996. In 1996,  we reversed all of the  valuation  allowance
that  existed  against our  deferred  income tax assets as of December 31, 1995,
which significantly reduced our effective income tax rate.

Discontinued Operations

    The loss from discontinued operations, net of income tax benefits, increased
by $9.1  million  to $9.2  million in 1998 from  $83,000  in 1997,  which was an
improvement from the $811,000 loss we incurred in 1996. The significant increase
in the loss in 1998 was due to the charges we recorded  totaling  $15.1  million
($9.2 million, net of income taxes) to close our branch office network.

Financial Position

     Total assets  increased  by 17.5% to $406.6  million at March 31, 1999 from
$346.0  million at December  31,  1998.  The  increase  was due  primarily to an
increase in Finance  Receivables of $74.7 million to $237.9 million at March 31,
1999 from $163.2  million at  December  31,  1998.  Our  dealership  operations'
Finance Receivables increased approximately $63.9 million and our non-dealership
operations' Finance Receivables increased  approximately $10.8 million primarily
as a result of growth of the Cygnet dealer program.

    We financed the increases in assets primarily through additional borrowings,
represented  by increases in Notes  Payable.  Notes  Payable  increased by $54.6
million to $171.9  million at March 31, 1999 from $117.3 million at December 31,
1998.  We obtained a $30  million  repurchase  facility in the first  quarter of
1999,  which  resulted in the  increase in  Collateralized  Notes  Payable.  The
increase in our Notes Payable is  attributable  to an increase in the balance of
our revolving line of credit, which totaled approximately $75.6 million at March
31, 1999, compared to $51.8 million at December 31, 1998.

    Total assets  increased by 25.2% to $346.0 million at December 31, 1998 from
$276.4 million at December 31, 1997. The increase was due in part to an increase
in Finance  Receivables  of $72.6 million to $163.2 million at December 31, 1998
from $90.6 million at December 31, 1997. The increase in Finance Receivables was
primarily  due to a  significant  increase  in loans  under  the  Cygnet  dealer
program,  and a change in the structure of our  securitization  transactions for
accounting  purposes which resulted in us retaining on balance sheet the Finance
Receivables  we  securitized  in the  fourth  quarter  of  1998.  We  previously
structured  securitizations as sales for accounting  purposes and we removed the
related  Finance  Receivables  from  the  balance  sheet  upon   securitization.
Additionally,  our dealership  network increased from 41 dealerships at December
31,  1997  to 56 at  December  31,  1998.  The  increase  in the  number  of our
dealerships  resulted  in an  increase in  Inventory  of $11.8  million to $44.2
million at December 31, 1998 from $32.4 million at December 31, 1997.

    We financed the increases in assets primarily through additional borrowings,
represented by increases in Notes  Payable,  Collateralized  Notes Payable,  and
Subordinated  Notes  Payable.  Notes  Payable and  Collateralized  Notes Payable
increased  by $52.5  million to $117.3  million at December  31, 1998 from $64.8
million at December 31, 1997.  This  increase was primarily due to the change in
our securitization structure. We retained the debt related to the securitization

                                      27
<PAGE>

transaction  we closed  in the  fourth  quarter  of 1998 on our  balance  sheet.
Subordinated  Notes  Payable  increased  by $31.7  million  to $43.7  million at
December  31, 1998 from $12.0  million at December  31,  1997.  The  increase in
Subordinated Notes Payable was primarily due to the addition of $20.0 million in
subordinated  notes used for working  capital  and other uses and  approximately
$17.5 million used to repurchase our common stock in an exchange transaction.

    Growth in Finance Receivables. As a result of our rapid expansion,  contract
receivables  managed by our dealership  operations have increased  significantly
during the past three years.

    The  following  table  reflects  the  growth in period end  balances  of our
dealership  operations  measured in terms of the principal amount and the number
of contracts outstanding.
<TABLE>
<CAPTION>

                                                        Total Contracts Outstanding-Dealership Operations
                                                           (In thousands, except number of contracts)

                                                     March 31,                                   December 31,
                                    -------------------------------------------- ---------------------------------------------
                                            1999                   1998                   1998                    1997
                                    --------------------   ---------------------  --------------------   ---------------------
                                    Principal    No. of    Principal    No. of    Principal    No. of    Principal    No. of
                                     Amount     Contracts   Amount     Contracts   Amount     Contracts   Amount     Contracts
                                    ---------   ---------  ---------   ---------  ---------   ---------  ---------   ---------
<S>                                <C>            <C>      <C>          <C>      <C>            <C>      <C>          <C>
Principal Amount...................$341,040       56,333   $ 218,505     39,734   $292,683      49,601   $ 183,321     35,762
Less:   Portfolios    Securitized
and Sold.........................   158,890       28,409     185,240     35,237    198,747      37,186     127,356     27,769
                                   --------       ------   ---------     ------   --------      ------   ---------     ------
  Dealership Operations Total......$182,150       27,924   $  33,265      4,497  $  93,936      12,415   $  55,965      7,993
                                   ========       ======   =========      =====   ========      ======   =========      =====
</TABLE>


     The following table reflects the growth in the principal  amount and number
of contracts generated or acquired by our dealership operations.
<TABLE>
<CAPTION>

           Total Contracts Generated or Acquired-Dealership Operations
                        Amounts (Principal In Thousands)
                         During the Three Months
                             Ended March 31,        During the Years Ended December 31,
                         -----------------------    -----------------------------------
                             1999        1998          1998         1997         1996
                           --------    --------      --------     --------     --------
<S>                        <C>         <C>           <C>          <C>          <C>
Principal Amount.........  $102,733    $ 69,708      $277,226     $172,230     $ 48,996
Number of Contracts......    12,634       9,339        35,560       29,251        6,929
Average Principal........  $  8,131    $  7,464      $  7,796     $  5,888     $  7,071
</TABLE>

    Finance   Receivable   principal  balances  generated  or  acquired  by  our
dealership  operations during the three months ended March 31, 1999 increased by
47.4% to $102.7  million from $69.7  million in the three months ended March 31,
1998.  Finance  Receivable  principal  balances  generated  or  acquired  by our
dealership operations during the year ended December 31, 1998 increased by 61.0%
to $277.2  million  from $172.2  million in the year ended  December  31,  1997.
During the year ended December 31, 1997, Finance  Receivable  principal balances
generated  or acquired by our  dealership  operations  included  the purchase of
approximately $55.4 million (13,250 contracts) in Finance Receivables  principal
balances in conjunction with the E-Z Plan and Seminole acquisitions.

    In  addition  to  the  loan  portfolio   summarized  above,  our  dealership
operations also serviced loan portfolios  totaling  approximately  $92.1 million
($36.1 million for Kars and $56.0 million from our branch office  network) as of
March 31, 1999,  $121.2  million  ($47.9 million for Kars and $73.3 million from
our branch office  network) as of December 31, 1998, and $267.9 million  ($127.3
million  for Kars and $140.6  million  from our  branch  office  network)  as of
December 31, 1997.

     Our  non-dealership  operations  began servicing loans on behalf of FMAC on
April 1, 1998, and began servicing additional loan portfolios on behalf of other
third parties  throughout  1998. As of March 31, 1999, our  non-dealership  bulk
purchasing/loan servicing operations were servicing a total of $480.4 million in
finance  receivables  (approximately  70,000  contracts)  compared to a total of
$587.3 million in finance  receivables  (approximately  80,000  contracts) under
servicing at December 31, 1998.


                                       28
<PAGE>

Allowance for Credit Losses

    We have  established an Allowance for Credit Losses  ("Allowance")  to cover
anticipated credit losses inherent in the contracts  currently in our portfolio.
We established  the Allowance by recording an expense  through the Provision for
Credit Losses.

    For  Finance  Receivables  generated  at our  dealerships,  our policy is to
charge off a contract the earlier of:

    o when we believe it is  uncollectible,  or
    o when it is delinquent for more than 90 days.

    The  following  table  reflects  activity  in  the  Allowance,  as  well  as
information  regarding  charge off  activity,  for the three month periods ended
March 31, 1999 and 1998,  and for the years ended December 31, 1998 and 1997, in
thousands.
<TABLE>
<CAPTION>

                                                                   Dealership Operations
                                                                   ---------------------
                                                        Three Months Ended           Years Ended
                                                             March 31,              December 31,
                                                      --------------------     ----------------------
                                                         1999        1998         1998         1997
                                                      --------     -------     --------     ---------
<S>                                                   <C>          <C>         <C>           <C>
Allowance Activity:
Balance, Beginning of Period.....................     $ 24,777     $10,356     $ 10,356      $ 1,625
Provision for Credit Losses......................       27,764      15,034       65,318       22,354
Allowance on Acquired Loans......................           --          --           --       15,309
Reduction Attributable to Loans Sold.............           --     (17,090)     (44,539)     (21,408)
Net Charge Offs..................................       (3,913)     (2,147)      (6,358)      (7,524)
                                                        ------      ------       ------       ------
Balance, End of Period...........................     $ 48,628     $ 6,153     $ 24,777      $10,356
                                                      ========     =======     ========      =======
Allowance as Percent of Period End Principal Balances     26.7%       18.5%        26.4%        18.5%
                                                          ====        ====         ====         ====
Charge off Activity:
  Principal Balances.............................     $ (5,155)   $ (3,197)    $ (8,410)     $(10,285)
  Recoveries, Net................................        1,242       1,050        2,052        2,761
                                                         -----       -----        -----        -----
Net Charge Offs..................................     $ (3,913)   $ (2,147)    $ (6,358)     $(7,524)
                                                      ========    ========     ========      =======
</TABLE>

    The  Allowance  on contracts  from  dealership  operations  was 26.7% of the
outstanding  principal  balances as of March 31,  1999 and 18.5% of  outstanding
principal  balances as of March 31,  1998,  26.4% of the  outstanding  principal
balances as of December 31, 1998 and 18.5% of outstanding  principal balances as
of December 31, 1997.

    The increase at March 31, 1999 and  December 31, 1998  compared to March 31,
1998  and  December  31,  1997  is due to the  change  in the  structure  of our
securitization  transactions  for  accounting  purposes in the fourth quarter of
1998. The change resulted in us retaining the securitized  loans from our fourth
quarter  securitization on balance sheet. As we intend to hold the balance sheet
portfolio for investment and not for sale, we increased the provision for credit
losses to 27% of the  principal  balance  for  loans  originated  in the  fourth
quarter of 1998.

    A Summary of the  Allowance  on  contracts  from  non-dealership  operations
follows.

                                                      Non-Dealership Operations
                                                      -------------------------
                                                     March 31,      December 31,
                                                     ---------      ------------
                                                    1999    1998    1998   1997
                                                    ----    ----    ----   ----
 As Percent of Period End Principal Balances:
   Allowance......................................   3.5%    2.9%    3.9%   3.8%
   Non-refundable discount and security deposits..  32.2%   27.6%   29.9%  26.0%
                                                    ----    ----    ----   ----
   Total Allowance, discount and security deposits  35.7%   30.5%   33.8%  29.8%
                                                    ====    ====    ====   ====

    Even though a contract is charged off, we continue to attempt to collect the
contract.  Recoveries  as a percentage  of principal  balances  charged off from
dealership  operations  averaged 24.1% for the three months ended March 31, 1999
compared to 32.8% in the comparable period in 1998, and 24.4% for the year ended
December  31,  1998  compared  to 26.8% for the year ended  December  31,  1997.
Recoveries as a percentage of principal balances charged off from non-dealership
operations  averaged 24.1% for the three months ended March 31, 1999 compared to
32.8% in the  comparable  period in 1998,  and 30.1% for the year ended December
31, 1998 compared to 0% for the year ended  December 31, 1997,  when we recorded
only one charge off against the Allowance.

                                       29
<PAGE>

    For Finance  Receivables  acquired  by our  non-dealership  operations  with
recourse  to  the  seller,  our  general  policy  is to  exercise  the  recourse
provisions in our agreements  under the Cygnet dealer program when a contract is
delinquent for 45 days. For contracts not purchased with recourse, our policy is
similar to that of our dealership operations.

Static Pool Analysis

    We use a "static pool" analysis to monitor performance for contracts we have
originated at our dealerships. In a static pool analysis, we assign each month's
originations  to a  unique  pool  and  track  the  charge  offs  for  each  pool
separately.  We calculate  the  cumulative  net  charge-offs  for each pool as a
percentage of that pool's original  principal  balances,  based on the number of
complete  payments  made by the  customer  before  charge  off.  The table below
displays  the  cumulative  net  charge-  offs of each  pool as a  percentage  of
original  contract  cumulative  balances,  based on the  quarter  the loans were
originated.  The table is further  stratified  by the number of payments made by
our  customers  prior to charge off. For periods  denoted by "x", the pools have
not seasoned  sufficiently to allow us to compute cumulative losses. For periods
denoted by "-",  the pools have not yet reached the  indicated  cumulative  age.
While we monitor static pools on a monthly basis, for presentation  purposes, we
are presenting the information in the table below on a quarterly basis.

    Currently reported cumulative losses may vary from those previously reported
for the reasons listed below,  however,  management believes that such variation
will not be material:

     o    ongoing collection efforts on charged off accounts, and
     o    the  difference  between  final  proceeds  on the sale of  repossessed
          collateral versus our estimates of the sale proceeds.

    The  following  table sets forth as of April 30, 1999,  the  cumulative  net
charge offs as a percentage of original  contract  cumulative  (pool)  balances,
based on the  quarter  of  origination  and  segmented  by the number of monthly
payments  completed  by  customers  before  charge off. The table also shows the
percent of principal  reduction  for each pool since  inception  and  cumulative
total net losses incurred (TLI).
<TABLE>
<CAPTION>

                    Pool's Cumulative Net Losses as Percentage of Pool's Original
                                     Aggregate Principal Balance
                                       (dollars in thousands)

                                        Monthly Payments Completed by Customer Before Charge Off
                                --------------------------------------------------------------------------
                     Orig.       0         3         6        12        18       24        TLI     Reduced
                   --------    ------    ------    ------    ------    ------   ------    ------   -------
<S>                <C>           <C>      <C>       <C>       <C>       <C>      <C>       <C>      <C>
   1994:
     1st Quarter   $  6,305      3.4%     10.0%     13.4%     17.9%     20.3%    20.9%     21.0%    100.0%
     2nd Quarter   $  5,664      2.8%     10.4%     14.1%     19.6%     21.5%    22.0%     22.1%    100.0%
     3rd Quarter   $  6,130      2.8%      8.1%     12.0%     16.3%     18.2%    19.1%     19.2%    100.0%
     4th Quarter   $  5,490      2.4%      7.6%     11.2%     16.4%     19.3%    20.2%     20.3%    100.0%
   1995:
     1st Quarter   $  8,191      1.6%      9.1%     14.7%     20.4%     22.7%    23.6%     23.8%    100.0%
     2nd Quarter   $  9,846      2.0%      8.5%     13.3%     18.1%     20.7%    22.1%     22.5%     99.9%
     3rd Quarter   $ 10,106      2.5%      7.9%     12.2%     18.8%     22.2%    23.6%     24.2%     99.5%
     4th Quarter   $  8,426      1.5%      6.6%     11.7%     18.2%     22.6%    24.1%     24.7%     99.2%
   1996:
     1st Quarter   $ 13,635      1.6%      8.0%     13.7%     20.7%     24.8%    26.2%     27.0%     97.8%
     2nd Quarter   $ 13,462      2.2%      9.2%     13.4%     22.1%     26.1%    27.7%     28.8%     95.4%
     3rd Quarter   $ 11,082      1.6%      6.9%     12.5%     21.5%     25.7%    28.0%     28.6%     91.8%
     4th Quarter   $ 10,817      0.6%      8.5%     16.0%     25.0%     29.3%    31.2%     31.3%     88.5%
   1997:
     1st Quarter   $ 16,279      2.1%     10.6%     17.9%     24.6%     29.6%    30.9%     31.3%     83.8%
     2nd Quarter   $ 25,875      1.5%      9.9%     15.9%     22.8%     27.6%    27.5%     27.5%     75.9%
     3rd Quarter   $ 32,147      1.4%      8.4%     13.3%     22.6%     25.3%    26.4%     26.4%     68.7%
     4th Quarter   $ 42,529      1.5%      6.9%     12.7%     21.6%     23.4%      x       23.4%     61.8%
   1998:
     1st Quarter   $ 69,708      0.9%      6.9%     13.6%     20.0%       x       --       20.1%     53.6%
     2nd Quarter   $ 66,908      1.1%      8.1%     14.3%       x        --       --       16.9%     40.5%
     3rd Quarter   $ 71,027      1.0%      8.1%       x        --        --       --       11.7%     27.7%
     4th Quarter   $ 69,583      1.0%       x        --        --        --       --        4.7%     13.1%
   1999
     1st Quarter   $102,733       x         --       --        --        --       --        0.3%      0.0%
</TABLE>

                                       30
<PAGE>

     The  following  table  sets  forth  the  principal  balances  31 to 60 days
delinquent,  and 61 to 90 days  delinquent as a percentage of total  outstanding
contract principal balances from dealership operations.

                          Retained  Securitized   Managed
                          --------  -----------   -------
    March 31, 1999:
      31 to 60 days...        2.3%       4.9%       3.5%
      61 to 90 days...        1.1%       2.8%       1.9%
    December 31, 1998:
      31 to 60 days...        2.3%       5.2%       4.6%
      61 to 90 days...        0.5%       2.2%       1.9%
    December 31,1997:
      31 to 60 days...        2.2%       4.5%       3.6%
      61 to 90 days...        0.6%       2.2%       1.5%

    In accordance with our charge off policy, there are no accounts more than 90
days delinquent as of March 31, 1999, December 31, 1998 and December 31, 1997.

Securitizations-Dealership Operations

    Structure of  Securitizations.  For the securitization  transactions  closed
prior to the fourth quarter of 1998, we recognized a Gain on Sale of Loans equal
to the difference  between the sales proceeds for the Finance  Receivables  sold
and our recorded  investment in the Finance  Receivables sold. Our investment in
Finance   Receivables   consisted  of  the  principal  balance  of  the  Finance
Receivables  securitized  net of the Allowance for Credit Losses  related to the
securitized receivables.  We then reduced our Allowance for Credit Losses by the
amount of  Allowance  for Credit  Losses  related to the loans  securitized.  We
allocated the recorded investment in the Finance Receivables between the portion
of the Finance  Receivables  sold and the portion retained based on the relative
fair values on the date of sale.

    In the fourth  quarter of 1998 we announced that we were changing the way we
structure transactions under our securitization program for accounting purposes.
Through  September 30, 1998, we had structured  these  transactions as sales for
accounting purposes.  However, beginning in the fourth quarter of 1998, we began
structuring  securitizations for accounting purposes to retain the contracts and
the related  Securitization  Note Payable on our balance sheet and recognize the
income  over the life of the  contracts.  This  change will not affect our prior
securitizations.  Historically,  Gain on Sale of Loans has been  material to our
reported revenues and net earnings. Altering the structure of these transactions
so that no gain is recognized at the time of a  securitization  transaction will
have a material effect on our reported revenues and net earnings until such time
as we accumulate Finance Receivables on our balance sheet sufficient to generate
interest income (net of interest,  credit losses, and other expenses) equivalent
to the  revenues  that  we had  historically  recognized  on our  securitization
transactions.

    Under  our  securitization   program,   we  sell  the  securitized   Finance
Receivables to our securitization  subsidiaries who then assign and transfer the
Finance  Receivables to separate  trusts.  The trusts issue Class A certificates
and subordinated Class B certificates (Residuals in Finance Receivables Sold) to
the securitization  subsidiaries.  The securitization subsidiaries then sell the
Class A certificates  to the investors and retain the Class B  certificates.  We
continue to service the securitized contracts.

    The  Class  A  certificates  from  our   securitization   transactions  have
historically  received  investment  grade ratings.  To secure the payment of the
Class A certificates, the securitization subsidiaries have:

     o    obtained an insurance  policy from MBIA  Insurance  Corporation  which
          guarantees   payment  of  amounts  to  the  holders  of  the  Class  A
          certificates (for transactions closed after July 1, 1997), and
     o    established a cash "spread" account  (essentially,  a reserve account)
          for the benefit of the certificate holders.

    Spread  Account  Requirements.  We  maintain  a  spread  account  under  our
securitization agreements. The spread account is a reserve account that would be
used to repay the Class A certificates in the event  collections on a particular
pool of finance  receivables was insufficient to make the required payments.  At
the time a  securitization  transaction  is  entered  into,  our  securitization
subsidiary  makes an initial  cash deposit  into the spread  account,  generally
equivalent  to  4% of  the  initial  underlying  Finance  Receivables  principal

                                       31
<PAGE>

balance,  and pledges this cash to the spread  account  agent.  The trustee then
makes  additional  deposits  to the spread  account  out of  collections  on the
securitized  receivables  as necessary to fund the spread account to a specified
percentage,  ranging from 6.0% to 10.5%, of the underlying Finance  Receivables'
principal balance. The trustee will not make distributions to the securitization
subsidiaries on the Class B certificates unless:

     o    the spread account has the required balance,
     o    the required periodic payments to the Class A certificate  holders are
          current, and
     o    the trustee, servicer and other administrative costs are current.

    We did not complete a  securitization  during the  three-month  period ended
March  31,  1999.  We  met  the  targeted  spread  account  balances  under  our
securitization  agreements  of $19.8  million  as of  March  31,  1999.  We also
maintain  spread  accounts  for  the   securitization   transactions  that  were
consummated by our discontinued operations.  We had satisfied the spread account
obligation  of  $3.0  million  as of  March  31,  1999  with  respect  to  these
securitization transactions. During the three month period ended March 31, 1998,
we made initial spread account deposits totaling approximately $3.5 million.

    During 1998, we made initial spread account deposits totaling  approximately
$13.1  million.  The required  spread  account  balance  based upon the targeted
percentages was  approximately  $23.7 million at December 31, 1998 with balances
in the spread accounts  totaling  approximately  $20.6 million.  Therefore,  the
amount  remaining  to be funded to meet the targeted  balance was  approximately
$3.1 million as of December 31, 1998.

    In addition to the spread  account  balance of $20.6 million at December 31,
1998,  we also had  deposited  a total of $1.6  million  in  trust  accounts  in
conjunction with certain other agreements.  We also maintain spread accounts for
the  securitization  transactions  that  were  consummated  by our  discontinued
operations.  We had  satisfied  the spread  account  funding  obligation of $3.7
million  as  of  December  31,  1998  with   respect  to  these   securitization
transactions.  In addition,  as of March 31, 1999,  we had  satisfied the spread
account funding obligation of $3.0 million for our discontinued operations.

    Residuals  in Finance  Receivables  Sold,  which are a component  of Finance
Receivables,  represent our retained  portion (the Class B certificates)  of the
loans we securitized prior to the fourth quarter of 1998. We utilize a number of
assumptions  to  determine  the  initial  value  of  the  Residuals  in  Finance
Receivables  Sold.  The  Residuals in Finance  Receivables  Sold  represent  the
present value of the expected net cash flows of the securitization  trusts using
the out of the  trust  method.  The net cash  flows  out of the  trusts  are the
collections  on the loans in the  trust in  excess  of the  Class A  certificate
principal  and  interest   payments  and  certain  other  trust  expenses.   The
assumptions  used to compute the Residuals in Finance  Receivables Sold include,
but are not limited to:

     o    charge off rates,
     o    repossession recovery rates,
     o    portfolio delinquency,
     o    prepayment rates, and
     o    trust expenses.

    The  Residuals  in  Finance   Receivables   Sold  are  adjusted  monthly  to
approximate  the present  value of the expected  remaining net cash flows out of
the trust.  To the extent that actual cash flows on a  securitization  are below
our original estimates,  and those differences appear to be other than temporary
in nature, we are required to revalue Residuals in Finance  Receivables Sold and
record a charge to earnings based upon the  reduction.  During the third quarter
of 1997, we recorded a $5.7 million charge  (approximately $3.4 million,  net of
income  taxes) to  dealership  operations to write down the Residuals in Finance
Receivables  Sold.  We  determined  a write  down in the  Residuals  in  Finance
Receivables  Sold  was  necessary  due  to an  increase  in  net  losses  in the
securitized  loan portfolio.  The charge resulted in a reduction in the carrying
value  of our  Residuals  in  Finance  Receivables  Sold and had the  effect  of
increasing  the  cumulative   net  loss  at  loan   origination   assumption  to
approximately 27.5% for the securitization transactions that took place prior to
September 30, 1997. The revised loss assumption approximates the assumption used
for the securitization transaction consummated during the third quarter of 1997.
For the  securitizations  that we  completed  during the nine month period ended
September 30, 1998,  net losses were estimated  using total expected  cumulative
net losses at loan  origination  of  approximately  29.0%,  adjusted  for actual
cumulative net losses prior to securitization.

   One of the assumptions  inherent in the valuation of the Residuals in Finance
Receivables  Sold is the projected  portfolio net charge offs. The remaining net

                                       32
<PAGE>

charge offs in the Residuals in Finance  Receivables Sold as a percentage of the
remaining principal balances of securitized contracts was approximately 20.5% as
of March 31, 1999,  and 22.0% as of December  31, 1998  compared to 17.9 % as of
December 31, 1997.  There can be no assurance that the charge we recorded in the
third  quarter  of 1997 was  sufficient  and  that we will  not  need to  record
additional charges in the future in order to write down the Residuals in Finance
Receivables Sold.

     We classify the  residuals as  "held-to-maturity"  securities in accordance
with SFAS No. 115.

    Certain  Financial  Information  Regarding Our  Securitizations.  We did not
complete a  securitization  during the three month  period  ended March 31, 1999
compared to the comparable  period in 1998, when we securitized a total of $86.6
million in contracts,  issuing $62.6 million in Class A  certificates  and $24.0
million in Class B  certificates.  During the first three  quarters of 1998,  we
securitized an aggregate of $222.8 million in contracts,  issuing $161.1 million
in Class A certificates,  and $61.7 million in Class B certificates.  During the
fourth quarter of 1998, we securitized $69.3 million in contracts, issuing $50.6
million of Class A certificates.  Due to the revised  securitization  structure,
the $69.3 million of loans remained classified as Finance  Receivables,  and the
$50.6 million in Class A  certificates  were  classified as Notes Payable in our
Consolidated  Balance  Sheet.  During  the year  ended  December  31,  1997,  we
securitized an aggregate of $151.7 million in contracts,  issuing $121.4 million
in Class A certificates,  and $30.3 million in Class B certificates. In 1996, we
securitized an aggregate of $58.2 million in contracts, issuing $44.7 million in
Class A certificates, and $13.5 million in Class B certificates.

    We recorded the carrying value of the Residuals in Finance  Receivables sold
at $13.9 million for the securitization  transaction closed in the first quarter
of 1998,  and $36.5  million  in the year ended  December  31,  1998,  and $17.7
million in the year ended  December  31, 1997.  The balance of the  Residuals in
Finance Receivables sold from our dealership  operations was $28.5 million as of
March 31, 1999,  $33.3  million as of December 31, 1998 and $13.3  million as of
December 31, 1997.

    The table below summarizes certain attributes of our securitizations:
<TABLE>
<CAPTION>

                                                                                       Years Ended December 31,
                                                                     -------------------------------------------------------------
                                                                           1998                 1997                  1996
                                                                     -----------------    ------------------    ------------------
<S>                                                                  <C>                    <C>                   <C>
         Weighted Average Yield of Certificates Issued..........           5.9%                 6.7%                  8.4%
         Range of Yields for Certificates Issued................       5.6% - 6.1%           6.3% - 8.1%           8.2% - 8.6%
         Average Net Spreads (after fees and expenses)..........          17.6%                 15.8%                 17.1%
         Range of Net Spreads (after fees and expenses).........      17.0% - 18.1%         13.7% - 17.8%         16.8% - 17.4%
</TABLE>

    The decrease in net spreads  from 1996 to 1997,  despite  lower  certificate
yields, is primarily the result of the decrease in the average contract yield of
the finance receivable  contracts  securitized due to our expansion into markets
with interest rate limits.

    Liquidity and Capital Resources

    In recent periods, our needs for additional capital resources have increased
in connection with the growth of our business. We require capital for:

     o    increases in our contract portfolio,
     o    expansion of our dealership network,
     o    our commitments under the FMAC transaction,
     o    expansion of the Cygnet dealer program,
     o    common stock repurchases,
     o    the purchase of inventories,
     o    the purchase of property and equipment, and
     o    working capital and general corporate purposes.

    We fund our capital requirements primarily through:

                                      33
<PAGE>

     o    operating cash flow,
     o    our revolving facility with General Electric Capital Corporation,
     o    securitization transactions,
     o    supplemental borrowings, and
     o    in the past, equity offerings.

    While to date we have met our liquidity requirements as needed, there can be
no assurance that we will be able to continue to do so in the future.

Operating Cash Flow

    Net Cash Provided by Operating  Activities increased by $23.6 million in the
three months ended March 31, 1999 to $47.0 million  compared to the three months
ended March 31, 1998 of $23.4  million.  The change in  inventory  and  accounts
payable and accrued expenses  contributed to the increase in operating cash flow
for the quarter.

    Net Cash Used in Investing  Activities  increased by $79.5  million to $99.9
million in the three  months ended March 31, 1999  compared to $20.4  million in
the three  months  ended  March 31,  1998.  The  increase  is  primarily  due to
increases  in Cash  Used in  Investing  Activities  from  purchases  of  Finance
Receivables,  net decreases in Cash advanced under our Notes  Receivable,  which
were  offset  by  increased   collections  of  Finance   Receivables  and  Notes
Receivable.

    Net Cash  Provided by Financing  Activities  increased  by $32.7  million to
$46.3 million in the three months ended March 31, 1999 compared to $13.6 million
in the three months  ended March 31,  1998.  The increase is due to increases in
Notes  Payable,  net of  increases  in  repayments  of  Notes  Payable  and  the
acquisition of Treasury Stock.

    Net Cash Provided by Operating  Activities increased by $29.9 million in the
year ended  December 31, 1998 to $22.1  million from cash used in the year ended
December 31, 1997 of $7.8  million.  The  increase in 1998 was due  primarily to
increases in the Loss from  Discontinued  Operations,  the  Provision for Credit
Losses, and Proceeds from the Sale of Finance  Receivables,  net of decreases in
Net Earnings and  purchases of Finance  Receivables.  Net Cash Used by Operating
Activities  totaled $7.8 million in the year ended December 31, 1997 compared to
Cash Provided by Operating Activities of $23.8 million in 1996. This increase in
cash used in 1997 over cash  provided in 1996 was  primarily due to increases in
the  purchases  of  Finance  Receivables  and  Inventory,  and  a  reduction  in
collections of Finance Receivables, net of increases in the Provision for Credit
Losses and Proceeds from the Sale of Finance Receivables.

    Net Cash Used in Investing  Activities  decreased by $12.2  million to $98.7
million in the year ended  December 31, 1998 compared to $110.9 million in 1997.
The decrease is primarily due to increases in Cash Used in Investing  Activities
from purchases of Finance Receivables,  net decreases in Cash advanced under our
Notes Receivable,  increased collections of Notes Receivable, and a reduction in
payment  for  Acquisition  of  Assets.  Net Cash  Used in  Investing  Activities
increased  by $100.3  million to $110.9  million in the year ended  December 31,
1997  compared to $10.5  million in 1996.  The increase was due primarily to net
increases in Notes  Receivable of $25.9 million and Payment for  Acquisition  of
Assets of $45.2 million.

    Net Cash  Provided by Financing  Activities  decreased  by $40.5  million to
$69.0 million in the year ended  December 31, 1998 compared to $109.5 million in
the  comparable  period  in 1997.  The  decrease  is due to  increases  in Notes
Payable,  net of  increases  in  repayments  of Notes  Payable and a decrease in
proceeds  from the  issuance of common  stock.  Net Cash  Provided by  Financing
Activities  increased  by $69.3  million  to $109.5  million  in the year  ended
December 31, 1997 compared to $40.1 million in 1996.  The increase was primarily
due to increases in the issuance of Notes  Payable,  reduction in  repayments of
Notes Payable and a lack of any redemption of Preferred Stock.

Financing Resources

     Revolving  Facility.  The maximum  commitment  under our  revolving  credit
facility with GE Capital is $125.0 million. Under the revolving facility, we may
borrow:

     o    up to 65.0% of the principal balance of eligible contracts  originated
          from the sale of used cars,
     o    up to 86.0% of the principal balance of eligible contracts  previously
          originated by our branch office network,

                                       34
<PAGE>

     o    the  lesser of $20  million  or 58% of the  direct  vehicle  costs for
          eligible vehicle inventory, and
     o    the  lesser  of $15  million  or 50% of  eligible  contracts  or loans
          originated under the Cygnet dealer program.

    However,  an amount up to $8.0 million of the borrowing  capacity  under the
revolving  facility  is not  available  at any time while our  guarantee  to the
purchaser  of  contracts  acquired  from First  Merchants  is  outstanding.  The
revolving  facility  expires in June 2000 and contains a provision that requires
us to pay GE Capital a termination fee of $200,000 if we terminate the revolving
facility prior to the expiration date. We secure the facility with substantially
all of our assets.

    As of March 31, 1999, our borrowing  capacity  under the revolving  facility
was  $97.1  million,  the  aggregate  principal  amount  outstanding  under  the
revolving facility was approximately $75.6 million,  and the amount available to
be borrowed under the facility was $21.5 million.  The revolving  facility bears
interest at the 30-day LIBOR plus 3.15%,  payable  daily (total rate of 8.09% as
of March 31, 1999).

    The revolving  facility contains  covenants that, among other things,  limit
our ability to do the following without GE Capital's consent:

    o  incur additional indebtedness,
    o  make any change in our capital structure,
    o  declare or pay dividends,  except in accordance  with all applicable laws
       and not in excess of fifteen  percent  (15%) of each year's net  earnings
       available for distribution, and
    o  make certain investments and capital expenditures.

    The revolving  facility also provides that an event of default will occur if
Mr.  Ernest C. Garcia II owns less than 15.0% of our voting  stock.  Mr.  Garcia
owned approximately 32.0% of our common stock at March 31, 1999.

    In addition, we are also required to:

    o   be Year 2000 compliant no later than June 30, 1999 (see discussion below
        under the Year 2000 Readiness Disclosure), and
    o   maintain specified financial ratios, including a debt to equity ratio of
        2.2 to 1 and a net worth of at least $110 million.

    Under the terms of the  revolving  facility,  we are required to maintain an
interest  coverage ratio that we failed to satisfy during the three months ended
March 31, 1999. We failed to meet this  covenant  primarily due to the reduction
in  earnings  we  recognized  as a result of the  change  in our  securitization
structure. GE Capital has waived the covenant violation as of March 31, 1999.

    Securitizations.  Our  securitization  program  is a  primary  source of our
working  capital.   Since  September  30,  1997,  we  have  closed  all  of  our
securitizations  with private investors through Greenwich Capital Markets,  Inc.
(Greenwich  Capital).  In March  1999,  we  executed a  commitment  letter  with
Greenwich Capital to act as our exclusive agent in placing up to $300 million of
surety wrapped securities under our securitization program.

    Securitizations generate cash flow for us from:

    o    the sale of Class A certificates,
    o    ongoing servicing fees, and
    o    excess  cash  flow  distributions  from  collections  on the  contracts
         securitized after:
        o   payments on the Class A certificates sold to third party investors,
        o   payment of fees, expenses, and insurance premiums, and
        o   required deposits to the spread account.

    In April 1999,  we closed a  securitization  transaction  through  Greenwich
Capital.  Under this transaction,  we securitized  approximately $120 million of
contracts and issued  approximately  $87 million of Class A certificates with an
annual interest rate of 5.7%. We received approximately $87 million in cash that
we used to repay our  repurchase  facility  and pay down our  revolving  line of
credit.

                                       35
<PAGE>

    Securitization  also allows us to fix our cost of funds for a given contract
portfolio.  Failure to  regularly  engage in  securitization  transactions  will
adversely  affect us. See  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations--Securitizations--Dealership operations" for
a more complete description of our securitization program.

Supplemental Borrowings

     Verde Debt. Prior to our public offering in September 1996, we historically
borrowed  substantial  amounts from Verde  Investments,  Inc. (Verde),  which is
owned by our  Chairman,  Ernest C.  Garcia II. The  Subordinated  Notes  Payable
balances  outstanding to Verde totaled $10.0 million as of March 31, 1999 and as
of December  31,  1998.  Under the terms of this note,  we are  required to make
monthly  payments of interest and annual  payments of principal in the amount of
$2.0  million.  These  borrowings  accrue  interest  at an annual rate of 10.0%.
Except for the debt incurred related to our exchange offer,  this debt is junior
to all of our other  indebtedness  and we may  suspend  interest  and  principal
payments if we are in default on  obligations  to any other  creditors.  In July
1997,  our Board of Directors  approved the  prepayment  of the $10.0 million in
subordinated debt after the earlier of the following:

    o    the completion of a debt offering,
    o    the  First  Merchants  transactions  have  been  completed  or the cash
         requirements for completion of the transaction are known, or
    o    we  either  have  cash in excess  of our  current  needs or have  funds
         available under our financing sources in excess of our current needs.

    No  such  prepayment  has  been  made  as of the  date  of  filing  of  this
prospectus. Any prepayment would require the consent of certain of our lenders.

    Exchange Offer. In the fourth quarter of 1998, we acquired approximately 2.7
million shares of our common stock in exchange for  approximately  $17.5 million
of subordinated debentures.  The debentures are unsecured and are subordinate to
all of our  existing  and  future  indebtedness.  We must  pay  interest  on the
debentures  twice a year at 12% per year.  We are required to pay the  principal
amount of the debentures on October 23, 2003.

    We issued the debentures at a premium of approximately $3.9 million over the
market  value of the shares of our  common  stock  that were  exchanged  for the
debentures.  Accordingly,  the debt was recorded at $13.6 million on our balance
sheet. The premium will be amortized over the life of the debentures and results
in an effective annual interest rate of  approximately  18.8%. We can redeem all
or part of the debentures at any time, subject to the subordination provision of
the debentures.  The balance of the subordinated debentures was $13.8 million at
March 31, 1999.

    Senior  Subordinated  Notes.  In February 1998, we borrowed a total of $15.0
million of subordinated debt from unrelated third parties for a three year term.
We pay interest on this debt quarterly at 12% per annum. This debt is:

    o    senior  to the  Verde  subordinated  note  (described  above)  and  the
         subordinated  debentures  issued in our exchange offer (also  described
         above), and
    o    subordinate to our other indebtedness.

    We issued  warrants  to the  lenders of this debt to  purchase up to 500,000
shares of our common stock at an exercise price of $10.00 per share, exercisable
at any time until the later of February 2001, or when the debt is paid in full.

    In July 1998, we borrowed a total of $5.0 million in subordinated  debt from
unrelated  third  parties  for a  three-year  term.  Under the terms of the loan
agreement,  we were required to issue warrants to purchase 115,000 shares of our
common stock by December 31, 1998 if the loan was not paid in full by that date.
The  warrants  were to have  been  issued  at an  exercise  price of 120% of the
average  trading price for our common stock for the 20 consecutive  trading days
prior to the issuance of the warrants.  In the first quarter of 1999, we prepaid
$3.0 million of the loans and the lenders waived their right to a  proportionate
amount of the warrants.  We repaid the  remaining  $2.0 million in June 1999 and
will not be required to issue the remaining warrants.

                                      36
<PAGE>

    Sale-Leaseback  of Real  Property.  In March 1998,  we executed an agreement
with an investment  company for the sale and leaseback of up to $37.0 million in
real property.  We sold certain real property to the investment  company for its
original  cost and leased  back the  properties  for an  initial  term of twenty
years.  We have the right to extend the leases in certain cases.  We pay monthly
rents of  approximately  one-twelfth  of 10.75% of the  purchase  price plus all
occupancy costs and taxes.  The agreement calls for annual  increases in monthly
rent of not less than 2%. As of December  31,  1998,  we had sold  approximately
$27.4 million of property under this arrangement.  However, we do not anticipate
closing any  additional  transactions  under this  agreement with the investment
company.  We used  substantially  all of the proceeds from the sales to pay down
debt.

    Additional Financing.  On November 12, 1998, we borrowed $15.0 million for a
term of 364 days from  Greenwich  Capital.  We pay  interest  on this loan at an
interest rate equal to LIBOR plus 400 basis points. We secured the loan with the
common  stock of our  securitization  subsidiaries.  In March 1999,  we borrowed
$20.0 million for a term of 278 days from  Greenwich  Capital.  $1.5 million was
used to repay the remaining  balance of the $15 million  Greenwich Capital loan.
The new loan was secured by the common stock of our securitization subsidiaries.
The interest  rate is at LIBOR plus 500 basis points and we paid an  origination
fee of 100 basis points. This loan was paid in full in June 1999.

    On March 26, 1999, we borrowed  approximately  $28.9 million from  Greenwich
Capital under a repurchase facility with a 62% advance rate, bearing interest at
8.5%, and maturing May 31, 1999. This repurchase  facility was repaid subsequent
to March 31, 1999. In addition,  in March 1999, we executed a commitment  letter
with Greenwich Capital in which,  subject to satisfaction of certain conditions,
Greenwich  Capital  agreed  to  provide  us with a $100  million  surety-wrapped
warehouse line of credit at a rate equal to LIBOR plus 110 basis points.

    In May 1999, we borrowed approximately $38.0 million from an unrelated party
for a term of three years.  We pay interest on this loan at a rate of LIBOR plus
550 basis points.  The loan is secured by our residuals and finance  receivables
sold.

    Debt Shelf  Registration.  In 1997,  we registered up to $200 million of our
debt securities under the Securities Act of 1933. There can be no assurance that
we will be able to use this registration  statement to sell debt securities,  or
successfully register and sell other debt securities in the future.

Capital Expenditures and Commitments

    During the three months ended March 31, 1999, we opened two new dealerships.
We also have 6 more dealerships under development.  The direct cost of opening a
dealership is primarily a function of whether we lease a facility or construct a
facility.  A leased facility costs  approximately  $650,000 to develop,  while a
facility we construct costs approximately $1.7 million. In addition,  we require
capital to finance the  portfolio  that we carry on our  balance  sheet for each
store.  It  takes  approximately  $2.2  million  in cash to  support  a  typical
stabilized  store  portfolio  with our  existing  65% advance  rate under our GE
facility.  Additionally,  it takes approximately 30 months for a store portfolio
to reach a stabilized level.

    On July 11,  1997,  we  entered  into an  agreement  to  provide  debtor  in
possession  financing to FMAC (DIP facility).  As of March 31, 1999, the maximum
commitment on the DIP facility was $11.5 million and the outstanding  balance on
the  DIP  facility  totaled  $11.1  million.   We  have  obligations  under  our
debtor-in-possession  credit  facility.  We  assert  that FMAC is  currently  in
default on the DIP facility. We have negotiated a settlement with them that will
cure the asserted default and increase our funding obligation by $2.0 million in
exchange for certain other  considerations,  subject to  satisfaction of certain
conditions.

    We  intend  to  finance  the  construction  of new  dealerships  and the DIP
facility  financing  through  operating cash flows and supplemental  borrowings,
including amounts available under the revolving  facility and the securitization
program.

    Common  Stock  Repurchase  Program.  During  the  first  quarter  of 1999 we
repurchased  approximately  928,000  shares of our common stock for $5.2 million
under our stock repurchase  program.  We have repurchased a total of one million
shares of our  common  stock  under the  program,  which is the total  number of
shares the Board of Directors authorized.  In April 1999, our Board of Directors

                                       37
<PAGE>

authorized,  subject to certain  conditions,  a second stock repurchase  program
that would allow us to  repurchase  up to 2.5 million  additional  shares of our
common stock. Purchases may be made depending on market conditions, share price,
and other factors.  We have not purchased any additional  shares of common stock
under the second stock repurchase program.

    In September  1997,  our Board of  Directors  approved a director and senior
officer stock purchase loan program.  We may make loans of up to $1.0 million in
total  to the  directors  and  senior  officers  under  the  program  to  assist
directors'  and  officers'  purchases of common stock on the open market.  These
unsecured  loans bear  interest at 10% per year.  During 1997,  senior  officers
purchased  50,000  shares of  common  stock  under  this  program  and we loaned
$500,000  to the senior  officers  for these  purchases.  During  1998,  we made
additional loans under similar terms and conditions to senior officers  totaling
approximately $393,000 for the purchase of 40,000 shares of our common stock.

Year 2000 Readiness Disclosure

    Many older computer programs refer to years only in terms of their final two
digits. Such programs may interpret the year 2000 to mean the year 1900 instead.
The problem affects not only computer  software,  but also computer hardware and
other  systems  containing  processors  and  embedded  chips.  Business  systems
affected by this  problem may not be able to  accurately  process  date  related
information  before,  during or after January 1, 2000. This is commonly referred
to as the Year 2000 issue. Failures of our own business systems due to Year 2000
issues as well as those of our suppliers and business  partners could materially
adversely affect our business. We are in the process of addressing these issues.

    Our Year 2000 compliance program consists of:

    o   identification  and assessment of critical computer  programs,  hardware
        and other business equipment and systems,
    o   remediation and testing,
    o   assessment of the Year 2000 readiness of our critical suppliers, vendors
        and business partners, and
    o   contingency planning.

    Identification and Assessment

    The first component of our Year 2000 compliance program is complete. We have
identified our critical  computer  programs,  hardware,  and other  equipment to
determine which systems are compliant, or must be replaced or remediated.

    Remediation and Testing

    Dealership  Operations.  We have finished  remediating  the program code and
underlying data, testing the remediated code modifications, and have implemented
these  changes  into  operation  for our  integrated  Car  Loan  Accounting  and
Servicing System (CLASS). We placed the modified program code into production in
April 1999 and have completed date testing on the modified code.

    Non-Dealership  Operations.  Our  non-dealership  loan servicing  operations
currently  utilize  several loan processing and  collections  programs  provided
through third party service bureaus.  Based upon certifications we have received
from the software vendors, and independent testing we have performed, we believe
that our loan processing and collections programs are Year 2000 compliant.

    Our Cygnet  dealer  program  utilizes  one of the same loan  processing  and
collections programs used by our loan servicing  operations.  The service bureau
that  provides the program has written a custom module for us and has stated the
custom module is Year 2000 compliant. In addition, we have performed independent
Year 2000 compliance  testing on the Cygnet dealer program's custom module,  and
believe it is year 2000 compliant.

    The remediation of the critical  business systems used by our dealership and
non-dealership  operations was substantially completed during the second quarter
of 1999.

                                      38
<PAGE>


    Assessment of Business Partners

    We have also  identified  critical  suppliers,  vendors,  and other business
partners  and have taken steps to  determine  their Year 2000  readiness.  These
steps include interviews,  questionnaires, and other types of inquiries. Because
of the large number of business systems that our business partners use and their
varying levels of Year 2000 readiness, it is difficult to determine how any Year
2000 issues of our business  partners will affect us. We are not currently aware
of any  business  relationships  with third  parties that we believe will likely
result in a  significant  disruption  of our  businesses.  We  believe  that our
greatest risk is with our utility suppliers,  banking and financial  institution
partners,  and  suppliers  of  telecommunications  services,  all of  which  are
operating  within  the  United  States.  Potential  consequences  if we,  or our
business partners, are not Year 2000 compliant include:

    o   failure to operate from a lack of power,
    o   shortage of cash flow,
    o   disruption or errors in loan collection and processing efforts, and
    o   delays in receiving inventory, supplies, and services.

    If any of these events  occurred,  the results could have a material adverse
impact on us and our operations.

Contingency Plans

    We are also  developing  contingency  plans to mitigate the risks that could
occur in the event of a Year 2000  business  disruption.  Contingency  plans may
include:

    o  increasing inventory levels,
    o  securing additional financing,
    o  relocating operations to unaffected sites,
    o  vendor/supplier replacement,
    o  utilizing temporary manual or spreadsheet-based processes, or
    o  other prudent actions,

    We are  currently  working  on  updating  our  disaster  recovery  plan  and
formulating  our Year 2000  contingency  plans.  We will continue to develop our
contingency plans throughout the rest of the year and expect to complete them by
December 31, 1999.

Costs

    We currently  estimate that  remediation and testing of our business systems
will cost  between $2.2  million and $2.7  million.  Most of these costs will be
expensed and funded by our operating line of credit.  Costs through May 31, 1999
approximate  $2.2 million, including  approximately $140,000 of internal payroll
costs,   substantially   all  of  which  have  been   charged  to  general   and
administrative   expense.  We  believe  costs  associated  with  developing  and
implementing contingency measures will not be material to our operating results.
The scheduled  completion dates and costs associated with the various components
of our Year  2000  compliance  program  described  above are  estimates  and are
subject to change.

Market Risk

   We are exposed to market risk on our  financial  instruments  from changes in
interest rates. We do not use financial  instruments for trading  purposes or to
manage  interest rate risk. Our earnings are  substantially  affected by our net
interest  income,   which  is  the  difference  between  the  income  earned  on
interest-bearing assets and the interest paid on interest bearing notes payable.
Increases   in  market   interest   rates  could  have  an  adverse   effect  on
profitability.

   Our   financial   instruments   consist   primarily  of  fixed  rate  finance
receivables,  residual  interests  in pools of fixed rate  finance  receivables,
short term variable rate revolving Notes Receivable, and variable and fixed rate
Notes  Payable.  Our finance  receivables  are  classified as subprime loans and
generally  bear  interest  at the lower of 29.9% or the  maximum  interest  rate

                                       39
<PAGE>

allowed in states that impose  interest rate limits.  At December 31, 1998,  the
scheduled  maturities  on our finance  receivables  ranged from one to 52 months
with a weighted  average  maturity of 31.3 months.  The interest rates we charge
our customers on finance receivables has not changed as a result of fluctuations
in market interest rates,  although we may increase the interest rates we charge
in the future if market interest rates  increase.  A large component of our debt
at December 31, 1998 is the  Collateralized  Note Payable (Class A certificates)
issued under our securitization program. Issuing debt through our securitization
program  allows us to mitigate our interest rate risk by reducing the balance of
the variable  revolving  line of credit and replacing it with a lower fixed rate
note  payable.  We are subject to interest rate risk on fixed rate Notes Payable
to the extent that future  interest  rates are higher than the interest rates on
our existing Notes Payable.

   The  table  below  as of  December  31,  1998  illustrates  the  impact  that
hypothetical  changes in interest rates could have on our earnings before income
taxes over a twelve  month  period.  We compute the impact on  earnings  for the
period by first  computing  the baseline net  interest  income on our  financial
instruments  with  interest  rate risk,  which are the variable  rate  revolving
credit lines and the variable  rate notes  payable.  We then  determine  the net
interest  income  based on each of the interest  rate  changes  listed below and
compare  the  results to the  baseline  net  interest  income to  determine  the
estimated change in pretax earnings. The table does not give effect to our fixed
rate receivables and borrowings.

        Change in Interest Rates            Change in Pretax Earnings
                                                  (in thousands)

                  + 2%                          $        (1,208)
                  + 1%                          $          (604)
                  - 1%                          $            627
                  - 2%                          $          1,581

In  computing  the effect of  hypothetical  changes in interest  rates,  we have
assumed that:

o        interest  rates used for the  baseline  and  hypothetical  net interest
         income amounts are in effect for the entire twelve month period,
o        interest for the period is calculated on financial  instruments held at
         December 31, 1998 less contractually scheduled payments and maturities,
         and
o        there is no change in prepayment rates as a result of the interest rate
         changes.

    Our sensitivity to interest rate changes could be significantly different if
actual experience differs from the assumptions used to compute the estimates.

Seasonality

    Historically,  we have experienced higher revenues in the first two quarters
of the year than in the latter half of the year.  We believe that these  results
are due to seasonal buying patterns because many of our 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 our  borrowings  would  decrease  the  profitability  of our
existing portfolio.  To date,  inflation has not had a significant impact on our
operations.  We seek to limit this risk:

    o   through our securitization program, which allows us to fix our borrowing
        costs,
    o   by increasing the interest rate charged for contracts  originated at our
        dealerships (if allowed under applicable law), or
    o   by  increasing  the profit  margin on the cars sold,  and for  contracts
        acquired  from third  party  dealers  under our Cygnet  dealer  program,
        either by acquiring contracts at a higher discount or with a higher APR.

                                       40
<PAGE>

Accounting Matters

    In February 1998, the Financial  Accounting Standards Board issued Statement
of  Financial  Accounting  Standards  No.  132,  "Employer's  Disclosures  about
Pensions  and  Other  Postretirement  Benefits"  (SFAS  No.  132)  which  became
effective  for us January 1, 1999.  SFAS No. 132  establishes  standards for the
information that public enterprises report in annual financial  statements.  The
adoption of SFAS No. 132 did not have a material impact on us.

    In June 1998, the Financial  Accounting  Standards Board issued Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and Hedging  Activities"  (SFAS No. 133) which becomes effective for us June 15,
2000. We believe the adoption of SFAS No. 133 will not have a material impact on
us.


                                    BUSINESS

General

    We operate the largest  chain of buy here-pay here used car  dealerships  in
the United States. We sell and finance our used vehicles to customers within the
sub-prime  segment of the used car market.  Our customers  will  typically  have
limited  credit  histories,  low incomes or past credit  problems.  At March 31,
1999, we operated 58 dealerships located in several large markets, including Los
Angeles, Phoenix, Dallas, San Antonio, Atlanta, and Tampa.

    In addition to our own dealership and financing operations, we also

    o   provide  financing  to other  independent  used car dealers  through our
        Cygnet dealer program,
    o   service and collect  large  portfolios of finance  receivables  owned by
        others, and
    o   manage  selected  financial  assets  that we  acquire  from  financially
        distressed third parties.

    For a description of the general development of our business during the past
five years,  and a description of our financial  information over the past three
years,  see  "Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations."

Overview of Used Car Sales and Finance Industry

    Used Car  Sales.  Used car  retail  sales  typically  occur  through  either
manufacturer's  franchised  new car  dealerships  that sell used cars or through
independent  used car  dealerships.  The market for used car sales in the United
States is significant and has steadily increased over the past five years. There
are over 23,000 franchised and 63,000 independent used car dealership  locations
in the United States.

    We participate in the sub-prime  segment of the  independent  used car sales
and finance  market.  This segment is serviced  primarily  by buy here-pay  here
dealers that sell and finance the sale of used cars to sub-prime borrowers.  Buy
here-pay here dealers  typically offer their customers  certain  advantages over
more traditional financing sources,  including:

    o   expanded credit opportunities;
    o   flexible payment terms, including prorating customer payments due within
        one month into  several  smaller  payments  and  scheduling  payments to
        coincide with a customer's paydays; and
    o   the ability to make payments in person.  This is an important feature to
        many  sub-prime  borrowers  who may not have  checking  accounts  or are
        otherwise  unable to make  payments  by the due date  through use of the
        mail because of the timing of paychecks.

    Used Car Financing.  The automobile  financing industry is the third-largest
consumer  finance  market in the country,  after  mortgage  debt and credit card
revolving debt. This industry is served by such  traditional  lending sources as
banks,  savings  and loans,  and  captive  finance  subsidiaries  of  automobile
manufacturers, as well as by independent finance companies and buy here-pay here
dealers.  In general,  the industry is categorized  according to the type of car
sold (new versus used) and the credit characteristics of the borrower.

    The industry  statistical  information  presented in this section is derived
from information  provided to the Company by CNW  Marketing/Research  of Bandon,
Oregon.

                                       41
<PAGE>

Company Dealership Operations

    We  commenced  dealership  operations  in 1992 with the  acquisition  of two
dealerships  in Arizona,  and have  expanded  aggressively  since then through a
combination of acquisitions and development of new stores.  Our most significant
growth occurred in 1997, when

    o   we  acquired  from  Seminole   Finance,   Inc.  and  related   companies
        (Seminole),  four  dealerships  in Tampa/St.  Petersburg  and a contract
        portfolio of approximately $31.1 million;
    o   we purchased from E-Z Plan,  Inc. (E-Z Plan),  seven  dealerships in San
        Antonio and a contract portfolio of approximately $24.3 million;
    o   we purchased from Kars-Yes Holdings,  Inc. and related companies (Kars),
        six dealerships in the Los Angeles market,  two in the Miami market, two
        in the Atlanta market, and two in the Dallas market; and
    o   we opened our first used car dealership in the Las Vegas market,  opened
        two  additional  dealerships  in the  Albuquerque  market and opened one
        additional dealership in the Phoenix market. We also closed a dealership
        in Arizona.

    We continued  our  aggressive  growth in 1998 and the first quarter of 1999,
adding 17 new dealerships in our existing  markets in 1998 and 2 new dealerships
in our existing  markets in the first quarter of 1999. We opened one  dealership
in the  Albuquerque  market,  four  dealerships  in  the  Atlanta  market,  four
dealerships in the Dallas market, two dealerships in the Los Angeles market, two
dealerships in the Phoenix  market,  two  dealerships in the San Antonio market,
and four  dealerships  in the Tampa market.  We also closed two  dealerships  in
Miami and exited that market.

    The following  table  summarizes the number of stores we had in operation by
major  market for the three  years ended  December  31, 1998 and the three month
period ended March 31, 1999:
                                   Number of Stores By Market
                     ---------------------------------------------------------
                      March 31,                   December 31,
                     ------------    ----------------------------------------
                        1999           1998          1997           1996
                     -----------     ----------    ----------    ------------
Phoenix...........        9               9             7             5
San Antonio.......        9               9             7            --
Atlanta...........        9               9             5            --
Los Angeles.......        8               8             6            --
Tampa.............        9               8             5            --
Dallas............        7               6             3            --
Tucson............        3               3             3             3
Albuquerque.......        3               3             2            --
Las Vegas.........        1               1             1            --
Miami.............       --              --             2            --
                     ===========     ==========    ==========    ============
                         58              56            41             8
                     ===========     ==========    ==========    ============


    Retail Car Sales.  We distinguish  our dealership  operations  from those of
typical buy here-pay here dealers through our:

    o   network of multiple locations,
    o   upgraded facilities,
    o   larger inventories of used cars,
    o   centralized purchasing,
    o   advertising and marketing programs, and
    o   dedication to customer service.

    Our  dealerships  are  generally  located in high  visibility,  high traffic
commercial  areas, and tend to be newer and cleaner in appearance than other buy
here-pay  here  dealerships.  This helps  promote  our image as a  friendly  and

                                      42
<PAGE>

reputable  business.  We believe this,  coupled with our  widespread  brand name
recognition,  enables us to attract  customers who might otherwise visit another
buy here-pay here dealer.

    Our dealerships  generally  maintain an average  inventory of 50 to 150 used
cars and  feature a wide  selection  of makes and models  (with  ages  generally
ranging  from 3 to 7 years) and a range of sale  prices.  This allows us to meet
the tastes and budgets of a broad range of potential  customers.  We acquire our
inventory from new or late-model used car dealers,  used car  wholesalers,  used
car auctions, and customer trade-ins.  In making purchases, we take into account
each car's retail value and the costs of buying, reconditioning,  and delivering
the car for resale.  After purchase,  cars are generally delivered to one of our
nearby inspection centers,  where they are inspected and reconditioned for sale.
Upon inspection,  certain used cars do not meet our criteria for  reconditioning
either because it will cost too much to recondition  the car, or because the car
is in a condition too poor for us to recondition  and sell. In these  instances,
we promptly sell the car in the wholesale market. Although the supply and prices
of used cars are  subject to market  variance,  we do not  believe  that we will
encounter significant difficulty in maintaining the necessary inventory levels.

    Our average  sales price per car was $7,997 for the year ended  December 31,
1998  compared to $7,443 for the year ended  December 31, 1997 and $7,107 in the
year  ended   December  31,  1996.   We  typically   require  down  payments  of
approximately  5.0% to 15.0% of the  purchase  price  with  the  balance  of the
purchase price financed at fixed interest rates ranging from 21.0% to 29.9% over
periods  ranging  from 12 to 48 months.  We sell cars on an "as is"  basis,  and
require our customers to sign an agreement at the date of sale releasing us from
any obligation with respect to vehicle-related problems that subsequently occur.
See " Legal Proceedings."

    Used Car Financing.  We finance  substantially  all of the used cars that we
sell at our dealerships  through retail  installment  contracts,  under which we
provide the financing and service the  collection of loan  payments.  Subject to
the  discretion  of our  sales  managers,  potential  customers  must  meet  our
underwriting  guidelines  before we will agree to finance the purchase of a car.
In  connection  with each sale,  customers  are  required  to  complete a credit
application.  Our  employees  then analyze and verify the  customer  application
information,   which  contains  employment  and  residence   histories,   income
information,  references,  and other information regarding the customer's credit
history.

    Our credit  underwriting  process  takes  into  account  the  ability of our
managers to make sound judgments  regarding the extension of credit to sub-prime
borrowers  and to  personalize  financing  terms to meet the needs of individual
customers.  For example,  we may schedule contract payments to coincide with the
customer's paydays, whether weekly, biweekly, semi-monthly, or monthly.

    Dealership Operations Computer Systems. We recently completed converting our
chain of dealerships  and dealership  portfolio loan service centers to a single
integrated  computer system.  The system allows us to make the sale, service the
loan,  and track the vehicle and related loan.  Once the final sales contract is
generated,  the system  automatically  adds the loan to our loan  servicing  and
collections  database  and records the sale and related  loan in our  accounting
system. We use communication  networks that allow us to service large volumes of
contracts from our centralized servicing facilities, while enabling the customer
the  flexibility  to  make  payments  at  any of our  dealership  locations.  In
addition, we have developed comprehensive databases and sophisticated management
tools,  including static pool analysis,  to analyze customer payment history and
contract performance, and to monitor underwriting effectiveness.

    Advertising and Marketing.  We have a large advertising  budget. In general,
our advertising  campaigns emphasize our multiple  locations,  wide selection of
quality used cars, and ability to provide financing to most sub-prime borrowers.
We believe  that our  marketing  approach  creates  brand name  recognition  and
promotes  our  image  as a  professional,  yet  approachable,  business.  We use
television, radio, billboard, and print advertising to market our dealerships.

    A  primary  focus  of our  marketing  strategy  is our  ability  to  finance
consumers with poor credit histories. Consequently, we have initiated innovative
marketing  programs  designed  to  attract  sub-prime  borrowers,  assist  these
customers in establishing  good credit,  reward those customers who pay on time,
develop customer loyalty, and increase referral and repeat business. Among these
programs are:

o       The Down Payment Back Program. This program encourages customers to make
        timely  payments on their contracts by allowing them to receive a refund
        of their  initial down payment at the end of the contract  term,  if all
        payments have been made by the scheduled due date.

                                      43
<PAGE>

o       The Income Tax Refund Program. During the first quarter of each year, we
        offer  assistance  to customers in the  preparation  of their income tax
        returns,  including  forwarding  the  customers'  tax  information  to a
        designated preparer,  paying the preparation fee (in most states),  and,
        if they get a tax refund,  crediting the refund toward the required down
        payment.  This program enables customers to purchase cars without having
        to wait to receive their income tax refund.

o       $250 Visa Card Program. This program encourages customers to make timely
        payments on their  contracts  by allowing  them to receive a Visa credit
        card with an initial credit limit of $250. This program offers otherwise
        unqualified  customers the chance to obtain the  convenience of a credit
        card and rebuild their credit records.

    We also operate a loan-by-phone program using our toll-free telephone number
of   1-800-THE-DUCK,   and  accept   credit   inquiries   on  our  web  site  at
www.uglyduckling.com. Credit inquiries received over the web are reviewed by our
employees, who then contact and schedule an appointment for the customers.

    Sales  Personnel  and  Compensation.  Each  dealership  is run by a  general
manager who has  responsibility  for the operations of the dealership  facility,
including:

    o   profitability of the dealership,
    o   final approval of sales and contract originations,
    o   inventory maintenance,
    o   the appearance and condition of the facility, and
    o   the hiring, training, and performance of dealership employees.

    We also typically staff each  dealership with a sales manager,  an assistant
sales  manager,   three  customer  service   representatives,   five  to  twelve
salespersons, and two lot attendants.

    We train our  managers  to be  contract  underwriters.  They are paid a base
salary and may earn bonuses based upon the overall  performance  of the contract
portfolio   originated  at  their  dealership,   as  well  as  the  dealership's
profitability.  Sales persons are paid on a commission basis. However, each sale
must be underwritten and approved by a manager.

Monitoring and Collections

    One of our goals is to minimize  credit losses  through close  monitoring of
contracts  in our  portfolio.  When a car sale is  completed,  the  contract  is
automatically  added  to  our  loan  servicing  database.   Our  monitoring  and
collections  staff then use our collections  software to monitor the performance
of the contracts.

    The collections  software  provides us with, among other things,  up-to-date
activity  reports,  allowing prompt  identification  of customers whose accounts
have become  past due. In  accordance  with our  policy,  collections  personnel
contact a customer with a past due account  within three days of  delinquency to
inquire as to the reasons for the  delinquency  and to suggest ways in which the
customer can resolve the underlying problem. Our early detection of a customer's
delinquent  status,  as well as our  commitment  to working with our  customers,
allows us to  identify  and address  payment  problems  quickly,  and reduce the
chance of credit loss.  See  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations -- Allowance for Credit Losses."

    If our efforts to work with a customer  are  unsuccessful  and the  customer
becomes seriously  delinquent,  we will take the necessary steps to minimize our
loan loss and protect our  collateral.  Frequently,  delinquent  customers  will
recognize their inability to honor their  contractual  obligations and will work
with us to coordinate  "voluntary  repossessions" of their cars. In other cases,
we hire independent  firms to repossess the vehicles.  After  repossession and a
statutorily  mandated  waiting period,  we typically sell the repossessed car in
the wholesale  market.  See  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations -- Allowance for Credit Losses."

    Unlike  most  other  used  car  dealership  chains  or  automobile   finance
companies, we permit our customers to make payments on their contracts in person
at any of our  dealerships  or at  any of our  collection  facilities.  Payments
received  at our  dealerships  account  for a  significant  portion  of  monthly
contract receipts on the dealership portfolio.

                                       44
<PAGE>

Non-Dealership Operations

    Cygnet Dealer  Program.  Many  independent  used car dealers have difficulty
obtaining working capital from traditional  financing sources. As a result, they
are forced to sell the finance  receivables that they originate from the sale of
used cars at  significant  discounts  in order to  obtain  the  working  capital
necessary to operate their  businesses.  Most  financing  programs  available to
independent  used car dealers do not allow the dealer to service the loans sold.
Yet, we believe that dealers  prefer to service the loans they originate so they
can maintain contact with the customer to more effectively  collect payments and
generate referrals or repeat business.

    To capitalize on this  opportunity,  we developed the Cygnet dealer program,
which  provides  qualified  dealers  with  warehouse  purchase   facilities  and
revolving lines of credit primarily  secured by the dealers' finance  receivable
portfolios.  The dealer remains responsible for collection of finance receivable
payments and retains control of the customer relationship. The credit facilities
are for specified amounts and are subject to various collateral coverage ratios,
maximum advance rates, and performance measurements,  depending on the financial
condition of the dealer and the quality of the finance  receivables  originated.
As a  condition  to  providing  financing,  each  dealer is  required to satisfy
certain criteria to qualify for the program,  report collection activities to us
on a daily basis and provide us with periodic financial statements. In addition,
dealers are "audited" by our audit  department on a periodic  basis. As of March
31, 1999, we had lending relationships with a total of 65 independent dealers in
37 states, with principal balances totaling approximately $55.0 million.

    The dealer collection  program is the primary product offered to independent
dealers under the Cygnet dealer program. Under this program, we purchase finance
receivables at a discount from qualified dealers. The dealer remains responsible
for the collection of the contract  payments and retains control of the customer
relationship.  We typically purchase finance receivable  contracts at 65% to 75%
of the  principal  balance  subject  to a maximum of 170% of the Kelly Blue Book
wholesale price of the underlying  collateral.  All cash collections,  including
regular monthly payments, payoffs and repurchases, are deposited directly by the
dealer into a bank account  that we maintain  and  control.  We keep all regular
monthly cash payments and payoffs,  and generally pay the dealer a servicing fee
equal to 20% to 25% of the regular monthly cash payments  collected.  Generally,
each dealer pays a  nonrefundable  initial  audit fee plus a processing  fee per
contract or provides a security  deposit.  The dealer is required to  repurchase
all  finance  receivable  contracts  that  are 45  days  past  due.  The  dealer
collection  program  is full  recourse  to the  dealer  and  typically  includes
personal guarantees by the principal owners of the dealership.

    We also offer a secured  revolving line of credit to qualified dealers under
the asset based loan version of the Cygnet dealer program.  We generally advance
up to 65% of the principal amount of eligible finance  receivables  subject to a
maximum  of 170% of the  Kelly  Blue  Book  wholesale  price  of the  underlying
collateral. We also charge an annual commitment fee of 1% to 2% of the available
line and interest on any amounts outstanding at the rate of prime plus 5% to 9%.
In addition, each dealer generally pays a nonrefundable initial audit fee plus a
processing  fee per  contract.  The  dealer is  responsible  for  collection  of
contract   payments  and  maintaining  the  customer   relationship.   All  cash
collections  are  deposited  directly  into a bank  account that we maintain and
control.  Finance  receivables that are 45 days delinquent are excluded from the
calculation of the amount  available under the line of credit.  If the exclusion
of delinquent  contracts causes the line to become over funded,  then the dealer
must  either  pay  down  the  line  or  assign  additional   qualifying  finance
receivables to us. Each line of credit is full recourse to the dealer, typically
with full guarantees by the principal owners of the dealership.

    Cygnet  dealer's net  investment in finance  receivables  purchased from two
third  party  dealers   totaled   approximately   $16.3   million   representing
approximately  30% of Cygnet  dealer's net finance  receivables  portfolio as of
March 31, 1999.  There were no other third party dealer loans that  exceeded 10%
of Cygnet dealer's finance receivable portfolio as of March 31, 1999.

    Bulk Purchasing and Loan Servicing Operations.  In 1997 and 1998, we entered
into several large servicing and/or bulk purchasing transactions involving third
party dealer contract portfolios.  The most significant of these transactions is
our  involvement in the bankruptcy  proceedings  of First  Merchants  Acceptance
Corporation  ("FMAC")  described below. Our  non-dealership  operations  service
loans from  facilities  in Aurora,  Colorado and Plano,  Texas.  As of March 31,
1999,  our loan  servicing  segment  employed  approximately  470  employees and
serviced  approximately  70,000  loans with an  aggregate  principal  balance of
approximately $475 million.

                                       45
<PAGE>

    Our  non-dealership  operations  use  separate  computer  systems  from  our
dealership  operations.  However,  our  collection  policies and  procedures for
non-dealership operations are generally the same as those used by our dealership
operations.
See "Monitoring and Collections" above.

    The following describes certain aspects of our involvement in the bankruptcy
case of FMAC and in FMAC's approved plan of reorganization which were undertaken
through our bulk  purchasing  and loan servicing  operations.  FMAC emerged from
bankruptcy on April 1, 1998.

    Senior Bank Debt Claim.  On August 21, 1997,  we purchased 78% of the senior
bank debt of FMAC for approximately $69 million, which represented a discount of
10% of the outstanding  principal amount of such debt. In addition, we agreed to
pay the  selling  banks  additional  consideration  up to the amount of this 10%
discount (or  approximately  $7.6 million) if FMAC makes cash payments or issues
notes at market rates to its unsecured creditors and equity holders in excess of
10% of their allowed  claims against FMAC. In connection  with the purchase,  we
also issued to the selling  banks  warrants to purchase up to 389,800  shares of
our common  stock at an exercise  price of $20.00 per share at any time  through
February 20, 2000. We subsequently purchased the remaining senior bank debt at a
5% discount.

    The  contracts  securing  the senior  bank debt were then sold in the fourth
quarter to a third party (the "Contract  Purchaser") at a gain of  approximately
$8.1 million ($5.0 million,  net of income taxes). We guaranteed to the Contract
Purchaser a specified  return on the contracts  that it  purchased.  Our maximum
exposure on this  guarantee  was  approximately  $8.0 million at March 31, 1999.
However,  we do not believe that we will be required to make any payments  under
this guarantee.  Consequently, we have not accrued any liability related to this
guarantee as of March 31, 1999.

    Once the  Contract  Purchaser  has  received  its  guaranteed  return on the
contracts,  we are entitled to additional  recoveries from the contracts up to a
specified amount. FMAC has guaranteed to us on a non-recourse basis our recovery
of  this  amount,   secured  by  the  residual   interests  and  certain  equity
certificates  in  FMAC's  securitization  transactions  (collectively,   the  "B
Pieces"). However, with certain exceptions, if we do not continue to service the
contracts sold to the Contract Purchaser,  the guaranteed amount will be limited
to $10 million.

    DIP Facility.  We have agreed to provide  debtor-in-possession  financing to
FMAC (the "DIP  Facility").  As of March 31, 1999, our maximum  commitment under
the DIP  Facility  was  reduced to $11.5  million,  of which  $11.1  million was
outstanding.  FMAC pays  interest on the DIP  Facility at 10% per year.  The DIP
Facility is scheduled to be repaid with  certain  income tax refunds and,  after
payment of FMAC's guarantee to us, distributions from FMAC's B pieces. Under the
terms of the  agreement,  FMAC must  apply the first $10  million  of income tax
refunds to pay down the DIP Facility. These payments will permanently reduce the
maximum that FMAC can borrow under the DIP Facility. Payments from B Pieces will
also pay down and  permanently  reduce the maximum  amount FMAC can borrow under
the DIP  Facility.  Payments  made on the DIP Facility  from sources  other than
income tax refunds and B Pieces will not  permanently  reduce the maximum amount
and FMAC is allowed to reborrow such amounts under the DIP Facility. As of March
31, 1999, FMAC had applied  approximately $10.0 million in income tax refunds to
pay down and reduce the maximum  availability  under this facility.  Although we
have  declared  FMAC in default  under the DIP  Facility,  we have  negotiated a
resolution  of this matter with FMAC,  which will include an increase in the DIP
Facility by approximately $2.0 million in exchange for other concessions.

    Excess Collections Split. We will split with FMAC any excess recovery on the
contracts  sold to the Contract  Purchaser and on the B Pieces,  after FMAC pays
its  guaranteed  amount to us, the DIP Facility and our fees. We are entitled to
receive 17 1/2% of the excess with the  remaining 82 1/2% being  distributed  to
FMAC (the "Excess Collections  Split").  The Excess Collections Split allocation
may be reduced or eliminated if certain  events occur.  As of March 31, 1999, we
had not recognized any revenue from the Excess  Collections Split. We anticipate
recognizing  revenue  on this  transaction  at the time  collections  under  the
arrangement  are probable and reasonably  estimable.  If several  conditions are
met, including that our common stock is trading at $8 or more, we have the right
to issue  shares of common  stock to FMAC or its  unsecured  creditors or equity
holders in exchange for all or part of FMAC's  portion of the Excess  Collection
Split.

    Servicing.  We service the contracts sold to the Contract  Purchaser and the
contracts  in all but one of FMAC's  securitized  pools,  and receive  servicing
fees.

                                       46
<PAGE>

    Other Matters.  On the effective date of FMAC's plan of  reorganization,  in
addition to the warrants described above, we issued warrants to FMAC to purchase
up to 325,000 shares of our common stock at $20.00 per share. These warrants are
exercisable  through  April 1, 2001.  See "Risk  Factors - We Have Certain Risks
Relating to the FMAC Transaction."

Discontinued Operations/Split-Up of the Company

    Contract Purchasing. In 1994, we acquired Champion Financial Services, Inc.,
an  independent  automobile  finance  company.  In April 1995,  we  initiated an
aggressive plan to expand  Champion's branch office network and, by December 31,
1997, we operated 83 branch  offices  across the country.  In February  1998, we
announced our intention to close the branch office network and exit this line of
business  in the  first  quarter  of 1998.  We  recorded  a  pre-tax  charge  to
discontinued  operations totaling approximately $9.1 million (approximately $5.6
million,  net of income taxes) during the first quarter of 1998. In addition,  a
$6.0 million charge  (approximately $3.6 million, net of income taxes) was taken
during the third quarter of 1998 due primarily to higher than  anticipated  loan
losses and  servicing  expenses.  The branch  office  closure was  substantially
complete by the end of the first quarter of 1998.

    In the third  quarter of 1997,  we announced a strategic  evaluation  of our
non-dealership  operations,  including  the  possible  sale or spin-off of these
operations.  In February  1998,  in addition to closing our branch  offices,  we
announced our intent to evaluate  alternatives for our remaining  non-dealership
operations.  On April 28,  1998,  we announced  that our Board of Directors  had
directed  management to proceed with separating the existing operations into two
companies  and  subsequently  formed  a  new  wholly  owned  subsidiary,  Cygnet
Financial Corporation  ("Cygnet"),  to operate the Cygnet dealer program and the
bulk purchase and third party loan servicing  operations.  These businesses were
then  classified  as  discontinued  operations  in  our  consolidated  financial
statements.  A proposal to split-up the two companies  through a rights offering
was  approved by our  stockholders  at the annual  stockholders  meeting held in
August 1998.  We  subsequently  issued  rights to our  stockholders  to purchase
Cygnet common stock. Due to a lack of stockholder  participation,  however,  the
rights  offering was canceled.  We recorded a $2.0 million charge ($1.2 million,
net of  income  tax)  in the  third  quarter  of  1998 to  write  off the  costs
associated  with  the  rights  offering.  In  the  first  quarter  of  1999,  we
reclassified  the Cygnet dealer  program and bulk  purchasing and loan servicing
operations   into   continuing   operations  for  all  years  presented  in  the
accompanying consolidated financial statements and this prospectus.

    Accordingly,  while the branch  office  network  continues to be reported as
discontinued operations,  the Cygnet dealer program and bulk purchasing and loan
servicing  operations  (including the FMAC  transaction)  have been reclassified
into continuing operations for the years ended December 31, 1998, 1997, and 1996
in our accompanying Consolidated Financial Statements.

Competition

    Although the used car industry has historically been highly  fragmented,  it
has attracted significant attention from a number of large companies,  including
AutoNation,  U.S.A,  and Car Max,  all of whom have  entered  the used car sales
business or announced  plans to develop  large used car sales  operations.  Many
franchised  automobile dealers have increased their focus on the used car market
as well. We believe that these  companies are attracted by the  relatively  high
gross margins that can be achieved in this market as well as the industry's lack
of  consolidation.   Many  of  these  companies  and  franchised   dealers  have
significantly  greater  financial,  marketing and other  resources than we have.
However,   none  of  these  companies  currently  represent  significant  direct
competition in the sub-prime  market.  Currently,  our major competition for our
dealership operations is the numerous independent buy here-pay here dealers that
sell   and   finance   sales  of  used   cars  to   sub-prime   borrowers.   See
"Business--Company   Dealership   Operations"   for  a  description  of  how  we
distinguish our operations from those of typical buy here-pay here dealers.

    Our  non-dealership  operations  are  also  highly  competitive.   In  these
operations,   we  compete  with  a  variety  of  finance  companies,   financial
institutions,   and  providers  of  financial   services,   many  of  whom  have
significantly  greater resources,  including access to lower priced capital.  In
addition, there are numerous financial services companies serving, or capable of
serving  these  markets.  While  traditional  financial  institutions,  such  as
commercial banks, saving and loans, credit unions, and captive finance companies
of major automobile  manufacturers,  have not consistently  served the sub-prime
markets,  the yields earned by companies  involved in sub-prime  financing  have
encouraged  certain of these  traditional  institutions to enter, or contemplate
entering, these markets.

                                       47
<PAGE>

    Increased  competition may cause downward pressure on sales prices and/or on
the interest rate we charge on contracts originated at our dealerships, or cause
us to reduce or eliminate  acquisition discounts on the contracts we purchase in
our non-dealership operations.  Such events would have a material adverse affect
on us.

Regulation, Supervision, and Licensing

    Our operations are subject to ongoing regulation, supervision, and licensing
under various  federal,  state,  and local laws related to the sale of cars, the
extension of credit,  and the  collections of loans.  Among other things,  these
laws:

    o   require that we obtain and maintain certain licenses and qualifications,
    o   limit or  prescribe  terms of the  contracts  that we  originate  and/or
        purchase,
    o   require specific disclosures to customers,
    o   limit our right to repossess and sell collateral, and
    o   prohibit us from discriminating against certain customers.

    We  typically  charge  fixed  interest  rates  significantly  in  excess  of
traditional  finance  companies on the contracts  originated at our dealerships.
Currently,  a significant portion of our used car sales activities are conducted
in, and a significant  portion of the contracts we service were  originated  in,
states which do not impose limits on the interest rate that a lender may charge.
However,  we have  expanded,  and will  continue to expand our  operations  into
states that impose interest rate limits, such as Florida and Texas.

    We  believe  that  we are  currently  in  substantial  compliance  with  all
applicable material federal, state, and local laws and regulations.  However, if
we do not  remain in  compliance  with such  laws,  this  failure  could  have a
material  adverse  effect  on our  operations.  In  addition,  the  adoption  of
additional laws, changes in the interpretation of existing laws, or our entrance
into  jurisdictions  with more stringent  regulatory  requirements  could have a
material adverse effect on our business.

Trademarks and Proprietary Rights

    We have an ongoing program under which we evaluate our intellectual property
and  consider  appropriate  Federal  and  State  intellectual  property  related
filings.  We believe that the value of our  trademarks  is  increasing  with the
development of our business.  We believe we have taken  appropriate  measures to
protect our  proprietary  rights.  However,  there can be no assurance that such
efforts have been successful.

Employees

    At March 31, 1999,  we employed  approximately  2,100  persons.  None of our
employees are covered by a collective bargaining agreement.

Properties

    As of  March  31,  1999,  we  leased  substantially  all of our  facilities,
including 58  dealerships,  4 collection  facilities that service our dealership
portfolios, 3 non-dealership  collection facilities,  11 inspection centers, and
our corporate  offices.  We are continuing to negotiate  lease  settlements  and
terminations  with respect to our branch office network  closure.  Our corporate
and divisional administrative offices are located in approximately 40,000 square
feet of leased space in Phoenix, Arizona.

Legal Proceedings

    We  sell  our  cars  on an "as  is"  basis.  We  require  all  customers  to
acknowledge  in writing on the date of sale that we disclaim any  obligation for
vehicle-related problems that subsequently occur. Although we believe that these
disclaimers are enforceable  under  applicable  laws,  there can be no assurance

                                      48
<PAGE>

that they will be upheld in every instance. Despite obtaining these disclaimers,
in the  ordinary  course of  business,  we  receive  complaints  from  customers
relating to vehicle condition  problems as well as alleged violations of federal
and state consumer lending or other similar laws and regulations.  Most of these
complaints  are  made  directly  to  us  or  to  various   consumer   protection
organizations and are subsequently  resolved.  However,  customers  occasionally
name us as a defendant  in civil suits filed in state,  local,  or small  claims
courts. Additionally,  in the ordinary course of business, we are a defendant in
various other types of legal  proceedings.  Although we cannot determine at this
time the amount of the ultimate  exposure from these lawsuits,  if any, based on
the advice of  counsel,  we do not  expect the final  outcome to have a material
adverse effect on our financial position.


                                   MANAGEMENT

Directors and Executive Officers

    Information  concerning our directors and executive  officers as of June 21,
1999 is below.  The table gives the name,  age,  positions and offices with Ugly
Duckling, principal occupation and business experience of the individual, family
relationships,  other  directorships and certain other biographical  information
for our  directors  and  executive  officers.  The table also  includes  for our
directors the year in which he first became a director for us:
<TABLE>
<CAPTION>

- ------------------------------- --------- ---------------------------------------------------------------------- -----------
Name                            Age       Position with Ugly Duckling & Business Experience                      Director
                                                                                                                 Since
- ------------------------------- --------- ---------------------------------------------------------------------- -----------
<S>                                <C>                                                                              <C>
Ernest C. Garcia II                42     Chairman of the Board of Ugly  Duckling  since its  founding in 1992      1992
                                          and Chief  Executive  Officer of Ugly Duckling since its founding to
                                          July 1999.  Mr.  Garcia also served as President  from 1992 to 1996.
                                          Since 1991, Mr. Garcia has served as President of Verde Investments,
                                          Inc.  (Verde),  a real  estate  investment  corporation  that  is an
                                          affiliate of Ugly Duckling.  Mr.  Garcia's  sister is married to Mr.
                                          Johnson,  our General  Counsel and Secretary.  See  "Involvement  in
                                          Certain Legal  Proceedings" and "Certain  Relationships  and Related
                                          Transactions."

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

- ------------------------------- --------- ---------------------------------------------------------------------- -----------
Christopher D. Jennings            45     Director of Ugly  Duckling.  Also,  a Managing  Director of Friedman,     1996
                                          Billings,  Ramsey & Co.,  Inc.,  an investment  banking  firm,  since
                                          April 1998. Mr. Jennings served as a managing  director of Cruttenden
                                          Roth  Incorporated  (Cruttenden  Roth),  also an  investment  banking
                                          firm,  from  1995 to April  1998.  From  1992 to 1994,  Mr.  Jennings
                                          served as a Managing  Director at the investment  banking firm, Sutro
                                          & Co. From 1989 to 1992,  Mr.  Jennings  served as a Senior  Managing
                                          Director at Maiden Lane  Associates,  Ltd.,  a private  equity  fund.
                                          Prior to 1989, Mr. Jennings served in various  positions with,  among
                                          others, Dean Witter Reynolds,  Inc. and Warburg Paribas Becker, Inc.,
                                          both of which are investment  banking firms.  Mr.  Jennings is also a
                                          director of  GlobalNet  Financial.com,  an  international  multimedia
                                          provider of online news and  information  services to the  investment
                                          community.  Mr.  Jennings  is  a  member  of  both  the  Compensation
                                          Committee  and  the  Audit  Committee  of  our  board.  See  "Certain
                                          Relationships and Related  Transactions"  and "Security  Ownership of
                                          Certain Beneficial Owners and Management."
- ------------------------------- --------- ---------------------------------------------------------------------- -----------

                                       49
<PAGE>

- ------------------------------- --------- ---------------------------------------------------------------------- -----------
John N. MacDonough                 55     Director  of Ugly  Duckling.  Also,  the  former  Chairman  and Chief     1996
                                          Executive  Officer of Miller Brewing  Company,  a brewer and marketer
                                          of beer,  from 1993  until  April  1999.  Mr.  MacDonough  previously
                                          served  from 1992 to 1993 as  Miller  Brewing's  President  and Chief
                                          Operating  Officer.  Prior  to  1992,  he  was  employed  in  various
                                          positions  at Anheuser  Busch,  Inc.,  also a brewer and  marketer of
                                          beer.  Mr.  MacDonough  is also a director  of Marshall & Ilsley Bank
                                          and  Wisconsin   Energy   Corporation,   a  utility  engaged  in  the
                                          generation,  transmission,  distribution and sale of electric energy.
                                          He is married to the sister of Mr. Sullivan.
- ------------------------------- --------- ---------------------------------------------------------------------- -----------

- ------------------------------- --------- ---------------------------------------------------------------------- -----------
Gregory B. Sullivan                41     Director,  President  and Chief  Executive  Officer of Ugly Duckling      1998
                                          Corporation,  since 1998 as Director,  since March 1996 as President
                                          and since July 1999 as CEO.  From   March  1996  to July 1999,   Mr.
                                          Sullivan  served as Chief  Operating  Officer of Ugly Duckling.  Mr.
                                          Sullivan has also served as  President  of Ugly  Duckling Car Sales,
                                          Inc.  since  December  1996.  From 1995 through  February  1996, Mr.
                                          Sullivan  was a consultant  for us. He formerly  served as President
                                          and  principal  stockholder  of  National  Sports  Games,  Inc.,  an
                                          amusement game manufacturing  company that he co-founded in 1989 and
                                          sold in 1994.  Prior to  1989,  Mr.  Sullivan  was  involved  in the
                                          securities  industry and practiced law with a large Arizona firm. He
                                          is an inactive  member of the State Bar of Arizona.  Mr.  Sullivan's
                                          sister is married to Mr. MacDonough.

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

- ------------------------------- --------- ---------------------------------------------------------------------- -----------
Frank P. Willey                    45     Director of Ugly  Duckling.  Also,  President  of  Fidelity  National     1996
                                          Financial,  Inc., a title  insurance  underwriter,  since 1995.  From
                                          1984 to 1995,  Mr. Willey served as the Executive  Vice President and
                                          General  Counsel of Fidelity  National  Title.  Mr.  Willey is also a
                                          director of Fidelity  National  Financial,  Inc. and CKE Restaurants,
                                          Inc., an operator of various  quick-service  restaurant chains. He is
                                          a member of both the  Compensation  Committee and the Audit Committee
                                          of our board.
- ------------------------------- --------- ---------------------------------------------------------------------- -----------

- ------------------------------- --------- ---------------------------------------------------------------------- -----------
 Jon D. Ehlinger                   42     Vice President,   General  Counsel  and   Secretary  of  Ugly  Duckling      --
                                          Corporation, since July 1999. Beginning in July 1998, Mr.Ehlinger began
                                          serving as General Counsel and Secretary for Ugly  Duckling's Car Sales
                                          subsidiaries and related dealership operations. From 1997 to July 1998,
                                          Mr.  Ehlinger  worked as a corporate  attorney in the law firm of Bonn,
                                          Luscher,  Padden  &  Wilkins. From  April  of 1996 to April of 1997 Mr.
                                          Ehlinger was self-employed as an attorney in the state of Arizona.  Mr.
                                          Ehlinger served  as  corporate  counsel  for First  Interstate  Bank in
                                          Phoenix, Arizona from 1984 to 1996.

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

- ------------------------------- --------- ---------------------------------------------------------------------- -----------
Steven T. Darak                    51     Senior Vice President and Chief  Financial  Officer of Ugly Duckling,      --
                                          since February  1994,  having joined us in 1994 as Vice President and
                                          Chief  Financial  Officer.  From 1989 to 1994,  Mr.  Darak  owned and
                                          operated  Champion  Financial  Services,  Inc.,  a used  car  finance
                                          company we acquired in early 1994.  Prior to 1989,  Mr.  Darak served
                                          in  various   positions  in  the  banking   industry  and  in  public
                                          accounting.
- ------------------------------- --------- ---------------------------------------------------------------------- -----------

                                      50
<PAGE>

- ------------------------------- --------- ---------------------------------------------------------------------- -----------
Donald L. Addink                   49     Treasurer  and  Senior  Vice  President  -  Senior  Analyst  of Ugly       --
                                          Duckling,  since June 1999 as Treasurer  and since  November  1998 as
                                          Senior Vice President - Senior  Analyst.  From 1995 to November 1998,
                                          he served as our Vice President - Senior Analyst.  From 1988 to 1995,
                                          Mr. Addink served as Executive  Vice President of Pima Capital Co., a
                                          life insurance  holding company.  Prior to 1988, Mr. Addink served in
                                          various capacities with a variety of insurance companies.  Mr. Addink
                                          is a Fellow of the Society of Actuaries  and a Member of the American
                                          Academy of Actuaries.
- ------------------------------- --------- ---------------------------------------------------------------------- -----------
</TABLE>


    Directors  of  Ugly  Duckling  are  elected  for 1 year  terms.  Each of our
directors serve until the following annual meeting of Ugly Duckling or until his
successor is duly elected and  qualified.  Our executive  officers  serve at the
discretion  our Board of  Directors.  The term of office for the officers  named
above will expire in July 2000 or on their earlier retirement,  resignation,  or
removal.  Except as summarized above, there is no family  relationship among any
of our directors or executive officers.

Involvement in Certain Legal Proceedings

    Prior to 1992,  when he  founded  Ugly  Duckling,  Ernest  C.  Garcia II was
involved in various real estate,  securities,  and banking ventures. Arising out
of two  transactions  in 1987  between  Lincoln  Savings  and  Loan  Association
(Lincoln)  and  entities   controlled  by  Mr.  Garcia,   the  Resolution  Trust
Corporation,   which  ultimately  took  over  Lincoln,   asserted  that  Lincoln
improperly accounted for the transactions and that Mr. Garcia's participation in
the transactions  facilitated the improper  accounting.  Facing severe financial
pressures,  Mr. Garcia agreed to plead guilty to one count of bank fraud, but in
light of his cooperation  with authorities both before and after he was charged,
was sentenced to only three years  probation,  which has expired,  was fined $50
(the  minimum  fine the  court  could  assess),  and  during  the  period of his
probation, which ended in 1996, was banned from becoming an officer, director or
employee of any  federally-insured  financial  institution or a securities  firm
without governmental  approval.  In separate actions arising out of this matter,
Mr. Garcia agreed not to violate the  securities  laws, and filed for bankruptcy
both  personally  and with  respect  to  certain  entities  he  controlled.  The
bankruptcies were discharged by 1993.

COMPENSATION OF EXECUTIVE OFFICERS, BENEFITS AND RELATED MATTERS

Summary Compensation Table

    The table below sets forth  information  concerning the annual and long-term
compensation  for services  rendered in all  capacities  for us during the three
fiscal years ended  December 31, 1998 of our Named  Executive  Officers.  "Named
Executive Officers" consist of (1) our Chairman of the Board and Chief Executive
Officer,  (2) our 4 next most highly  compensated  executive officers serving as
executive  officers at December 31, 1998, and (3) 2 additional  individuals  who
would have been reported  under (2) above but for the fact that the  individuals
were not serving as executive officers for Ugly Duckling at December 31, 1998.

                                       51
<PAGE>
<TABLE>
<CAPTION>

- ----------------------------------------- -------- ----------------------------------- -------------------------- ----------
                                                          ANNUAL COMPENSATION           LONG-TERM COMPENSATION
                                                   ----------------------------------- --------------------------
                                                                                                AWARDS
                                                                                       ------------- ------------
                                                                             OTHER                   SECURITIES
                                                                             ANNUAL     RESTRICTED     UNDER-     ALL OTHER
           NAME AND PRINCIPAL                                               COMPEN-       STOCK         LYING      COMPEN-
                POSITION                   YEAR      SALARY      BONUS       SATION      AWARD(S)      OPTIONS     SATION
                                                      ($)                     ($)          ($)         (#)(1)      ($)(2)
<S>                                       <C>      <C>         <C>         <C>         <C>           <C>          <C>
- ----------------------------------------- -------- ----------- ----------- ----------- ------------- ------------ ----------
Ernest C. Garcia II(10)                   1998     $150,462          --    $ 3,228(3)       --             --     $ 1,000
    Chairman of the Board and             -------- ----------- ----------- ----------- ------------- ------------ ----------
    Chief Executive Officer               1997      131,677          --     2,985(3)        --             --        950
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
                                          1996      121,538          --     2,950(3)        --             --        923
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
- ----------------------------------------- -------- ----------- ----------- ----------- ------------- ------------ ----------
Gregory B. Sullivan(10)                   1998     $208,308          --    $ 1,156(4)       --        500,000     $  833
    President and Chief                   -------- ----------- ----------- ----------- ------------- ------------ ----------
    Operating Officer                     1997      197,846          --        --           --             --        554
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
                                          1996       97,385(4)       --(4)     --(4)        --        125,000         --
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
- ----------------------------------------- -------- ----------- ----------- ----------- ------------- ------------ ----------
Steven T. Darak                           1998     $180,961          --    $ 1,750(5)       --         65,001(6)      --
    Senior Vice President and             -------- ----------- ----------- ----------- ------------- ------------ ----------
    Chief Financial Officer               1997      148,654    $ 25,000      1,750(5)       --             --         --
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
                                          1996      100,000     100,000      9,250(5)       --         40,000         --
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
- ----------------------------------------- -------- ----------- ----------- ----------- ------------- ------------ ----------
Steven P. Johnson(10)                     1998     $179,023          --        --           --         42,500(7)  $ 1,252
    Senior Vice President,                -------- ----------- ----------- ----------- ------------- ------------ ----------
    General Counsel and Secretary         1997      131,677          --        --           --         20,000         820
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
                                          1996      121,538          --        --           --         25,000         566
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
- ----------------------------------------- -------- ----------- ----------- ----------- ------------- ------------ ----------
Donald L. Addink                          1998     $171,346    $ 40,000        --           --         33,500(8)  $ 1,000
    Treasurer and Senior Vice             -------- ----------- ----------- ----------- ------------- ------------ ----------
    President -- Senior Analyst           1997      139,671      10,000        --           --             --         950
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
                                          1996      122,142      10,000        --           --         42,000         985
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
- ----------------------------------------- -------- ----------- ----------- ----------- ------------- ------------ ----------
Walter T. Vonsh(10)                       1998     $155,869    $ 81,000    $ 1,125(3)       --             --     $ 1,000
    Former Senior Vice President          -------- ----------- ----------- ----------- ------------- ------------ ----------
    --- Credit                            1997      150,000          --      2,550(3)       --             --         889
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
                                          1996      126,923      30,000      5,000(3)       --         50,000         277
                                          -------- ----------- ----------- ----------- ------------- ------------ ----------
- ----------------------------------------- -------- ----------- ----------- ----------- ------------- ------------ ----------
Steven A. Tesdahl(10)                     1998     $187,115          --        --           --         75,000(9)  $ 1,000
    Senior Vice President                 -------- ----------- ----------- ----------- ------------- ------------ ----------
    and Chief Information Officer         1997       53,846          --        --      $100,000(11)   100,000         --
    of Ugly Duckling Car Sales            -------- ----------- ----------- ----------- ------------- ------------ ----------
                                          1996           --          --        --           --             --         --
- ----------------------------------------- -------- ----------- ----------- ----------- ------------- ------------ ----------

<FN>
(1)       The amounts shown in this column  represent  stock options  granted either pursuant to the Incentive Plan or the Executive
          Plan. For the Incentive Plan, options generally vest over a 5-year period, with 20.0% of the options becoming  exercisable
          on each successive anniversary of the date of grant. For the Executive Plan, options vest over a 5-year period, with 20.0%
          becoming exercisable on each successive  anniversary of the date of grant, but subject to additional vesting hurdles based
          on the market price of our common stock as traded on Nasdaq.  Regardless of the preceding  vesting  schedule being met for
          the Executive  Plan options,  such options  fully vest on January 15, 2005 (i.e.,  "cliff  vest").  See  "Compensation  of
          Executive Officers,  Benefits and Related Matters - Long Term Incentive Plan" and " --- 1998 Executive Incentive Plan" for
          a discussion of the Incentive Plan and Executive Plan, respectively.

(2)       The amounts  shown in this column  include the dollar  value of 401(k) plan  contributions  made by Ugly  Duckling for the
          benefit of our Named Executive Officers.

(3)       These  amounts  include car  allowances as follows:  (a) Mr.  Garcia -- a $3,228 car  allowance  during 1998, a $2,985 car
          allowance  during 1997 and a $2,950 car allowance  during 1996; and (b) Mr. Vonsh - a $1,125 car allowance  during 1998, a
          $2,550 car allowance during 1997, and a $5,000 car allowance during 1996.

(4)       Mr.  Sullivan  became an executive  officer of Ugly  Duckling  during  March 1996.  Prior to that,  he was an  independent
          contractor for us. Therefore,  the above table does not reflect the Annual  Compensation paid to Mr. Sullivan while he was
          an independent  contractor in 1996. Other Annual Compensation includes $1,156 for Mr. Sullivan's personal use of a company
          car for a portion of 1998.

(5)       These amounts include $7,500 that we paid for a Phoenix apartment for Mr. Darak during 1996, while his full time residence
          was in Tucson, Arizona, and a $1,750 car allowance during each of 1998, 1997 and 1996.

(6)       Includes 15,001 options that were cancelled and reissued on November 17, 1998. See "Report on Repricing of Options."

(7)       Includes 17,500 options that were cancelled and reissued on November 17, 1998. See "Report on Repricing of Options."

(8)       Includes 8,500 options that were cancelled and reissued on November 17, 1998. See "Report on Repricing of Options."

(9)       Includes 50,000 options that were cancelled and reissued on November 17, 1998. See "Report on Repricing of Options."

(10)      Employment changes occurred for these officers as follows:  (a) effective July 26, 1999, Mr. Garcia ceased to be the Chief
          Executive  Officer of Ugly  Duckling,  but continues to serve as Chairman of the Board;  (b) effective  July 26, 1999, Mr.
          Sullivan was elected  President and Chief  Executive  Officer of the Company;  (c) effective July 26, 1999, Mr. Johnson no
          longer holds any  executive  office with Ugly  Duckling,  although he  continues  to hold  offices  with Cygnet  Financial
          Corporation,  a subsidiary of Ugly  Duckling,  and certain  subsidiaries  of Cygnet;(d)  effective  March 1998,  Mr. Vonsh
          resigned his officer position of Senior Vice President -- Credit for Ugly Duckling,  but he continues to be employed by us
          in other positions and capacities;  and (e) effective  November 1998, we revised our officer structure and as part of that
          process,  Mr. Tesdahl stopped being an executive officer for Ugly Duckling.  He continues to be employed by us as a Senior
          Vice President and Chief  Information  Officer of Ugly Duckling Car Sales.  Mr. Tesdahl began his employment and became an
          executive officer of Ugly Duckling in September 1997.

(11)      The dollar amount shown  represents the market value as of the grant date of restricted  stock awarded to Mr. Tesdahl upon
          his initial hiring in September  1997. The grant was pursuant to his employment  agreement with us and was made outside of
          the Incentive Plan and the Executive Plan. The award was for approximately  7,692 shares at $13.00 per share (based on the
          closing  price of our stock on the grant date as reported by Nasdaq).  Under Mr.  Tesdahl's  employment  agreement,  these
          shares vested 100% in January 1998. At December 31, 1998,  Mr. Tesdahl  retained  4,565 shares from the  restricted  stock
          award,  valued at $21,136  (based on the December  31, 1998  closing  price of our stock of $4.63 per share as reported by
          Nasdaq).
</FN>
</TABLE>

                                       52
<PAGE>

Option Grants In Last Fiscal Year

    The following  table  provides  information  on option grants for the fiscal
year ended December 31, 1998 to each of our Named Executive Officers.
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------ --------------------------------
                                                                                            POTENTIAL REALIZABLE VALUE AT
                                    INDIVIDUAL GRANTS                                       ASSUMED ANNUAL RATES OF STOCK
                                                                                            PRICE APPRECIATION FOR OPTION
                                                                                                       TERM(1)
- --------------------------- --------------- ----------------- ----------- ---------------- --------------- ----------------
                                               PERCENT OF
                              NUMBER OF          TOTAL
                              SECURITIES    OPTIONS GRANTED
                              UNDERLYING      TO EMPLOYEES    EXERCISE
                               OPTIONS       IN FISCAL YEAR     PRICE       EXPIRATION
           NAME               GRANTED (#)                       ($/SH)         DATE       5%($)       10%($)
<S>                           <C>            <C>      <C>           <C>                <C>          <C>
- ---------------------------   ---------      -----    -----------   ----------------   ----------   ----------
Ernest C. Garcia II                  --         --             --                 --           --           --
- ---------------------------   ---------      -----    -----------   ----------------   ----------   ----------
Gregory B. Sullivan             250,000(2)   17.2%    $      8.25   1/15/2008          $1,297,095   $3,287,094
                                250,000(3)   17.2%           8.25   1/15/2008           1,297,095    3,287,094
- ---------------------------   ---------      -----    -----------   ----------------   ----------   ----------
Steven T. Darak                  50,000(2)    3.5%    $      8.25   1/15/2008          $  259,419   $  657,419
                                 15,001(4)    1.0%           5.13   11/17/2004(4)          26,172       59,376
- ---------------------------   ---------      -----    -----------   ----------------   ----------   ----------
Steven P. Johnson                25,000(2)    1.7%    $      8.25   1/15/2008          $  129,710   $  328,709
                                 17,500(4)    1.2%           5.13   11/17/2004(4)          30,532       69,267
- ---------------------------   ---------      -----    -----------   ----------------   ----------   ----------
Donald L. Addink                 25,000(2)    1.7%    $      8.25   1/15/2008          $  129,710   $  328,709
                                  8,500(4)    0.6%           5.13   11/17/2004(4)          14,830       33,644
- ---------------------------   ---------      -----    -----------   ----------------   ----------   ----------
Walter T. Vonsh                     --          --             --                 --           --           --
- ---------------------------   ---------      -----    -----------   ----------------   ----------   ----------
Steven A. Tesdahl                25,000(2)    1.7%    $      8.25   1/15/2008          $  129,710   $  328,709
                                 50,000(4)    3.5%           5.13   11/17/2004(4)          87,235      197,905
- ---------------------------   ---------      -----    -----------   ----------------   ----------   ----------

<FN>
(1)      Potential  Realized  Values are net of the exercise  price,  but before
         taxes  associated  with the exercise.  Amounts  represent  hypothetical
         gains that could be achieved for the respective options if exercised at
         the end of the option term. The assumed 5% and 10% rates of stock price
         appreciation   are  provided  in  accordance  with  the  rules  of  the
         Securities and Exchange Commission and do not represent our estimate or
         projection  of the future price of our common stock.  Actual gains,  if
         any, on stock  option  exercises  will  depend  upon the future  market
         prices of our common stock on the date of exercise.  Accordingly, there
         can be no assurance that the values shown in the last 2 columns will be
         realized.  The closing  price of our common  stock on June 21, 1999 was
         $7.50 per share.
(2)      On January 15, 1998,  these Named  Executive  Officers of Ugly Duckling
         were granted  these  performance-based  stock  option  awards under the
         Executive  Plan. They are part of the initial grants that were approved
         by  our  board,   the   Compensation   Committee  and   ultimately  our
         stockholders  at the 1998  annual  meeting.  The  initial  grants  have
         exercise prices equal to the fair value of our common stock on the date
         of  grant.  They  vest  over  a  5-year  period,  with  20.0%  becoming
         exercisable on each  successive  anniversary of the date of grant,  but
         subject to additional  vesting hurdles based on the market price of our
         common  stock as traded on Nasdaq.  However,  even if the market  price
         hurdles  are not met,  these  options  fully vest on January  15,  2005
         (i.e., "cliff vest"). The options have 10-year terms. See "Compensation
         of Executive  Officers,  Benefits and Related  Matters - 1998 Executive
         Incentive Plan" for additional  information on these initial grants and
         our Executive Plan.
(3)      These options were granted to Mr.  Sullivan under the Incentive Plan at
         an exercise  price equal to the fair value of the shares on the date of
         grant.  The options have a 10-year term. The options vest over a 5-year
         period, with 20.0% becoming exercisable on each successive  anniversary
         of the date of grant. See "Compensation of Executive Officers, Benefits
         and  Related  Matters  -  Long  Term  Incentive  Plan"  for  additional
         information on this grant and our Incentive Plan.
(4)      In  November  1998,  we  repriced  certain  outstanding  options.  As a
         condition  to the  repricing,  the  optionee was required to reduce the
         number of shares  underlying  the repriced  grant by 50%. The number in
         the  table  represents  the  repriced   options   remaining  after  the
         reduction. See "Report on Repricing of Options."
</FN>
</TABLE>

Recent Option Grants In 1999

    On March 2, 1999, the Compensation Committee reviewed and approved grants of
stock  options to Ugly  Duckling  employees.  These grants  include the right to
acquire an aggregate of  approximately  452,400 shares of our common stock.  The
options include awards to the following Named Executive  Officers to acquire our
common stock at an exercise price of $5.56 per share: (1) a 100,000 share option
to Ernest C. Garcia II; (2) a 125,000 share option to Gregory B. Sullivan; (3) a
35,000 share  option to Steven T. Darak;  (4) a 20,000 share option to Steven P.
Johnson;  and (5) a 35,000  share  option  to Donald L.  Addink.  The  grants to
Messrs.  Sullivan  and Darak are  performance-based  stock  options  with  cliff
vesting.  The  exercise  price for these  grants  equaled  the fair value of the
shares on the date of grant.

                                       53
<PAGE>

    Aggregated  Option  Exercises  in Last Fiscal  Year and Option  Values as of
December 31, 1998

    The table below sets forth  information with respect to option exercises and
the number and value of options  outstanding  at  December  31, 1998 held by our
Named Executive Officers. Generally, we have not issued any other forms of stock
based awards.

<TABLE>
<CAPTION>

- --------------------------- ---------------- ----------------- ---------------------------------- ----------------------------------
                                                                     NUMBER OF SECURITIES               VALUE OF UNEXERCISED
                                                                     UNDERLYING OPTIONS AT             IN-THE-MONEY OPTIONS AT
                                                                    FISCAL YEAR END (#)(1)             FISCAL YEAR END ($)(2)
                                                               ----------------- ---------------- ----------------- ----------------
                                SHARES
                              ACQUIRED ON         VALUE
           NAME              EXERCISE (#)      REALIZED ($)      EXERCISABLE      UNEXERCISABLE     EXERCISABLE      UNEXERCISABLE
<S>                         <C>              <C>               <C>               <C>              <C>               <C>
- --------------------------- ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
Ernest C. Garcia II           --               --                --                --               --                --
- --------------------------- ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
Gregory B. Sullivan           --               --              79,600             561,400          $141,984          $94,656
- --------------------------- ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
Steven T. Darak               --               --               4,000              71,001           --                --
- --------------------------- ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
Steven P. Johnson             4,000          $13,820(4)          --                48,500           --                --
- --------------------------- ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
Donald L. Addink             20,000(3)       $30,000(4)          --                33,500           --                --
- --------------------------- ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
Walter T. Vonsh               --               --              20,000              30,000           --                --
- --------------------------- ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
Steven A. Tesdahl             --               --                --                75,000           --                --
- --------------------------- ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
<FN>
(1)      For the Incentive Plan,  generally,  options vest over a 5-year period,
         with  20%  of the  options  becoming  exercisable  on  each  successive
         anniversary of the date of grant. For the Executive Plan,  options vest
         over a 5-year period,  with 20% of the options becoming  exercisable on
         each  successive  anniversary  of the date of  grant,  but  subject  to
         additional  vesting  hurdles  based on the  market  price of our common
         stock as traded on Nasdaq.  In any event,  such  options  fully vest on
         January 15, 2005 (i.e.,  "cliff vest").  See "Compensation of Executive
         Officers, Benefits and Related Matters- Long Term Incentive Plan" and "
         --- 1998 Executive  Incentive  Plan" for additional  information on the
         Incentive Plan and Executive Plan, respectively.
(2)      In-the-money  options are options for which the option  exercise  price
         (the fair market  value on the date of grant) was lower than the market
         price of our common stock on December 31, 1998. The market price of our
         common  stock on  December  31,  1998 was $4.63 per share  based on the
         closing  price of our stock on that date as  reported  by  Nasdaq.  The
         values  in the last  two  columns  have not  been,  and may  never  be,
         received by the Named  Executive  Officers.  Actual  gains,  if any, on
         option  exercises  will depend on the value of the common  stock on the
         exercise dates. Accordingly,  there can be no assurance that the values
         shown in the last 2 columns will be realized.  The closing price of our
         common stock on June 21, 1999 was $7.50 per share.
(3)      In January  1998,  Mr.  Addink  exercised  20,000  stock  options at an
         exercise  price of $6.75 per share.  As discussed  in this  prospectus,
         these  options  were  subject to  accelerated  vesting  pursuant to Mr.
         Addink's restated employment agreement with us. See " -- Contracts with
         Directors and Executive Officers and Severance Arrangements - Donald L.
         Addink."
(4)      The value  realized  represents  the value of stock  options  exercised
         during the last fiscal  year.  The value  realized  was  calculated  by
         subtracting  the exercise  price of each relevant  option from the fair
         market  value of the  common  stock  underlying  the  options as of the
         exercise  date.  The fair market value of our common stock was based on
         the  closing  price of Ugly  Duckling  stock on the date of exercise as
         reported by Nasdaq.  Under Ugly Duckling's  plans, the exercise date is
         the date the participant  provides notice to us of his/her exercise and
         method of payment.
</FN>
</TABLE>

Long-Term Incentive Plan

    In June  1995,  our  stockholders  approved  the Long  Term  Incentive  Plan
(Incentive  Plan).  We believe that our Incentive  Plan promotes the success and
enhances  the value of Ugly  Duckling by (1) linking the  personal  interests of
participants to those of our stockholders,  and (2) providing  participants with
an incentive for outstanding performance. Under the Incentive Plan, we may grant
various types of awards to our employees, consultants and advisors, including:

o   incentive stock options (ISOs),
o   nonqualified stock options (NQSOs),
o   performance shares,
o   restricted stock, and
o   performance-based awards.

                                       54
<PAGE>

    The Incentive Plan is administered by our board or a board committee  (i.e.,
Compensation  Committee),  whose membership qualifies as non-employee  directors
and  outside  directors.   The  Compensation  Committee  has  the  authority  to
administer the plan, including the power to determine -

o   eligibility,
o   type and number of awards to be granted, and
o   terms and conditions of any award granted, including the price and timing of
    awards,    vesting   and   acceleration   of   such   awards   (other   than
    performance-based awards).

    Thus far, we have only  granted  ISOs and NQSOs under this plan.  Generally,
these stock  options  have been subject to vesting  over a 5-year  period,  with
20.0% of the  options  becoming  exercisable  by the  holder on each  successive
anniversary date of the grant.  The options  generally expire 10 years after the
grant date. The total number of shares of our common stock  initially  available
for awards under the Incentive  Plan was  1,800,000.  The exercise  price of all
options  granted  under the plan in the past has  equaled or  exceeded  the fair
market value of our common stock on the date of grant. The plan has a "change of
control"   provision  that  is  summarized   below  in  this   prospectus.   See
"Compensation of Executive  Officers,  Benefits and Related Matters -- Change of
Control Arrangements."

    In January 1998,  the  Compensation  Committee  granted,  subject to certain
conditions, approximately 775,000 options to purchase common stock to several of
our officers,  250,000 of which were granted  under the  Incentive  Plan and the
remaining 525,000 of which were granted under the 1998 Executive Incentive Plan.
In  March  1999,  the  Compensation   Committee  granted,   subject  to  certain
conditions,  approximately  152,400  options under the Incentive  Plan.  Also in
January 1998 and later in November 1998, we repriced  certain  options under the
Incentive Plan after the Compensation Committee approved the repricings.

    At June  28,  1999,  we had  granted  options  under  the  plan to  purchase
approximately  1,396,000  shares of our common stock (net of canceled and lapsed
grants) to various  of our  employees,  of which  approximately  1,125,000  were
outstanding.  Also at June 28,  1999,  there were  approximately  404,000 of our
shares that remained available for grant under the plan.

1998 Executive Incentive Plan

    The 1998  Executive  Incentive  Plan  (Executive  Plan) was  approved by our
stockholders at our 1998 annual meeting. The plan became effective as of January
1998.  Under the  Executive  Plan,  Ugly Duckling may grant ISOs,  NQSOs,  SARs,
performance  shares,  restricted  stock,  and  performance-based  awards  to its
employees,  consultants  and advisors.  Although the Executive Plan allows broad
based  awards to be  granted  and thus is  similar  to the  Incentive  Plan,  we
currently  intend to utilize the Executive Plan primarily for  performance-based
awards to our executives  and key  employees.  The total number of shares of our
common  stock  initially  available  for  awards  under the  Executive  Plan was
800,000.  The exercise price of all options  granted under the Executive Plan in
the past has been equal to the fair market value of our common stock on the date
of grant.  The plan is  administered  by the  Compensation  Committee  and has a
"change of control"  provision that is summarized below in this prospectus.  See
"-- Change of Control Arrangements."

    In January 1998,  the  Compensation  Committee  granted,  subject to certain
conditions,  approximately  775,000  options to  purchase  our  common  stock to
several of our officers,  525,000 of which were granted under the Executive Plan
and the remaining  250,000 of which were granted  under the  Incentive  Plan. In
March 1999, the Compensation  Committee granted,  subject to certain conditions,
approximately 300,000 options under the Executive Plan.

    At June 28, 1999, we had granted options under the plan to purchase  760,000
shares of our  common  stock  (net of  canceled  and  lapsed  grants) to various
officers of Ugly Duckling, all of which are outstanding.  Also at June 28, 1999,
there were 40,000 shares that remained available for grant under the plan.

    Other than as summarized  and noted above,  the Executive Plan is similar to
the Incentive Plan as described in this Prospectus.

                                       55
<PAGE>

401(k) Plans

    Under both of our  401(k)  plans,  eligible  employees  may  direct  that we
withhold a portion of their compensation,  up to a legally established  maximum,
and  contribute  this  amount  to their  accounts.  We  place  all  401(k)  plan
contributions  in trust funds within our 401(k) plans.  Participants  may direct
the  investment  of their  account  balances  among mutual or  investment  funds
available under the plans.  The 401(k) plans provide a matching  contribution of
25.0% of a  participant's  pretax  contributions  up to 6% of the  participant's
compensation.   Under  one  of  our  401(k)  plans,  Ugly  Duckling's   matching
contributions  are  generally  made in the form of Ugly  Duckling  common stock.
Under both plans,  discretionary  additional contributions may be made by us, if
we authorize them. Amounts contributed to participant  accounts under the 401(k)
plans and any  earnings  or interest  accrued on the  participant  accounts  are
generally not subject to federal income tax until distributed to the participant
and,  except in limited  cases,  the  participant  may not withdraw such amounts
until death, retirement or termination of employment.

Report on Repricing of Options

    During 1998,  the  Compensation  Committee of our board  approved 2 separate
plans to reprice certain outstanding stock options under the Incentive Plan. The
first  repricing  occurred  on January  15, 1998 and  excluded  Ugly  Duckling's
executive officers from the repricing program (January Repricing). In connection
with the January  Repricing the Compensation  Committee  retained a compensation
consultant who advised the members on the reasonableness and  appropriateness of
the repricing.  The second repricing  occurred on November 17, 1998 and included
certain executive officers in the program (November Repricing).  During 1997 and
1998,  Ugly  Duckling's  stock declined  leaving many key employees with options
that had  exercise  prices  significantly  above the trading  range of our stock
(i.e., the options were  "underwater").  Both the January Repricing and November
Repricing were offered to a broad base of Ugly Duckling's non-executive officers
and other  employees  holding  options under the Incentive Plan. As part of both
repricings, the exercise price of the options was reduced to equal or exceed the
then fair market value of Ugly  Duckling's  stock on the date of the repricings,
as  measured by the  closing  price of its stock on such date per Nasdaq.  Other
than the 2 repricings  that occurred in 1998, Ugly Duckling has not repriced any
options held by any of its employees.

    For the  January  Repricing,  eligible  options  were  repriced to $9.75 per
share.  The  repriced  exercise  price was at a premium over the market price of
Ugly Duckling's stock on the date of the reprice.  On the date of the repricing,
Ugly  Duckling's  stock closed at $8.25 per share.  The repricing did not change
any other term of the eligible options, including vesting.

    For the  November  Repricing,  the  Compensation  Committee  decided to give
certain optionees (including executive officers) a new opportunity to cancel and
reprice certain underwater options.  Generally, this repricing allowed optionees
with  grants at  exercise  prices of $9.75  and  above the  choice of  repricing
specific  grants  to an  exercise  price of  $5.13,  the  closing  price of Ugly
Duckling's stock on the date of the repricing.  The term of each repriced option
began anew on the date of repricing.  In exchange for the lower  exercise  price
and extended  term,  the  optionees  were required to (1) reduce their number of
eligible  shares  under each grant by 50%,  and (2) start the  original  vesting
schedule over again.

Contracts with Directors and Executive Officers and Severance Arrangements

     Ernest  C.  Garcia  II.  On  January  1,  1996,  we  entered  into a 3-year
employment  agreement with Mr. Garcia,  our Chairman and former Chief  Executive
Officer.  This agreement was extended for another 3-year term effective December
31,  1998.  The  agreement  established  Mr.  Garcia's  base  salary for 1996 at
$120,000 per year and provided a minimum 10.0%  increase in the base salary each
year throughout the term of the agreement.  In addition,  the agreement provided
for the  continuation  of Mr.  Garcia's  base salary and certain  benefits for a
period of 1 year in the event Mr. Garcia is terminated by us without cause prior
to the  expiration  of the  agreement.  It  also  contains  confidentiality  and
non-compete covenants.

     In July 1999, Mr. Garcia stepped down from his position as Chief  Executive
Officer of Ugly  Duckling.  He remains as our Chairman of the Board.  Gregory B.
Sullivan was appointed as the new Chief Executive Officer of Ugly Duckling.

                                       56
<PAGE>

    Donald L.  Addink.  On June 1,  1995,  we entered  into a 5-year  employment
agreement  with Mr.  Addink,  our Treasurer and Senior Vice  President -- Senior
Analyst,  that was amended and restated  effective  August 1, 1997. The restated
agreement establishes Mr. Addink's base salary at $165,000 per year beginning on
or around the effective date of the restated agreement,  a $10,000 bonus payment
upon execution of the restated agreement, certain benefits, and the continuation
of Mr.  Addink's base salary and certain  benefits for a period of 1 year in the
event Mr.  Addink is  terminated  by us without cause prior to expiration of the
restated agreement. It also contains  confidentiality and non-compete covenants.
Further,  it  accelerated  the vesting of Mr.  Addink's  100,000  stock  options
previously  granted under the  Incentive  Plan, as set forth in the table below.
These options were originally  granted  pursuant to the Incentive Plan's general
5-year vesting schedule with 20% vesting each year.

ORIGINAL GRANT DATE        NUMBER        EXERCISE PRICE       ACCELERATED
                        OF SHARES(#)      PER SHARE($)       VESTING DATE
- --------------------- ----------------- ---------------- ----------------------
June 1995                  58,000           $  1.72      August 1, 1997
- --------------------- ----------------- ---------------- ----------------------
June 1996                  25,000              6.75      January 15, 1998
- --------------------- ----------------- ---------------- ----------------------
December 1996              17,000             17.69      August 1, 1997
- --------------------- ----------------- ---------------- ----------------------

    Walter T.  Vonsh.  On April 1,  1995,  we entered  into a 3-year  employment
agreement with Mr. Vonsh,  our former Senior Vice President -- Credit,  that was
modified on or about April 1, 1996,  August 6, 1997 and May 26, 1998.  Mr. Vonsh
is no longer our Senior Vice  President -- Credit,  but continues to be employed
by us in other capacities.  The modified agreement provides for a base salary of
$150,000  per year  through  June 30, 2001 and certain  other  compensation  and
benefits,  including a one-time  cash bonus of $81,000  that was paid on May 26,
1998. The modified  agreement also provides for the  continuation of Mr. Vonsh's
base salary and certain  benefits for the term of the agreement in the event Mr.
Vonsh is  terminated  by us without  cause prior to that time.  It also contains
confidentiality and non-compete covenants.

    Steven A.  Tesdahl.  On August  16,  1997,  we  entered  into an  employment
agreement  with Mr.  Tesdahl that was amended as of May 21, 1998. Mr. Tesdahl is
Senior Vice  President  and Chief  Information  Officer of our Ugly Duckling Car
Sales  subsidiary  and the former Senior Vice  President  and Chief  Information
Officer of Ugly Duckling.  The agreement provides for no minimum or maximum term
of  employment.  But it does provide for: (1) his annual base salary at $175,000
per year with a minimum 10% increase on each  anniversary  of the hire date; (2)
an initial  stock  option  grant to acquire  100,000  shares of our common stock
under the Incentive Plan,  with terms and conditions  consistent with the plan's
general  terms;  (3) a grant of  restricted  stock  valued  at  $100,000  on the
approximate  effective  date of Mr.  Tesdahl's  employment  with us, which fully
vested as of January 15, 1998;  and (4) certain  other  benefits.  The agreement
provides for the  continuation of Mr. Tesdahl's base salary for a limited period
in the event he is  terminated  by us without  cause.  The  potential  severance
benefit  decreases  over time,  and goes to zero after  September  1, 2000.  The
agreement has a "change of control"  provision  that provides for certain rights
and benefits to Mr. Tesdahl upon such an event occurring and either:

    o   he terminates his  employment  with us within 12 months after the change
        of control; or
    o   we  terminate  him without  cause  within 90 days prior to the change of
        control or within 12 months after the event.

    If these events occur,  Mr. Tesdahl will receive a termination  fee equal to
200% of his then current salary,  and at the time of the change of control,  his
initial  option will fully  vest.  The  agreement  adopts the  Incentive  Plan's
definition  of a "change of control"  and adds an  additional  change of control
event if neither Ernest C. Garcia II nor Gregory B. Sullivan is Chief  Executive
Officer of Ugly Duckling. See " -- Change of Control Arrangements."

    Generally.  For  additional  information  on option  grants to our executive
officers  under  the  Incentive  Plan  and  Executive  Plan,  see " - Long  Term
Incentive Plan" and " - 1998 Executive Incentive Plan." For information on stock
repricings that occurred during 1998, see "Report on Repricing of Options."

                                       57
<PAGE>

Change of Control Arrangements

    Long Term  Incentive  Plan.  The term  "change of control" is defined in the
Incentive Plan and is summarized in the next paragraph of this prospectus.  Upon
a change  of  control  of Ugly  Duckling,  the  Compensation  Committee,  in its
discretion,  will  either --

    o   cause  all  outstanding  options  and  awards  to be  fully  vested  and
        exercisable and all  restrictions to lapse,  allowing  participants  the
        right to exercise options and awards before the change of control occurs
        (which  event  would  otherwise  terminate   participants'  options  and
        awards); or

    o   cause all outstanding options and awards to terminate,  if the surviving
        or  resulting  corporation  agrees to assume the  options  and awards on
        terms that substantially preserve the rights and benefits of outstanding
        options and awards.

 Under  the  Incentive  Plan,  a  "change  of  control"  occurs  upon any of the
following events:

    o   a merger or  consolidation  of Ugly  Duckling  with another  corporation
        where we are not the  surviving  entity  or  where  our  stock  would be
        converted into cash,  securities or other property,  other than a merger
        in which our stockholders  before the merger have the same proportionate
        ownership after the merger;
    o   with certain exceptions, any sale, lease, or other transfer of more than
        40% of our assets or our earning power;
    o   our stockholders approve a plan of complete liquidation or dissolution;
    o   any person  (other than a current  stockholder  or any employee  benefit
        plan) becoming the beneficial  owner of 20% or more of our common stock;
        or
    o   during  any  2-year  period,  the  persons  who are on our  board at the
        beginning of such period and any new person whose election or nomination
        was  approved by  two-thirds  of such  directors  cease to  constitute a
        majority of the persons serving on our board.

    1998 Executive Incentive Plan. The Executive Plan provides that in the event
of a "change of control" of Ugly Duckling,  all  outstanding  options and awards
will be fully vested and exercisable and all restrictions  will lapse unless the
surviving  or resulting  corporation  agrees to assume the options and awards on
terms that substantially preserve the rights and benefits of outstanding options
and awards.  The Executive Plan and the Incentive Plan have the same  definition
for the term "change of control."

    Generally.  For  additional  information  on change of control and severance
arrangements,  see " -- Contracts  with  Directors  and  Executive  Officers and
Severance Arrangements."

Compensation Committee Interlocks and Insider Participation

    There are no  compensation  committee  interlocks  and no  officer or former
officer of ours has ever been a member of our  board's  Compensation  Committee.
See "Certain Relationships and Related Transactions."

Compensation of Our Directors and the Director Incentive Plan

    We pay our independent  directors $1,000 for physical attendance at meetings
of the board and at meetings of committees of the board on which they serve, and
we reimburse them for reasonable  travel  expenses for such meetings.  We do not
compensate  board and  committee  members  for their  attendance  at  telephonic
meetings.  If a board and  committee  meeting are held on the same day, a member
who attends both meetings will receive a combined total  compensation of $1,000.
In addition, under Ugly Duckling's Director Incentive Plan (Director Plan), upon
initial  appointment or initial  election to the board,  each of our independent
directors  receives  Ugly  Duckling  common  stock  valued at $30,000  (Director
Stock).  Director Stock  generally  vests in increments of 1/3 over a three-year
period.  Arturo  Moreno  stepped  down  from our  board in June 1998 due to time
constraints   relating  to  his  family  and  other   business   interests.   In
consideration for Mr. Moreno's  invaluable  services as a director over the past
two years,  we accelerated  the vesting of the final  one-third of Mr.  Moreno's
Director Stock. Similarly, when Robert Abrahams resigned from the board in April
of 1999,  we  accelerated  the vesting of the final  one-third of Mr.  Abrahams'
Director Stock in recognition of his services to us as a director.  On April 20,
1999, our board and the Compensation Committee approved additional  compensation


                                       58
<PAGE>

for each of our independent directors.  On that date it was determined that each
independent  director  would receive a stock option to purchase  5,000 shares of
Ugly Duckling  common stock under the Incentive  Plan.  The options were granted
effective  June 21,  1999 at an exercise  price of $6.28 per share (the  closing
price per Nasdaq and the fair market value of our stock on April 20, 1999),  and
fully vested as of June 21, 1999.  We do not  compensate  directors who are also
officers of Ugly Duckling for their service as directors and such  directors are
not eligible to participate in our Director Plan.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table gives  information as of June 21, 1999,  unless another date
is indicated, concerning:

    o   each  beneficial  owner of more than 5% of our common  stock:  Ernest C.
        Garcia II, Harris Associates L.P., FMR Corp.,  Merrill Lynch & Co., Inc.
        and Wellington Management Company, LLP;
    o   beneficial  ownership by all our directors  and all our other  executive
        officers named in the Summary  Compensation Table found earlier in  this
        prospectus (Named Executive Officers); and
    o   beneficial  ownership by all our directors  and executive  officers as a
        group.

    The number of shares beneficially owned by each entity, person,  director or
executive  officer is  determined  under rules of the  Securities  and  Exchange
Commission,  and  the  information  does  not  necessarily  indicate  beneficial
ownership  for any  other  purpose.  Under  these  rules,  beneficial  ownership
includes  any shares as to which the  individual  has the sole or shared  voting
power or investment power and also any shares which the individual has the right
to acquire as of August 20,  1999 (60 days  after  June 21,  1999)  through  the
exercise  of  any  stock  option,  warrant  or  other  right.  Unless  otherwise
indicated,  each person has sole  investment  and voting  power (or shares these
powers with his spouse)  with  respect to the shares set forth in the  following
table. Other than as set forth below, we know of no other 5% owner of our common
stock as of June 21, 1999.


                                       59
<PAGE>
<TABLE>
<CAPTION>

                                                BENEFICIAL OWNERSHIP TABLE

                                                                                      Amount and Nature of       Percent of
Title of Class     Name of Beneficial Owner, Address and Other Information(1)             Beneficial             Class(2)(3)(4)
                                                                                     Ownership(#)(2)(3)(4)

- ------------------ ------------------------------------------------------------- -------------------------------- -------------
<S>                                                                               <C>           <C>                  <C>
Common Stock       Ernest  C.  Garcia  II,  Chairman  of the  Board   and  5%     4,500,000     Direct
                   Owner, indirect ownership consists of 136,500 shares held        294,500     Indirect             32.1%
                   by the Garcia Family Foundation, Inc., an Arizona nonprofit            0     Vested Options
                   corporation, and 158,000 shares held by Verde, an affiliate    ---------
                   of ours and Mr. Garcia.                                        4,794,500     Total
                                                                                  =========
- ------------------ ------------------------------------------------------------- -------------------------------- -------------
Common Stock       Harris Associates  L.P.,(4) 5% Owner,  based on Schedule 13G   1,825,000     Direct               11.4%
                   filings as of December 31, 1998, by Harris  Associates  L.P.           0     Indirect
                   (Harris)  and an  affiliate  of  Harris,  Harris  Associates           0     Vested Options
                   Investment   Trust  and  related   funds   (Harris   Trust).   ---------
                   According to these Schedule  13Gs,  each of Harris and Harris  1,825,000     Total
                   Trust has shared voting and dispositive  power over 1,750,000  =========
                   shares of our common  stock and Harris has shared  voting and
                   sole  dispositive  power over an additional  75,000 shares of
                   our common stock.
                       Two North LaSalle Street, Suite 500
                       Chicago, Illinois 60602

- ------------------ ------------------------------------------------------------- -------------------------------- -------------
Common Stock       FMR  Corp.,(4)  5% Owner,  based on a Schedule 13G filing as   1,172,800     Direct                7.3%
                   of December  31, 1998,  by FMR Corp.,  along with certain of           0     Indirect
                   its  affiliates  (FMR).  According to the Schedule  13G, FMR           0     Vested Options
                   has no voting  power over  shares  and has sole  dispositive   ---------
                   power over 1,172,800 shares of our common stock.               1,172,800     Total
                       82 Devonshire Street                                       =========
                       Boston, Massachusetts 02019
- ------------------ ------------------------------------------------------------- -------------------------------- -------------
Common Stock       Merrill Lynch & Co., Inc.,(4) 5% Owner,  based on a Schedule   1,055,000     Direct                6.6%
                   13G filing as of December 31, 1998,  by Merrill Lynch & Co.,           0     Indirect
                   Inc.  on behalf of  Merrill  Lynch  Asset  Management  Group           0     Vested Options
                   (Merrill  Parent) and Merrill Lynch Global  Allocation Fund,   ---------
                   Inc.  (Merrill  Global).  Merrill  Parent is  located at 250   1,055,000     Total
                   Vesey Street,  New York,  New York 10281.  Merrill Global is   =========
                   located  at the below  address.  According  to the  Schedule
                   13G, Merrill Global has shared voting and dispositive  power
                   over  1,000,000  shares  of our  common  stock  and  Merrill
                   Parent  has  shared  voting  and   dispositive   power  over
                   1,055,000 shares of our common stock.
                      800 Scudders Mill Rd.
                      Plainsboro, New Jersey 08536
- ------------------ ------------------------------------------------------------- -------------------------------- -------------
Common Stock       Wellington Management Company,  LLP,(4) 5% Owner, based on a   1,041,000     Direct                6.5%
                   Schedule 13G filing as of December 31, 1998,  by  Wellington           0     Indirect
                   Management   Company,   LLP.   According   to  the   filing,           0     Vested Options
                   Wellington  Management Company,  LLP has shared voting power   ---------
                   over   403,200   shares  of  our  common  stock  and  shared   1,041,000     Total
                   dispositive power over 1,041,000 shares of our common stock.   =========
                        75 State Street
                        Boston, Massachusetts 02109
- ------------------ ------------------------------------------------------------- -------------------------------- -------------
Common Stock       Gregory  B.   Sullivan,   Director,   President   and  Chief      50,800     Direct                1.6%
                   Executive Officer                                                      0     Indirect
                                                                                    184,600     Vested Options
                                                                                    -------
                                                                                    235,400     Total
                                                                                    =======
- ------------------ ------------------------------------------------------------- -------------------------------- -------------

Common Stock       Steven P. Johnson,  Vice President and General Counsel of        313,000     Direct                2.1%
                   Cygnet Financial Corporation                                           0     Indirect
                                                                                      7,000     Vested Options
                                                                                    320,000     Total

- ------------------ ------------------------------------------------------------- -------------------------------- -------------
Common Stock       Steven T. Darak,  Senior  Vice  President,  Chief  Financial     140,000     Direct                1.0%
                   Officer                                                                0     Indirect
                                                                                     16,000     Vested Options
                                                                                     ------
                                                                                    156,000     Total
                                                                                    =======
- ------------------ ------------------------------------------------------------- -------------------------------- -------------
</TABLE>

                                       60
<PAGE>
<TABLE>
<CAPTION>

Title of Class                                                                        Amount and Nature of       Percent of
                   Name of Beneficial Owner, Address and Other Information(1)             Beneficial             Class(2)(3)(4)
                                                                                     Ownership(#)(2)(3)(4)
- ------------------ ------------------------------------------------------------ -------------------------------- --------------
<S>                                                                                 <C>        <C>                   <C>
Common Stock       Donald L.  Addink,  Treasurer  and Senior Vice  President -      98,000     Direct                  *
                   Senior Analyst                                                        0     Indirect
                                                                                     5,000     Vested Options
                                                                                     -----
                                                                                   103,000     Total
                                                                                   =======
- ------------------ ------------------------------------------------------------ -------------------------------- --------------
Common Stock       Walter T. Vonsh, Former Senior Vice President - Credit           14,000     Direct                  *
                                                                                         0     Indirect
                                                                                    25,000     Vested Options
                                                                                    ------
                                                                                    39,000     Total
                                                                                    ======
- ------------------ ------------------------------------------------------------ -------------------------------- --------------
Common Stock       Steven A. Tesdahl, Senior Vice President and Chief               14,565     Direct                  *
                   Information Officer of Ugly Duckling Car Sales and Finance            0     Indirect
                   Corporation (Ugly Duckling Car Sales)                             5,000     Vested Options
                                                                                     -----
                                                                                    19,565     Total
                                                                                    ======
- ------------------ ------------------------------------------------------------ -------------------------------- --------------
Common Stock       Robert J.  Abrahams,  (5)  Former  Director  (6),  indirect       8,244     Direct                  *
                   ownership  consists of shares of our common stock  acquired         700     Indirect
                   by Mr. Abrahams' spouse.                                              0     Vested Options
                                                                                     -----
                                                                                     8,944     Total
                                                                                     =====
- ------------------ ------------------------------------------------------------ -------------------------------- --------------
Common Stock       Christopher D. Jennings, (5)(7) Director,  indirect ownership     6,444     Direct                  *
                   of a warrant to purchase  19,833 shares of our common stock      19,833     Indirect
                   held on behalf  of Mr.  Jennings  by  Cruttenden  Roth,  an       5,000     Vested Options
                   investment  banking  firm  and  previous  employer  of  Mr.      ------
                   Jennings.  The  warrants  are  convertible  into our common      31,277     Total
                   stock at any time  through  June  21,  2001 at an  exercise      ======
                   price of $9.45 per share and are fully vested
- ------------------ ------------------------------------------------------------ -------------------------------- --------------
Common Stock       John  N.  MacDonough, (5)(7)  Director, indirect  ownership       4,444     Direct                  *
                   consists  of shares of our  common  stock  acquired  by Mr.         100     Indirect
                   MacDonough's son.                                                 5,000     Vested Options
                                                                                     -----
                                                                                     9,544     Total
                                                                                     =====
- ------------------ ------------------------------------------------------------ -------------------------------- --------------
Common Stock       Frank P. Willey, (5)(7) Director                                 27,144     Direct                  *
                                                                                         0     Indirect
                                                                                     5,000     Vested Options
                                                                                     -----
                                                                                    32,144     Total
                                                                                    ======
- ------------------ ------------------------------------------------------------ -------------------------------- --------------
                   All directors and executive officers as a group               5,753,374                           37.8%
                      (12 persons)
- ------------------ ------------------------------------------------------------ -------------------------------- --------------

<FN>
*         Represents less than one percent of the outstanding common stock.
(1)       Unless  otherwise noted,  the address of each of the listed  beneficial  owners of our common stock is 2525 East Camelback
          Road, Suite 500, Phoenix, Arizona 85016.
(2)       "Vested  Options" are options that the holder can exercise as of August 20, 1999.  These  options were issued under either
          the  Incentive  Plan or  Executive  Plan and  their  related  terms  and  conditions,  including  vesting  schedules.  See
          "Compensation  of Executive  Officers,  Benefits and Related  Matters - Long Term  Incentive  Plan" and " - 1998 Executive
          Incentive Plan."
(3)       Shares of our common  stock that are subject to options,  warrants or other  rights  which are  currently  exercisable  or
          exercisable  within 60 days (i.e.,  as of August 20,  1999) are treated as  outstanding  for  purposes  of  computing  the
          percentage of the person holding the option,  warrant or other right, but are not treated as outstanding for computing the
          percentage  of any other person.  Except as indicated in footnote (4) below,  the amounts and  percentages  are based upon
          14,942,557 shares of our common stock outstanding as of June 21, 1999, net of shares we hold in our treasury.
(4)       Information  in the table that is described as based on Schedule  13G and/or  amendment  filings was provided to us by the
          beneficial  owner as of December 31, 1998,  including the amount of securities  beneficially  owned and the  percentage of
          class. We make no  representation  as to the accuracy or  completeness of the information  provided in these Schedule 13Gs
          and/or amendments or the information in the beneficial ownership table which is based solely on the filings.
(5)       The total and direct ownership for each independent board member includes 4,444 shares of our common stock that we granted
          under the Director Plan. We granted and issued shares having a value of $30,000 on or about the date of grant (i.e., 4,444
          shares of our common stock) to each  independent  board member upon his appointment or election to our board in June 1996.
          Under the Director Plan, these shares generally vest over a 3-year period at an annual rate of 33%, beginning on the first
          anniversary date after the grant date (June 1996).
(6)       Mr.  Abrahams  resigned from the board effective on or around April 16, 1999 because of personal  reasons,  other business
          commitments and related matters.
(7)       These stock options were granted under the Incentive  Plan effective June 21, 1999 at an exercise price of $6.28 per share
          to each of our independent directors. The options fully vested as of June 21, 1999.
</FN>
</TABLE>

                                       61
<PAGE>


CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    In the most recent fiscal year, we have  maintained  business  relationships
and engaged in certain  transactions  with the affiliated  companies and parties
described below. Our plan is that any significant future transactions between us
and our  affiliated  entities,  executive  officers,  directors,  or significant
stockholders  will receive approval of a majority of our independent  directors,
will be fair and  generally  will be on terms  no less  favorable  to us than we
could obtain from non-affiliated parties.

     Verde has been and continues to be one of our lenders.  As mentioned  above
in this prospectus, Mr. Garcia, our Chairman and former Chief Executive Officer,
is also the President and sole stockholder of Verde. Generally, we have used the
Verde loan proceeds to fund working capital and other corporate  needs. The loan
is represented by a $14 million  unsecured note with interest payable monthly at
a rate of 10% per year and annual  principal  payments of $2 million.  The Verde
debt matures in June 2003. At January 1, 1998, the balance of the debt was $12.0
million.  At December 31, 1998 and at June 30, 1999, the balance of the debt was
$10.0 million and $8.0 million,  respectively.  For the year ended 1998, we paid
Verde $2.0 million of principal  and  approximately  $1.1 million of interest in
connection with the debt. During 1999, through June 30, 1999, we paid Verde $2.0
million of principal and  approximately  $475,000 of interest in connection with
the debt. The Verde loan is subordinate to all of our other indebtedness  except
our 12%  Subordinated  Debentures due 2003 issued in the fourth quarter of 1998.
In  addition,  pursuant  to a  Modification  Agreement  effective  June 21, 1996
between us and Verde,  on December  31, 1996,  we  purchased  from Verde six car
lots, a vehicle  reconditioning center, and two office buildings at the lower of
$7.45 million or the appraised value. We had previously  leased these properties
from Verde.  Rents paid to Verde under these leases totaled  approximately  $1.5
million in 1996. In addition, Verde assigned to us Verde's leasehold interest in
two properties it had previously sub-leased to us.

    We  believe  that it is  important  for our  directors  and  officers  to be
stakeholders  in Ugly Duckling.  With this in mind, in September 1997, our board
approved a directors' and officers' stock repurchase program (D&O Stock Purchase
Program).  The  program  provides  loans of up to $1.0  million  in total to our
directors and senior  officers to assist them in purchasing  our common stock on
the open market from  time-to-time.  The D&O Stock Purchase Program provides for
unsecured loans, with interest at 10% per year,  interest and principal payments
due at the end of each loan term, and maturity dates of either December 31, 1999
or May 31, 2000. During 1997, senior officers  purchased 50,000 shares of common
stock under the program and we advanced  $500,000  for these  purchases.  During
1998,  senior  officers  purchased an  additional  40,000 shares of common stock
under the program and we advanced  approximately  $400,000 for these  purchases.
Through June 21, 1999, there were no additional  purchases of common stock under
the  program.  In addition,  there have been no  principal  payments and minimal
interest  payments made to Ugly Duckling since the program began. The table that
follows  provides  additional  information on the D&O Stock Purchase Program for
each of our executive officers.

     During  September  1998 and October  1998, we loaned a total of $285,500 to
Mr. Darak, our Senior Vice President and Chief Financial Officer. The loan is an
employee advance to Mr. Darak.  The indebtedness is unsecured,  with interest at
10% per year,  and  principal  and interest due upon demand.  There have been no
interest or  principal  payments  made by Mr. Darak to Ugly  Duckling  since the
inception of the loan. The table that follows provides additional information on
this loan.

                                       62
<PAGE>
<TABLE>
<CAPTION>

- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
Name & title of executive officer               Nature of debt        Date debt    Principal Balance Of Debt     Number of
                                                                       incurred      At 12/31/98 & 6/30/99        Shares
                                                                                       (unless otherwise       Purchased (#)
                                                                                         indicated) ($)

- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
<S>                                             <C>                  <C>                  <C>                     <C>
Gregory   B.   Sullivan,   President,   CEO  &  D&O Stock  Purchase  11/97 & 5/98         $198,126                20,000
Director                                        Program
- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
Steven T. Darak, Sr. VP & CFO                   D&O Stock  Purchase     11/97             $100,000                10,000
                                                Program
- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
Steven  P.  Johnson, VP and  Genl  Counsel of   D&O Stock  Purchase     11/97             $100,000                10,000
Cygnet Financial Corporation                    Program
- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
Donald L. Addink,  Treasurer  and Sr. VP        D&O Stock  Purchase     11/97             $100,000                10,000
                                                Program
- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
Steven  A.  Tesdahl,  Sr.  VP &  CIO  of  Ugly  D&O Stock  Purchase      5/98              $98,126                10,000
Duckling                                        Program
  Car Sales
- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
Russell   J.   Grisanti,   former   Ex   VP  -  D&O Stock  Purchase      5/98              $98,126(1)             10,000
Operations(1)                                   Program

- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
Other Senior Officers                           D&O Stock  Purchase  11/97 & 5/98         $198,126                20,000
                                                Program
- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
     TOTAL for D&O Stock Purchase Program       D&O Stock  Purchase  11/97 & 5/98         $892,504                90,000
                                                Program
- ----------------------------------------------- -------------------- ------------- --------------------------- --------------

- ----------------------------------------------- -------------------- ------------- --------------------------- --------------
Steven T. Darak, Sr. VP & CFO                   Employee Advance     9/98 & 10/98         $285,500
- ----------------------------------------------- -------------------- ------------- --------------------------- --------------

<FN>
(1)  In  October  1998,  Mr.  Grisanti  and Ugly  Duckling  mutually  agreed  to
     terminate   their   employment   relationship.   In  connection  with  this
     termination,  the principal  balance of the debt was reduced to zero during
     March 1999 in exchange for the company  receiving the Ugly  Duckling  stock
     initially purchased by Mr. Grisanti under the D&O Stock Purchase Program.
</FN>
</TABLE>

Since  April  1998,  Mr.  Jennings,  one of our  directors,  has been a managing
director of Friedman,  Billings, Ramsey & Co., Inc., which makes a market in our
common  stock and from time to time may  provide  investment  banking  and other
services to us.

                          DESCRIPTION OF CAPITAL STOCK

    We  are  a  Delaware  corporation  and  our  affairs  are  governed  by  our
certificate of  incorporation  and bylaws and the Delaware  General  Corporation
Law. The following description of our capital stock is qualified in its entirety
by reference to the  provisions  of the our  Certificate  of  Incorporation  and
Bylaws, as amended.

    The authorized capital stock of Ugly Duckling consists of 100,000,000 shares
of common stock, par value $.001 per share,  and 10,000,000  shares of preferred
stock,  par value $.001 per share. At March 31, 1999,  there were  approximately
14,939,000  shares of common stock issued and outstanding.  As of March 31,1999,
there were no issued and outstanding shares of preferred stock.

Common Stock

    Holders  of common  stock are  entitled  to one vote for each  share held of
record on all matters on which  stockholders  are  entitled to vote.  Holders of
common stock do not have cumulative  voting rights,  and therefore  holders of a
majority of the shares voting for the election of directors can elect all of the
directors.  In such event,  the holders of the remaining shares will not be able
to elect any directors.

    Holders of common  stock are  entitled to receive  such  dividends as may be
declared  from  time to time by the  Board of  Directors  out of  funds  legally
available  therefor.   We  do  not  anticipate  paying  cash  dividends  in  the
foreseeable  future.  See  "Dividend  Policy."  In  the  event  of  liquidation,
dissolution,  or winding up of Ugly  Duckling,  the holders of common  stock are
entitled to share ratably in any corporate assets remaining after payment of all
debts, subject to any preferential rights of any outstanding preferred stock.

    Holders of common stock have no preemptive, conversion, or redemption rights
and  are  not  subject  to  further  calls  or  assessments  by  us.  All of the
outstanding  shares  of  common  stock  are  validly  issued,  fully  paid,  and
nonassessable.

                                       63
<PAGE>

Preferred Stock

    The Board of Directors of Ugly Duckling has the authority,  without  further
action by our  stockholders,  to issue from time to time up to 10,000,000 shares
of  preferred  stock in one or more  series  and to fix the  number  of  shares,
designations, voting powers, preferences, optional and other special rights, and
the restrictions or qualifications thereof. The rights, preferences, privileges,
and  restrictions or  qualifications  of different series of preferred stock may
differ with respect to dividend rates,  amounts  payable on liquidation,  voting
rights, conversion rights, redemption provisions,  sinking fund provisions,  and
other matters. The issuance of preferred stock could: (i) decrease the amount of
earnings and assets available for distribution to holders of common stock;  (ii)
adversely affect the rights and powers,  including voting rights,  of holders of
common stock; and (iii) have the effect of delaying,  deferring, or preventing a
change in control of Ugly Duckling.

Warrants

    The  warrants  that may be offered  and sold by FMAC  under this  prospectus
("FMAC warrants") will be governed by the Warrant Agreement dated as of April 1,
1999  (the  "Warrant   Agreement")  between  us  and  Harris  Trust  Company  of
California,  as warrant  agent (the  "Warrant  Agent").  Holders of warrants are
referred  to the  Warrant  Agreement  which is  included  as an  exhibit  to the
Registration  Statement  of  which  this  prospectus  is a part  for a  complete
statement  of the terms of the FMAC  warrants.  The  following  summary does not
purport to be complete  and is  qualified in its entirety by reference to all of
the  provisions  of the  Warrant  Agreement.  Capitalized  terms  used  in  this
description  of the FMAC warrants and not defined herein have the meanings given
to them in the Warrant Agreement.

    Each FMAC  warrant  entitles  the holder to purchase one share of our common
stock for $20.00 per share,  subject to  adjustment  as  described  herein  (the
"Warrant  Price").  The FMAC warrants can be exericed  at any time through April
1, 2001.

    We can redeem the then outstanding FMAC warrants, at our option, at $.10 per
share of common stock  purchasable  upon exercise of such warrants,  at any time
after the average  daily  market price  (defined  below) per share of our common
stock for a period of at least 10 consecutive  trading days ending not more than
fifteen  days prior to the date of the  redemption  notice  described  below has
equaled or exceeded $28.50.  We must redeem all outstanding FMAC warrants if any
are redeemed,  and any right to exercise an outstanding  warrant shall terminate
at 5:00 p.m. (New York City time) on the date fixed for redemption.  Trading day
means a day in which  trading of  securities  occurred  on  Nasdaq.  Appropriate
adjustment shall be made to the redemption price and to the minimum daily market
price required for  redemption,  in each case on the same basis as provided with
respect to adjustment of the Warrant Price as described below.

    If we exercise our right to redeem, we will give notice to the Warrant Agent
and the registered holders of the outstanding warrants by mailing or causing the
Warrant Agent to mail to such registered  holders a notice of redemption,  first
class,  postage prepaid, at their addresses as they appear on the records of the
Warrant Agent.  The notice of redemption must specify the redemption  price, the
date fixed for  redemption  (which  must be at least 30 days after the date such
notice is mailed),  the place where the warrant  certificates  must be delivered
and the redemption  price paid, and that the right to exercise the warrants will
terminate at 5:00 P.M. (New York City time) on the date fixed for redemption.

    The term "daily market price" means either:
     (i)  if our common stock is quoted on Nasdaq or the Nasdaq Small Cap Market
          or on a  national  securities  exchange,  the daily per share  closing
          price of the common  stock as quoted on Nasdaq or the Nasdaq Small Cap
          Market or on the principal stock exchange on which it is listed on the
          trading day in question,  as the case may be, whichever is the higher.
          The closing price shall be the last reported sale price or, in case no
          such  reported  sale  takes  place on such  day,  the  average  of the
          reported closing bid and asked prices, in either case on Nasdaq or the
          Nasdaq  Small Cap Market or on the  national  securities  exchange  on
          which our common stock is then listed.
     (ii) if our common stock is traded in the  over-the-counter  market and not
          quoted on Nasdaq or the Nasdaq  Small Cap  Market nor on any  national
          securities exchange,  the closing bid price of the common stock on the
          trading  day in  question,  as  reported  by Nasdaq  or an  equivalent
          generally accepted  reporting service.  If trading in our common stock
          is not  reported  by Nasdaq,  the bid price  referred  to shall be the
          lowest bid price as quoted on the OTC  Bulletin  Board or  reported in
          the  "pink   sheets"   published   by   National   Quotation   Bureau,
          Incorporated.

                                       64
<PAGE>

    The warrants may be  exercised  in whole or in part by  surrendering  at the
office of the Warrant Agent in Los Angeles,  California, or at the office of any
successor  to  the  Warrant  Agent,  the  warrant  certificate  evidencing  such
warrants,  together with the  subscription  form set forth on the reverse of the
warrant  certificate,  duly  executed and  endorsed,  with  signatures  properly
guaranteed,  and  accompanied  by  payment  of the  Warrant  Price in cash or by
certified  or bank  draft,  payable in U.S.  dollars to the order of the Warrant
Agent.  As soon as practicable  after such exercise,  we will cause to be issued
and  delivered to the holder or upon his order,  in such name or names as may be
directed by him, a certificate or certificates  for the number of full shares of
common stock to which he is entitled.

    If fewer than all of the  warrants  evidenced by a warrant  certificate  are
exercised,  the  Warrant  Agent will  deliver to you a new  warrant  certificate
representing  the unexercised  portion of the warrant  certificate.  We will not
issue fractional shares upon exercise of a warrant,  and instead, we will pay to
the  holder an  amount in cash  equal to such  fraction  multiplied  by the then
Current  Market  Price per share,  determined  in  accordance  with the  Warrant
Agreement.

    We will  consider  the person in whose name the stock  certificate  is to be
issued to have become the holder of record of the stock represented by a warrant
on the date when you  exercise a warrant  certificate  and the Warrant  Price is
paid, or if our stock  transfer  books are closed on such date, on the next date
on which such books shall be opened.

    We will not make a service charge for  registration  of transfer or exchange
of any warrant certificate.  We may require payment of a sum sufficient to cover
any stamp or other tax or governmental  charge that may be imposed in connection
with any  registration of transfer of warrant  certificates or the issuance of a
warrant  certificate in a name other than that of the  registered  holder of the
warrants.

     We will  adjust  the  number of shares of common  stock  issuable  upon the
exercise of the warrants and/or the Warrant Price if we pay a dividend or make a
distribution  in common  stock,  subdivide our  outstanding  common stock into a
greater  number of shares,  combine  our common  stock into a smaller  number of
shares or issue by  reclassification  of our common stock,  other  securities of
Ugly Duckling. For purposes of these adjustment mechanisms, "common stock" means
our  common  stock as of the  date of  execution  and  delivery  of the  Warrant
Agreement or any other class of stock or securities  resulting  from  successive
changes or  reclassifications  of such common stock consisting solely of changes
in par  value,  or from par value to no par  value,  or from no par value to par
value. Upon any adjustment of the number of shares issuable upon exercise of the
warrants, the Warrant Price will also be adjusted proportionately.

    In the event that we  consolidate  with,  merge into,  or sell or convey our
property, assets, or business as an entirety or substantially as an entirety to,
another  corporation,  we and such  successor  or  purchasing  corporation  will
execute with the Warrant Agent an agreement that the  registered  holders of the
warrants  will have the right  thereafter,  upon payment of the Warrant Price in
effect immediately prior to the action, to purchase, upon exercise of a warrant,
the kind and amount of shares and other securities and property which the holder
would have owned or been  entitled to receive after the happening of such action
had the warrants been exercised immediately prior to the consolidation,  merger,
or sale of assets.

    In the event a bankruptcy or reorganization is commenced by or against us, a
bankruptcy  court may hold that  unexercised  warrants are  executory  contracts
which may be subject to rejection by us with approval of the  bankruptcy  court.
As a  result,  holders  of the  warrants  may not be  entitled  to  receive  any
consideration  or may  receive an amount  less than they would be entitled to if
they  had  exercised  their  warrants  prior  to the  commencement  of any  such
bankruptcy or reorganization.

    The holders of  unexercised  warrants are not  entitled,  by virtue of being
holders, to exercise any rights as stockholders of Ugly Duckling.

    Subject to certain requirements, from time to time we and the Warrant Agent,
without the consent of the holders of the warrants,  may amend or supplement the
Warrant Agreement for certain purposes,  including curing ambiguities,  defects,
or  inconsistencies,  or to make  other  provisions  in  regard  to  matters  or
questions  arising under the Warrant  Agreement  which shall not be inconsistent
with the  provisions  of the warrants,  or which shall not adversely  affect the
interests of holders of the warrants  (including  reducing the Warrant  Price or
extending the redemption or exercise  date).  In any situation where the Warrant

                                       65
<PAGE>

Agreement  cannot be amended by us and the Warrant Agent as described above, the
Warrant  Agreement can be amended by us, the Warrant Agent, and the holders of a
majority of the  outstanding  warrants  representing a majority of the shares of
common stock underlying such warrants,  provided that,  among other  exceptions,
without  the  consent  of each  holder  of a  warrant,  except  pursuant  to the
adjustment mechanisms of the Warrant Agreement,  there can be no increase of the
Warrant Price,  reduction of the number of shares of common stock purchasable on
exercise of the warrants, or reduction of the exercise period for the warrants.

Bank Group Warrants

    The  warrants  that may be offered  and sold by the  selling  securityholers
under  this  prospectus  ("bank  group  warrants")  are  governed  by a  Warrant
Agreement  dated as of August 20,  1997 (the  "Bank  Group  Warrant  Agreement")
between us and Harris Trust Company of California,  as Warrant Agent. Holders of
bank group  warrants are referred to the Bank Group Warrant  Agreement  which is
included as an exhibit to the Registration Statement of which this prospectus is
a part for a complete  statement  of the terms of the bank group  warrants.  The
summary contained herein does not purport to be complete and is qualified in its
entirety  by  reference  to all of the  provisions  of the  Bank  Group  Warrant
Agreement.

    Except as  described  below,  the bank  group  warrants  and the Bank  Group
Warrant Agreement are substantially similar to the FMAC warrants and the Warrant
Agreement  relating to the FMAC Warrants  described above under  "Description of
Capital Stock -- FMAC  warrants." The bank group warrants  differ  substantially
from the FMAC warrants as follows:

     o    The bank group  warrants are  exerciseable  only through  February 20,
          2000.
     o    The  outstanding  bank group  warrants are redeemable at our option at
          $.10 per share of common stock purchaseable upon exercise of such bank
          group  warrants,  at any time after the average daily market price per
          share of the common  stock for a period of at least  five  consecutive
          trading  days ending not more than  fifteen  days prior to the date of
          the required  redemption  notice has equaled or exceeded  $27.00.  The
          method of  determining  the daily market price per share of the common
          stock and for giving the required  redemption  notice are as described
          with respect to the FMAC warrants  under the heading  "Description  of
          Capital Stock -- FMAC Warrants."

Other Securities and Registration Rights

    In  connection  with our  initial  public  offering,  we issued  warrants to
SunAmerica  to purchase  121,023  shares,  as  adjusted,  of common  stock at an
exercise  price per share of $6.75 and to  Cruttenden  Roth to purchase  170,000
shares of common stock at an exercise  price per share of $9.45.  The agreements
with respect to the issuance of such warrants  provide for certain  registration
rights.  We are required to use our best  efforts to effect such  registrations,
subject to certain  conditions  and  limitations,  and are  required  to pay all
expenses of SunAmerica and Cruttenden Roth in connection  with any  registration
of such securities, except for any underwriting discounts and commissions.

    In connection with our initial public  offering,  we registered the warrants
issued to Cruttenden  Roth and the shares  underlying  such warrants.  Under the
terms of such  warrants,  however,  Cruttenden  Roth  could  not  exercise  such
warrants and sell the  underlying  common  stock until June 21,  1997,  and only
pursuant to a currently effective registration statement.

    In connection  with the FMAC senior bank debt purchase,  we issued  warrants
(including  the bank group  warrants)  to the bank group  members to  purchase a
total of  500,000  shares of common  stock at an  exercise  price of $20.00  per
share,  through  February  20,  2000,  subject  to a  call  provision  by us and
containing  certain  registration   rights.   110,200  of  these  warrants  were
subsequently returned to us and cancelled in connection with the settlement of a
disputed issue with certain of the bank group members.

In connection  with a $15.0  million loan, we issued  warrants to the lenders to
purchase a total of 500,000  shares of our common stock at an exercise  price of
$10.00 per share,  through February 12, 2001,  subject to a call provision by us
and containing certain registration rights.

In connection with our involvement in the Reliance  Acceptance  Group bankruptcy
proceedings,  we issued warrants to Reliance to purchase 50,000 shares of common
stock at an  exercise  price of $12.50  per  share,  with  certain  registration
rights. For additional information

                                       66
<PAGE>

concerning  the  warrants  that we may  issue  to  Reliance,  see  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Results of  Operations  -- Three Months  Ended March 31, 1999 --  Servicing  and
Other Income -- Non-Dealership Operations.

    We have authorized for issuance the following:
     o    1,800,000 shares of common stock under our Incentive Plan, as amended.
          See "Management -- Compensation  of Executive  Officers,  Benefits and
          Related Matters -- Long-Term Incentive Plan."
     o    50,000 shares of common stock under our Director  Incentive  Plan. See
          "Management  --  Compensation  of  Executive  Officers,  Benefits  and
          Related Matters -- and the Director's Incentive Plan."
     o    800,000  shares of common  stock  under our 1998  Executive  Incentive
          Plan. See "Management -- Compensation of Executive Officers,  Benefits
          and Related Matters -- 1998 Executive Incentive Plan."

Limitation of Liability and Indemnification of Directors and Officers

    Our  Certificate  of  Incorporation  provides  that  to the  fullest  extent
permitted by Delaware law, a director of Ugly  Duckling  shall not be personally
liable  to us or our  stockholders  for  monetary  damages  for  breach  of such
director's  fiduciary  duty,  except  for  liability:
o    for any breach of the director's duty of loyalty to us or our stockholders;
o    for  acts or  omissions  not in good  faith  or  that  involve  intentional
     misconduct or a knowing violation of law;
o    in respect of certain unlawful  dividend  payments or stock  redemptions or
     repurchases; and
o    for any transaction from which the director derives an improper benefit.

    The effect of this  provision is to  eliminate  our rights and the rights of
our  stockholders  (through  stockholders'  derivative  suits on our  behalf) to
recover  monetary damages against a director for breach of the fiduciary duty of
care as a director  (including  breaches  resulting  from  negligent  or grossly
negligent  behavior),  except in the situations  described above. This provision
does not limit or eliminate our rights or the rights of any  stockholder to seek
non-monetary  relief such as an  injunction or recision in the event of a breach
of a director's  duty of care. In addition,  our  Certificate  of  Incorporation
provides that we will  indemnify  any person who is or was a director,  officer,
employee,  or agent of Ugly Duckling, or who is or was serving at our request as
a  director,  officer,  employee,  or agent of  another  corporation  or entity,
against expenses,  liabilities, and losses incurred by any such person by reason
of the fact that such  person is or was  acting in such  capacity.  We have also
obtained  insurance on behalf of our  directors  and officers for any  liability
arising out of such person's actions in such capacity.

    We have  entered into  agreements  to indemnify  our  directors  and certain
officers.  These  agreements,  among other  things,  require us to indemnify our
directors  and  officers  for  certain  expenses  (including  attorneys'  fees),
judgments,  fines,  and  settlement  amounts  incurred by any such person in any
action or proceeding,  including any action by or in the right of Ugly Duckling,
arising out of such person's services as a director or officer of Ugly Duckling,
any of our subsidiaries, or any other company or enterprise to which such person
provides  services at our request.  To the extent that our Board of Directors or
stockholders  may in the future  wish to limit or repeal our  ability to provide
indemnification as set forth in our Certificate of Incorporation, such repeal or
limitation  may not be  effective as to directors or officers who are parties to
the indemnification  agreements because their rights to full protection would be
contractually  assured  by  such  agreements.  It is  anticipated  that  similar
contracts may be entered into, from time to time, with our future directors.  We
believe that the indemnification  provisions in our Certificate of Incorporation
and in the  indemnification  agreements  are  necessary  to  attract  and retain
qualified persons as directors and officers.

Certain Bylaw Provisions

    Our  Bylaws,  as amended,  contain  several  provisions  that  regulate  the
nomination  of directors  and the  submission  of proposals in  connection  with
stockholder  meetings.  Our Bylaws require that, subject to certain  exceptions,
any stockholder  desiring to propose  business or nominate a person to the Board
of Directors at a  stockholders  meeting must give notice of any  proposals  not
less than 60 days nor more than 90 days  prior to the  meeting.  Such  notice is
required to contain certain  information as set forth in the Bylaws. No business
matter  shall be  transacted  nor shall any person be eligible for election as a
director unless proposed or nominated,  as the case may be, in strict accordance
with this procedure set forth in our Bylaws.

                                       67
<PAGE>

    Although the Bylaws do not give the Board of Directors  any power to approve
or disapprove of stockholder nominations for the election of directors or of any
other business desired by stockholders to be conducted at an annual or any other
meeting,  the Bylaws  may have the effect of  precluding  a  nomination  for the
election of directors or the conduct of business at a particular  annual meeting
if the proper  procedures  are not followed or may  discourage  or deter a third
party  from  conducting  a  solicitation  of  proxies  to elect its own slate of
directors or otherwise  attempting to obtain control of Ugly  Duckling,  even if
the conduct of such  solicitation  or such attempt might be beneficial to us and
our stockholders.  Our procedures with respect to all stockholder  proposals and
the nomination of directors  will be conducted in accordance  with Section 14 of
the Security Exchange Act of 1934 and the rules promulgated thereunder.

Transfer Agent and Registrar

    The  Transfer  Agent and  Registrar  for our  common  stock is Harris  Trust
Company of California, 601 S. Figueroa, Los Angeles, California 90017.

                             SELLING SECURITY HOLDERS

    The following table sets forth the name of each selling securityholder,  the
aggregate  number of shares of common stock  beneficially  owned by each selling
securityholder  as of July 1, 1999, the aggregate  number of bank group warrants
and related warrant shares  registered  hereby that each selling  securityholder
may offer and sell  pursuant to this  prospectus,  and the  aggregate  number of
shares  of  common  stock  that  will be  beneficially  owned  by  each  selling
securityholder  after completion of the offering.  However,  because the selling
securityholders  may offer  all or a  portion  of the bank  group  warrants  and
related  warrant shares at any time and from time to time after the date hereof,
the exact number of shares of common stock that each selling  securityholder may
retain upon completion of the offering cannot be determined at this time. All of
the bank  group  warrants  are  issued  and  outstanding  as of the date of this
prospectus.  To our knowledge,  none of the selling  securityholders has had any
material  relationship  with us or any of our predecessors or affiliates  within
the past three  years,  except as set forth in the  footnotes  to the  following
table.
<TABLE>
<CAPTION>

                                                            Bank Group Warrants
                                                                and related
                                                              Warrant Shares
                                                               to be Offered
                                        Shares Beneficially   for the Selling    Shares Beneficially
                                          Owned Prior to     Securityholder's      Owned after the
   Selling Securityholder                  the Offering           Account             Offering
 -------------------------------        -------------------  -------------------  ------------------
<S>                                             <C>                  <C>                   <C>
First Merchants Acceptance
    Corporation..................               325,000              325,000                    0
 LaSalle National Bank...........                72,916               72,916                    0
 Fleet Bank, National Association                60,763               60,763                    0
 Bank One, Michigan
   (formerly NBD Bank)...........                61,680               61,680                    0
 Bank of America National Association
   (formerly known as Nations Bank, N.A)         36,458               36,458                    0
 U.S. Bank National Association
   (successor by merger to First Bank
   National Association).........                60,763               60,763                    0
 Mellon   Bank,    N.A.   (or   its
 assignee APT Holdings
   Corporation)..................                99,918               48,610               51,308
                                                -------               ------               ------
                                                717,498              666,190               51,308
                                                =======              =======               ======
<FN>
- ----------

Note: Other than the short-term loan to us arising out of the FMAC transaction, we are unaware of any borrowings by us from any of
    the selling securityholders listed above.
</FN>
</TABLE>

                                       68
<PAGE>

                              PLAN OF DISTRIBUTION

FMAC Warrants, related Warrant Shares, and Stock Option Shares

    The FMAC Warrants  were issued to FMAC on the effective  date of FMAC's plan
of reorganization. The term "equity holders," when used in this prospectus, will
mean  the  equity  holders  of  FMAC  on  the  effective  date  of the  plan  of
reorganization. Under FMAC's plan of reorganization, equity holders received the
benefit of 32,500 warrants.  FMAC may:

o    distribute  that  portion of the warrants  allocable to its equity  holders
     (the "Equity Warrants") directly to such holders,
o    hold the Equity  Warrants until exercise and either  distribute the warrant
     shares to its equity  holders or sell the warrant shares and distribute the
     proceeds to such holders, or
o    sell the Equity Warrants and distribute the proceeds to its equity holders.

    With respect to any  remaining  FMAC  warrants  not  allocated to the equity
holders  of  FMAC,  FMAC  may:

o    distribute such warrants to its unsecured creditors,
o    hold such warrants until exercise and either  distribute the warrant shares
     to its unsecured  creditors or sell the warrant  shares and  distribute the
     proceeds thereof to its unsecured creditors, or
o    sell such warrants and distribute the proceeds to its unsecured  creditors,
     or if necessary, use the proceeds of the sale of warrants or warrant shares
     to pay ongoing administrative and operating expenses.

     The warrant  shares  relating to the FMAC warrants will be issued from time
to time upon exercise of the warrants by the holders  thereof in accordance with
the Warrant Agreement. See "Description of Capital Stock -- FMAC Warrants."

    At our  option,  we have the  right to issue up to  5,000,000  shares of our
common stock to FMAC or its  unsecured  creditors or equity  holders in exchange
for all or part of FMAC's  portion of the Excess  Collection  Split (the  "Stock
Option").  If we decide to exercise the Stock Option, we must give FMAC at least
15 days  advance  notice of the date on which we will  exercise the Stock Option
and the number of shares of our common  stock that we will issue on the exercise
date ("Stock Option Shares"). We may only exercise the Stock Option one time. On
the  exercise  date,  the  aggregate  value of the Stock  Option  Shares will be
determined by  multiplying  the Stock Option Shares by 98% of the average of the
closing  prices  for the  previous  10 trading  days of our common  stock on the
Nasdaq (the "Stock  Option  Value".)  After  issuance  and delivery of the Stock
Option Shares, we will be entitled to receive FMAC's share of cash distributions
under the Excess  Collections  Split until we have received  cash  distributions
equal to the Stock  Option  Value.  This  would be in  addition  to our right to
receive our 17.5% share under the Excess Collections Split. In order to exercise
the Stock Option,
o    the value of our common  stock on the exercise  date and the closing  price
     for our common  stock on each day during the  previous 10 trading days must
     be at least $8.00 per share,
o    we must have registered the Stock Option Shares under the Securities Act of
     1933 and the Stock Options Shares must be unrestricted and transferable,
o    we must have  taken all steps  necessary  to allow FMAC to  distribute  the
     Stock Option Shares to its unsecured creditors, and
o    we cannot have  purchased any of our common stock (except upon the exercise
     of previously issued and outstanding options,  warrants or other rights) or
     announced any stock repurchase  programs from the delivery of the notice of
     our intent to exercise this option through the exercise date.

    If we issue  the Stock  Option  Shares  directly  to FMAC,  FMAC may  either
distribute  such shares to its  unsecured  creditors  or sell such Stock  Option
Shares and distribute the proceeds to its unsecured creditors,  or if necessary,
use  the  proceeds  of the  sale  of the  Stock  Option  Shares  to pay  ongoing
administrative and operating expenses.

    FMAC or its nominees or pledgees may sell or  distribute  some or all of the
FMAC warrants and/or related warrant shares and/or Stock Option Shares from time
to time  through  dealers,  brokers or other  agents or  directly to one or more
purchasers,  including pledgees,  in transactions (which may involve crosses and
block  transactions)  on Nasdaq (as to the warrant  shares  and/or  Stock Option
Shares only), in privately negotiated  transactions (including sales pursuant to
pledges),  in the  over-the-counter  market,  in  brokerage  transactions,  in a
combination of such  transactions or by any other legally  available means. Such
transactions  may be  effected  by FMAC or its  nominees  or  pledgees at market
prices  prevailing  at the time of sale,  at prices  related to such  prevailing
market prices, at negotiated  prices, or at fixed prices,  which may be changed.
Brokers,  dealers,  or agents  participating  in such  transactions  may receive
compensation in the form of discounts,  concessions or commissions  from FMAC or
its nominees or pledgees  (and,  if they act as agent for the  purchaser of such
shares, from such purchaser). Such discounts, concessions or commissions as to a
particular broker, dealer, or agent might be in excess of those customary in the
type of transaction  involved.  To the extent required, we will file, during any
period in which offers or sales are being made, one or more  supplements to this
prospectus to set forth any other material  information with respect to the plan
of distribution not previously disclosed.

                                       69
<PAGE>

    FMAC will be deemed to be an underwriter, as such term is defined in Section
2(11) of the Securities  Act, of the FMAC warrants,  warrant  shares,  and Stock
Option Shares to the extent that it participates, directly or indirectly, in the
distribution  of such  securities.  Both Ugly  Duckling  and FMAC have agreed to
indemnify the other against certain  liabilities  including certain  liabilities
under the Securities Act.

Bank Group Warrants and Related Warrant Shares

    The selling securityholders or their nominees or pledgees,  other than FMAC,
may sell or distribute  some or all of the bank group  warrants  and/or  related
warrant  shares from time to time  through  dealers,  brokers or other agents or
directly to one or more purchasers,  including pledgees,  in transactions (which
may involve crosses and block  transactions) on Nasdaq (as to the warrant shares
only),  in  privately  negotiated  transactions  (including  sales  pursuant  to
pledges),  in the  over-the-counter  market,  in  brokerage  transactions,  in a
combination of such  transactions or by any other legally  available means. Such
transactions  may be effected by the selling  securityholders  at market  prices
prevailing  at the time of sale,  at prices  related to such  prevailing  market
prices, at negotiated prices, or at fixed prices, which may be changed. Brokers,
dealers or agents participating in such transactions may receive compensation in
the  form  of   discounts,   concessions   or   commissions   from  the  selling
securityholders  (and,  if they act as agent for the  purchaser  of such shares,
from  such  purchaser).  Such  discounts,  concessions  or  commissions  as to a
particular broker,  dealer or agent might be in excess of those customary in the
type of  transaction  involved.  This  prospectus  also  may be  used,  with our
consent, by donees of the selling  securityholders or by other persons acquiring
bank group  warrants and related  warrant  shares and who wish to offer and sell
such shares under  circumstances  requiring or making  desirable its use. To the
extent  required,  we will file,  during any period in which offers or sales are
being made, one or more supplements to this prospectus to set forth the names of
donees of  selling  securityholders  and any  other  material  information  with
respect to the plan of distribution not previously disclosed.  In addition,  any
bank group  warrants and related  warrant shares which qualify for sale pursuant
to Section 4 of, or Rule 144 under,  the  Securities  Act may be sold under such
provisions rather than pursuant to this prospectus.

    The selling  securityholders  and any such  brokers,  dealers or agents that
participate in such distribution may be deemed to be  "underwriters"  within the
meaning of the Securities Act with regard to the bank group warrants and related
warrant shares,  and any discounts,  commissions or concessions  received by any
such brokers, dealers or agents might be deemed to be underwriting discounts and
commissions  under the  Securities  Act.  Neither Ugly  Duckling nor the selling
securityholders can presently estimate the amount of such compensation.  We know
of no existing  arrangements  between any selling  securityholder  and any other
selling  securityholder,  broker,  dealer or other agent relating to the sale or
distribution of the bank group warrants and related warrant shares.

    The selling  securityholders will be subject to applicable provisions of the
Exchange  Act  and the  rules  and  regulations  thereunder,  including  without
limitation  Regulation M, which provisions may limit the timing of purchases and
sales of any of the bank  group  warrants  and  related  warrant  shares  by the
selling  securityholders.  All of the foregoing may affect the  marketability of
the bank group warrants and related warrant shares.

    We will pay  substantially  all of the expenses incident to this offering of
the  bank  group   warrants   and   related   warrant   shares  by  the  selling
securityholders  to the public other than  commissions and discounts of brokers,
dealers or agents. Each selling securityholder may indemnify any broker, dealer,
or agent that  participates  in  transactions  involving sales of the bank group
warrants and related  warrant  shares  against  certain  liabilities,  including
liabilities  arising under the  Securities  Act. We have agreed to indemnify the
selling   securityholders   against  certain   liabilities   including   certain
liabilities under the Securities Act. Insofar as indemnification for liabilities
arising under the Securities Act may be permitted to our directors,  officers or
persons  controlling  us,  we have  been  informed  that in the  opinion  of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Securities Act and is therefore unenforceable.

General

    Our common  stock is traded on Nasdaq under the symbol  "UGLY."  Neither the
FMAC  Warrants  nor the bank  group  warrants  will be  listed  on any  national
securities exchange or admitted for trading on Nasdaq.

    We are bearing the expenses of registration of the FMAC warrants, bank group
warrants,  warrant  shares,  and Stock Option Shares  offered  hereby,  which we
estimate will be approximately $400,000.

                                       70
<PAGE>

                                  LEGAL MATTERS

    The validity of the securities offered hereby is being passed upon for us by
Snell & Wilmer L.L.P., Phoenix, Arizona.

                                     EXPERTS

    The  consolidated  financial  statements of Ugly Duckling  Corporation as of
December  31, 1998 and 1997 and for each of the years in the  three-year  period
ended  December  31, 1998,  have been  included  herein and in the  Registration
Statement  in  reliance  upon the  report  of KPMG  LLP,  independent  auditors,
appearing  elsewhere  herein,  and upon the authority of said firm as experts in
accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

    We have filed a  registration  statement on Form S-1 with the Securities and
Exchange  Commission (the "Commission") with respect to the FMAC warrants,  bank
group warrants,  warrant shares, and Stock Option Shares offered hereby.  Please
see the  registration  statement and the exhibits and schedules filed as part of
the registration  statement for further  information about us and our stock. You
may examine the registration  statement,  including the exhibits thereto, at the
Commission's public reference facility at Room 1024,  Judiciary Plaza, 450 Fifth
Street, N.W., Washington,  D.C. 20549. In addition, you can obtain copies of all
or any part of the  registration  statement,  including such exhibits,  from the
Commission  at its principal  office in  Washington,  D.C.,  upon payment of the
required fees.

    We are  subject  to the  reporting  and  informational  requirements  of the
Exchange Act and file reports, proxy statements,  and other information with the
Commission.  You may inspect and copy such reports, proxy statements,  and other
information  filed by us at the principal office of the Commission at Room 1024,
Judiciary  Plaza,  450 Fifth Street,  N.W.,  Washington D.C.  20549,  and at the
following regional offices of the Commission: 7 World Trade Center, New York, NY
10048,  and  Northwestern  Atrium Center,  500 West Madison Street,  Suite 1400,
Chicago,  IL 60601.  You may  obtain  copies of such  material  from the  Public
Reference Section of the Commission at its principal office at 450 Fifth Street,
N.W.,  Washington D.C. 20549,  upon payment of the required fees. The Commission
maintains  a World Wide Web site  (http://www.sec.gov)  that  contains  reports,
proxy statements, and other information regarding registrants,  such as us, that
file electronically with the Commission.

    Our common stock is traded on Nasdaq.  Reports, proxy statements,  and other
information filed by us may be inspected and copied at the National  Association
of Securities Dealers, 1735 K Street, N.W., Washington, D.C. 20007.


                                       71
<PAGE>

                    UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                    INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Independent Auditors' Report.............................................    F-2

Consolidated Financial Statements:

Consolidated Balance Sheets as of December 31, 1998 and 1997.............    F-3

Consolidated  Statements  of Operations  for the years ended  December 31,
1998,1997 and 1996.........................................................  F-4

Consolidated Statements of Stockholders' Equity for the years ended
December 31, 1998, 1997 and 1996...........................................  F-5

Consolidated  Statements  of Cash Flows for the years ended  December  31,
1998, 1997 and 1996......................................................... F-6

Notes to Consolidated Financial Statements.................................  F-7

                    UGLY DUCKLING CORPORATION AND SUBSIDIARIES

               INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


Condensed Consolidated Financial Statements:

Condensed  Consolidated  Balance  Sheets as of March 31, 1999 and  December
31, 1998...............................................................     F-27

Condensed Consolidated Statements of Operations for the three months ended
March 31, 1999 and 1998...................................................  F-28

Consolidated  Statements of Cash Flows for the three months ended March 31,
1999 and 1998.........................................................      F-29

Notes to Consolidated Financial Statements................................. F-30

                                       F-1
<PAGE>


                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
Ugly Duckling Corporation:

    We  have  audited  the  accompanying  consolidated  balance  sheets  of Ugly
Duckling  Corporation and subsidiaries as of December 31, 1998 and 1997, and the
related  consolidated  statements of operations,  stockholders'  equity and cash
flows for each of the years in the  three-year  period ended  December 31, 1998.
These   consolidated   financial   statements  are  the  responsibility  of  our
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

    We conducted  our audits in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

    In our opinion,  the  consolidated  financial  statements  referred to above
present  fairly,  in all  material  respects,  the  financial  position  of Ugly
Duckling  Corporation and subsidiaries as of December 31, 1998 and 1997, and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1998 in conformity with generally  accepted
accounting principles.

                                    /S/ KPMG LLP

Phoenix, Arizona
February 18, 1999


                                       F-2
<PAGE>

                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                           Consolidated Balance Sheets

                                                             December 31,
                                                           1998        1997
                                                        (In thousands, except
                                                            share amounts)

                                  ASSETS

  Cash and Cash Equivalents............................  $   2,751   $   3,537
  Finance Receivables, Net.............................    163,209      90,573
  Notes Receivable, Net................................     28,257      26,745
  Inventory............................................     44,167      32,372
  Property and Equipment, Net..........................     32,970      39,827
  Intangible Assets, Net...............................     15,530      17,543
  Other Assets.........................................     20,575      11,246
  Net Assets of Discontinued Operations................     38,516      54,583
                                                            ------      ------
                                                         $ 345,975   $ 276,426
                                                         =========   =========

               LIABILITIES AND STOCKHOLDERS' EQUITY

  Liabilities:
    Accounts Payable...................................  $   2,479   $   2,867
    Accrued Expenses and Other Liabilities.............     19,694      14,964
    Notes Payable......................................     55,093      64,821
    Collateralized Notes Payable.......................     62,201          --
    Subordinated Notes Payable.........................     43,741      12,000
                                                            ------      ------
            Total Liabilities..........................    183,208      94,652
                                                           =======      ======
  Stockholders' Equity:
    Preferred  Stock $.001 par value,  10,000,000  shares
    authorized, none issued and outstanding............       --          --
  Common  Stock  $.001 par  value,  100,000,000  shares
    authorized, 18,605,000 and 18,521,000 issued,
    respectively, and 15,841,000 and 18,521,000 outstanding,
    respectively                                                19          19
    Additional Paid in Capital                             173,809     172,603
    Retained Earnings...................................     3,449       9,152
    Treasury Stock,  2,761 ,000 shares at cost..........   (14,510)         --
            Total Stockholders' Equity..................   162,767     181,774
  Commitments and Contingencies ........................      --            --
                                                           --------    -------
                                                         $ 345,975   $ 276,426
                                                         =========   =========

          See accompanying notes to Consolidated Financial Statements.


                                      F-3
<PAGE>
<TABLE>
<CAPTION>

                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                      Consolidated Statements of Operations

                                                                    Years Ended December 31,
                                                                    ------------------------
                                                                  1998         1997         1996
                                                                -------       ------       ------
                                                                 (In thousands, except earnings
                                                                        per share amounts)
<S>                                                             <C>         <C>         <C>
  Sales of Used Cars......................................      $287,618    $ 123,814   $  53,768
  Less:
    Cost of Used Cars Sold................................      167,014        72,358      31,879
    Provision for Credit Losses...........................       67,634        23,045       9,657
                                                                 ------        ------       -----
                                                                 52,970        28,411      12,232
                                                                 ------        ------      ------
  Other Income:
    Interest Income.......................................       27,828        18,736       8,597
    Gain on Sale of Loans.................................       12,093        14,852       3,925
    Servicing and Other Income............................       38,631        12,681       2,537
                                                                 ------        ------       -----
                                                                 78,552        46,269      15,059
                                                                 ------        ------      ------

  Income before Operating Expenses........................      131,522        74,680      27,291
                                                                -------        ------      ------
  Operating Expenses:
    Selling and Marketing.................................       20,565        10,538       3,585
    General and Administrative............................       92,402        41,902      13,118
    Depreciation and Amortization.........................        5,735         3,301       1,382
                                                                  -----         -----       -----
                                                                118,702        55,741      18,085
                                                                -------        ------      ------

  Income before Interest Expense..........................       12,820        18,939       9,206
  Interest Expense........................................        6,904         2,774       2,429
                                                                  -----         -----       -----
  Earnings before Income Taxes............................        5,916        16,165       6,777
  Income Taxes............................................        2,396         6,637         100
                                                                  -----         -----         ---
  Earnings from Continuing Operations.....................        3,520         9,528       6,677
  Discontinued Operations:
  Loss from Operations of Discontinued Operations,
       net of income tax benefit of $489, $58, and $0.....         (768)          (83)       (811)
  Loss from Disposal of Discontinued Operations,
       net of income tax benefit of $5,393, $0, and $0....       (8,455)           --          --
                                                                --------     --------   ---------
  Net Earnings (Loss).....................................      $(5,703)    $   9,445   $   5,866
                                                                =======     =========   =========
  Earnings  per Common Share from Continuing Operations:
    Basic.................................................      $   0.19    $    0.53   $    0.73
                                                                ========    =========   =========
    Diluted...............................................      $   0.19    $    0.52   $    0.69
                                                                ========    =========   =========
  Net Earnings (Loss) per Common Share:
    Basic.................................................      $  (0.32)   $    0.53   $    0.63
                                                                ========    =========   =========
    Diluted...............................................      $  (0.31)   $    0.52   $    0.60
                                                                ========    =========   =========
</TABLE>

                See accompanying notes to Consolidated Financial Statements.

                                      F-4
<PAGE>
<TABLE>
<CAPTION>

                                        UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                                      Consolidated Statements of Stockholders' Equity
                                       Years Ended December 31, 1998, 1997, and 1996
                                                      (in thousands)

                                                                                                        Retained
                                                                                                        Earnings       Total
                                          Number of Shares                    Amount ($'s)           (Accumulated  Stockholders'
                                          ----------------               ----------------------       ------------  -------------
                                    Preferred   Common   Treasury     Preferred   Common   Treasury     Deficit)       Equity
                                    ---------   ------   --------     ---------   ------   --------     --------       ------
<S>                                   <C>       <C>                   <C>       <C>          <C>        <C>            <C>
    Balances at December 31,
      1995........................     1,000     5,580         --     $10,000   $     127    $   --     $ (5,243)      $  4,884
    Issuance of Common Stock
       for  Cash..................       --      7,281         --          --      79,335        --           --         79,335
    Conversion of Debt to
      Common  Stock...............       --        444         --          --       3,000        --           --          3,000
    Issuance of Common Stock
       to Board of Director's.....       --         22         --          --         150        --           --            150
    Redemption of Preferred          (1,000)        --         --     (10,000)         --        --           --        (10,000)
       Stock......................
    Preferred Stock Dividends.....       --         --         --          --          --        --         (916)          (916)
    Net Earnings for the Year.....       --         --         --          --          --        --        5,866          5,866
                                     ------     ------    -------      -------     ------     -----        -----          -----
    Balances at December 31,
      1996........................       --     13,327         --          --      82,612        --         (293)        82,319
    Issuance of Common Stock
       for Cash...................       --      5,194         --          --      89,398        --           --         89,398
    Issuance of Common Stock
      Warrants....................       --         --         --          --         612        --           --            612
    Net Earnings for the Year.....       --         --         --          --          --        --        9,445          9,445
                                      -----    -------    -------      -------    -------    ------        -----          -----
    Balances at December 31,
      1997........................       --     18,521         --          --     172,622        --        9,152        181,774
    Issuance of Common Stock
       for  Cash..................       --         84         --          --         306        --           --            306
    Issuance of Common Stock
      Warrants....................       --         --         --          --         900        --           --            900
    Purchase of Treasury Stock
       for Cash...................       --         --        (72)         --          --      (535)          --           (535)
    Acquisition    of   Treasury
     Stock for Subordinated
     Debentures....................      --         --     (2,689)         --          --     (13,975)        --        (13,975)
    Net Loss for the Year.........       --         --         --          --          --       --        (5,703)        (5,703)
    Balances at December 31,           -----    ------     ------     -------   ---------  ---------    --------      ----------
      1998........................       --     18,605     (2,761)    $    --   $ 173,828  $ (14,510)   $  3,449      $ 162,767
                                       =====    ======     ======     =======   =========  =========    ========      =========
</TABLE>



          See accompanying notes to Consolidated Financial Statements.


                                      F-5
<PAGE>
<TABLE>
<CAPTION>

                                        UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                                           Consolidated Statements of Cash Flows

                                                                          Years Ended December 31,
                                                                          ------------------------
                                                                       1998         1997         1996
                                                                       ----         ----         ----
                                                                               (In thousands)
<S>                                                                 <C>          <C>           <C>
Cash Flows from Operating Activities:
  Net Earnings (Loss)..........................................     $   (5,703)  $    9,445    $  5,866
  Adjustments  to  Reconcile  Net  Earnings  (Loss)  to Net  Cash
Provided by
    (Used in) Operating Activities from Continuing Operations:
  Loss from Discontinued Operations............................          9,223           83         811
  Provision for Credit Losses..................................         67,634       23,045       9,657
  Gain on Sale of Loans........................................        (12,093)      (6,721)     (3,925)
  Deferred Income Taxes........................................         (3,344)       1,094         498
  Depreciation and Amortization................................          5,735        3,301       1,382
  Purchase of Finance Receivables for Sale.....................       (207,085)    (116,830)    (48,996)
  Proceeds from Sale of Finance Receivables....................        159,498       81,098      30,259
  Collections of Finance Receivables...........................         22,000       15,554      26,552
  Decrease (Increase) in Inventory.............................        (11,795)     (20,592)        778
  Increase in Other Assets.....................................         (6,020)      (2,779)     (2,155)
     Increase  in  Accounts  Payable,  Accrued  Expenses,  and Other
Liabilities....................................................          5,425        6,905       2,571
  Increase (Decrease) in Income Taxes Receivable/Payable.......         (1,233)      (1,378)        535
  Other, Net...................................................           (156)          --          --
    Net Cash Provided by (Used in) Operating Activities                 -------      -------     -------
      of Continuing Operations.................................         22,086       (7,775)     23,833
                                                                        ------       ------      ------
Cash Flows from Investing Activities:
  Increase in Finance Receivables..............................       (111,467)     (20,941)         --
  Collections of Finance Receivables...........................         22,779        9,160          --
  Increase in Investments Held in Trust........................        (13,802)      (8,475)     (3,162)
  Advances under Notes Receivable..............................        (13,669)     (32,782)         --
  Repayments of Notes Receivable...............................         11,857        6,900         137
  Proceeds from disposal of Property and Equipment.............         27,413           --          --
  Purchase of Property and Equipment...........................        (21,786)     (19,509)     (5,549)
  Payment for Acquisition of Assets............................             --      (45,220)         --
  Other, Net...................................................             --           --      (1,944)
    Net  Cash  Used  in  Investing   Activities   of   Continuing      -------      --------    --------
    Operations.....................................................    (98,675)    (110,867)    (10,518)
                                                                       -------     --------     --------
Cash Flows from Financing Activities:
  Additions to Notes Payable...................................         95,191       22,228       1,000
  Repayments of Notes Payable..................................        (43,169)          --     (28,610)
  Issuance of Subordinated Notes Payable.......................         19,630           --          --
  Repayment of Subordinated Notes Payable......................         (2,000)      (2,000)       (553)
  Redemption of Preferred Stock................................             --           --     (10,000)
  Proceeds from Issuance of Common Stock.......................            306       89,398      79,435
  Acquisition of Treasury Stock................................           (535)          --          --
  Other, Net...................................................           (464)        (178)     (1,158)
    Net Cash  Provided  by  Financing  Activities  of  Continuing       ------      -------      ------
    Operations.....................................................     68,959      109,448      40,114
                                                                        ------      -------      ------
Net Cash Provided by (Used in) Discontinued Operations.........          6,844       (5,724)    (36,393)
                                                                         -----       ------     -------
Net Increase (Decrease) in Cash and Cash Equivalents...........           (786)     (14,918)     17,036
Cash and Cash Equivalents at Beginning of Year.................          3,537       18,455       1,419
                                                                         -----       ------       -----
Cash and Cash Equivalents at End of Year.......................     $    2,751   $    3,537    $ 18,455
                                                                    ==========   ==========    ========
Supplemental Statement of Cash Flows Information:
  Interest Paid................................................     $   10,483   $    5,382    $  5,144
  Income Taxes Paid............................................          1,633        6,570         450
  Assumption of Debt in Connection with Acquisition of Assets..             --       29,900          --
  Conversion of Note Payable to Common Stock...................             --           --       3,000
  Purchase of Property and Equipment with Notes Payable........            825           --       8,313
  Purchase of Property and Equipment with Capital Leases.......             --          357          57
  Purchase of Treasury Stock with Subordinated Notes Payable...         13,835           --          --
  Issuance of Warrants for Subordinated Note Payable...........            900           --          --
</TABLE>

          See accompanying notes to Consolidated Financial Statements.


                                      F-6
<PAGE>

                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

(1) Organization and Acquisitions

    Ugly  Duckling  Corporation,  a  Delaware  corporation  (the  Company),  was
incorporated  in April 1996 as the  successor to Ugly  Duckling  Holdings,  Inc.
(UDH), an Arizona corporation formed in 1992. Contemporaneous with the formation
of the Company,  UDH was merged into the Company with each share of UDH's common
stock exchanged for 1.16 shares of common stock in the Company and each share of
UDH's  preferred stock exchanged for one share of preferred stock in the Company
under  identical  terms and  conditions.  UDH was  effectively  dissolved in the
merger. The resulting effect of the merger was a recapitalization increasing the
number of authorized shares of common stock to 20,000,000 and a 1.16-to-1 common
stock split  effective April 24, 1996. The  stockholders'  equity section of the
Consolidated  Balance Sheets and the Statements of Stockholders'  Equity reflect
the number of  authorized  shares after  giving  effect to the merger and common
stock split. The Company's principal stockholder is also the sole stockholder of
Verde Investments, Inc. (Verde). The Company's subordinated debt is held by, and
the land for certain of its car  dealerships  and loan servicing  facilities was
leased from Verde until December 31, 1996, see Note 16.

    During 1997, the Company  completed several  acquisitions.  In January 1997,
the  Company  acquired  substantially  all of the  assets  of  Seminole  Finance
Corporation  and related  companies  (Seminole)  including  four  dealerships in
Tampa/St.  Petersburg and a contract portfolio of approximately $31.1 million in
exchange for approximately  $2.5 million in cash and assumption of $29.9 million
in debt. In April 1997, the Company purchased substantially all of the assets of
E-Z Plan,  Inc.  (EZ Plan),  including  seven  dealerships  in San Antonio and a
contract portfolio of approximately  $24.3 million in exchange for approximately
$26.3 million in cash. In September 1997, the Company acquired substantially all
of the  dealership  and loan  servicing  assets (but not the loan  portfolio) of
Kars-Yes Holdings Inc. and related  companies (Kars),  including six dealerships
in the Los Angeles  market,  two in the Miami market,  two in the Atlanta market
and two in the Dallas  market,  in exchange  for  approximately  $5.5 million in
cash. These  acquisitions were recorded in accordance with the "purchase method"
of accounting,  and,  accordingly,  the purchase price has been allocated to the
assets  purchased and the  liabilities  assumed  based upon the  estimated  fair
values at the date of  acquisition.  The excess of the  purchase  price over the
fair values of the net assets acquired was  approximately  $16.0 million and has
been recorded as goodwill,  which is being  amortized over periods  ranging from
fifteen to twenty years.  The results of  operations of the acquired  operations
have  been  included  in the  accompanying  statements  of  operations  from the
respective acquisition dates.

(2) Discontinued Operations

    In February  1998,  the Company  announced its intention to close its branch
office network (the "Branch Offices") through which the Company purchased retail
installment  contracts,  and exit this line of business in the first  quarter of
1998. The Company recorded a pre-tax charge to discontinued  operations of $15.1
million  (approximately $9.2 million,  net of income taxes) in 1998. The closure
was substantially  complete as of March 31, 1998 and included the termination of
approximately  400  employees,  substantially  all of whom were  employed at the
Company's  76  branches  that  were in place  on the  date of the  announcement.
Approximately  $1.7  million  of the  discontinued  operations  charge  was  for
termination benefits, $6.7 million for portfolio allowance and collection costs,
$2.5 million for write-off of pre-opening and start-up costs,  and the remainder
for lease  payments on idle  facilities,  writedowns of leasehold  improvements,
data  processing  and  other   equipment.   The  Company  has  reclassified  the
accompanying   consolidated  balance  sheets  and  consolidated   statements  of
operations of the Branch Offices to Discontinued Operations.

    In April 1998, the Company  announced  that its Board of Directors  directed
management  to  proceed  with  separating  the  Company's  operations  into  two
companies.  The Company  formed a new  subsidiary  to operate the Cygnet  Dealer
Program and Cygnet Financial Services ("Non Dealership Operations").  A proposal
to split-up the Company  through a rights  offering was approved by stockholders
at the annual meeting held in August 1998 and rights were subsequently issued to
Company  stockholders.  The  Company  had  previously  reported  the net assets,
results  of  operations,  and cash  flows of the Non  Dealership  Operations  in
Discontinued  Operations.  However,  the rights offering failed due to a lack of
shareholder  participation.  The Board of Directors  has directed  management to


                                      F-7
<PAGE>

cease its efforts, for the time being, to separate the Non Dealership Operations
of the  Company.  As a result of the  aforementioned,  the assets,  liabilities,
results of operations, and cash flows of the Non Dealership Operations have been
reclassified  into  continuing  operations  for the periods  presented  in these
consolidated  financial  statements.   Total  assets  and  liabilities  for  Non
Dealership Operations were $77.2 million and $8.7 million, and $49.9 million and
$559,000 at December  31, 1998 and 1997,  respectively.  Revenues  and  Earnings
(Loss) before Interest Expense were $32,837,000 and $3,993,000,  $14,664,000 and
$11,331,000,  and zero and zero, respectively,  for the years ended December 31,
1998,  1997,  and 1996. The Company did not record any charges to record the net
assets of the Non Dealership  Operations at net realizable value at the time the
separation was announced,  and, consequently,  did not reverse any loss accruals
during 1998.

     The components of Net Assets of Discontinued  Operations as of December 31,
1998 and December 31, 1997 follow (in thousands):

                                                      December 31,
                                                      ------------
                                                    1998       1997
                                                    ----       ----
Finance Receivables, net.....................     $ 30,649   $ 26,780
Residuals in Finance Receivables Sold........        7,875     16,099
Investments Held in Trust....................        3,665      7,277
Property and Equipment.......................        1,198      1,424
Capitalized Start-up Costs...................           --      2,453
Other  Assets,  net  of  Accounts  Payable  and
Accrued                                              1,153        550
  Liabilities................................
Disposal Liability...........................       (6,024)        --
                                                    ------     ------
                                                  $ 38,516   $ 54,583
                                                  ========   ========

    Following  is a  summary  of  the  operating  results  of  the  Discontinued
Operations for the years ended December 31, 1998, 1997, and 1996 (in thousands):

                                                       December 31,
                                                       ------------
                                               1998        1997          1996
                                               ----        ----          ----
Revenues.................................    $  3,095    $ 21,213     $ 7,768
Expenses.................................     (18,200)    (21,354)     (8,579)
                                              -------     -------      ------
Loss before Income Tax (Benefit).........     (15,105)       (141)       (811)
Income Tax Benefit.......................      (5,882)        (58)         --
                                               -------        ----         --
Loss from Discontinued Operations........    $ (9,223)   $    (83)    $  (811)
                                              ========    ========     =======

(3) Summary of Significant Accounting Policies

Operations

    The Company,  through its  subsidiaries,  owns and  operates  used car sales
dealerships,  a collateralized  dealer finance  program,  and a third party bulk
purchasing and loan servicing operation. Additionally, Ugly Duckling Receivables
Corporation  (UDRC)  and Ugly  Duckling  Receivables  Corporation  II (UDRC II),
"bankruptcy  remote  entities" are the Company's  wholly-owned  special  purpose
securitization   subsidiaries.   Their  assets  include   residuals  in  finance
receivables sold and investments held in trust,  including amounts classified as
discontinued   operations,   in  the  amounts  of  $7,875,000  and   $3,665,000,
respectively,  at  December  31,  1998 and in the  amounts  of  $16,099,000  and
$7,277,000,  respectively,  at December 31,  1997.  These  amounts  would not be
available to satisfy claims of creditors of the Company.

Principles of Consolidation

    The Consolidated  Financial  Statements  include the accounts of the Company
and its subsidiaries.  Significant  intercompany  accounts and transactions have
been eliminated in consolidation.

Use of Estimates

    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect  the  reported  amount of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

                                      F-8
<PAGE>

Concentration of Credit Risk

    The Company  provides sales finance services in connection with the sales of
used cars to individuals  residing in numerous  metropolitan  areas. The Company
operated a total of 56, 41, and 8 used car dealerships (company  dealerships) in
nine,  ten and two  metropolitan  markets at December 31, 1998,  1997, and 1996,
respectively.

    As of December 31, 1998,  the Company's  Cygnet Dealer Program had warehouse
purchase  facilities and revolving lines of credit with a total of approximately
63 third party dealers.  Cygnet  Dealer's net investment in finance  receivables
purchased  from 2 third  party  dealers  totaled  approximately  $15.1  million,
representing  approximately  34% of  Cygnet  Dealer's  net  finance  receivables
portfolio as of December 31, 1998.  There were no other third party dealer loans
that exceeded 10% of the Company's finance receivables  portfolio as of December
31, 1998.

    Periodically  during  the year,  the  Company  maintains  cash in  financial
institutions in excess of the amounts insured by the federal government.

Cash Equivalents

    The Company  considers all highly  liquid debt  instruments  purchased  with
maturities  of three  months or less to be cash  equivalents.  Cash  equivalents
generally consist of interest bearing money market accounts.

Revenue Recognition

    Interest  income  is  recognized  using the  interest  method.  Direct  loan
origination  costs related to contracts  originated at Company  dealerships  are
deferred  and  charged  against  finance  income  over the  life of the  related
installment sales contract as an adjustment of yield. The accrual of interest is
suspended if  collection  becomes  doubtful,  generally 90 days past due, and is
resumed when the loan becomes  current.  Interest income also includes income on
the Company's residual interests from its Securitization Program.

    Revenue from the sales of used cars is recognized  upon  delivery,  when the
sales contract is signed and the agreed-upon down payment has been received.

Residuals in Finance  Receivables  Sold,  Investments Held in Trust, and Gain on
Sale of Loans

    In 1996, the Company initiated a Securitization  Program under which it sold
(securitized),  on a non-recourse  basis,  finance  receivables to a trust which
used the  finance  receivables  to create  asset  backed  securities  which were
remitted to the Company in  consideration  for the sale.  The Company  then sold
senior  certificates  (A  certificates)  to third party  investors  and retained
subordinated  certificates (B certificates).  In consideration of such sale, the
Company received cash proceeds from the sale of certificates  collateralized  by
the  finance   receivables  and  the  right  to  future  cash  flows  under  the
subordinated  certificates  (residual in finance  receivables sold, or residual)
arising from those  receivables  to the extent not required to make  payments on
the A certificates sold to a third party or to pay associated costs.

    Gains or losses were determined based upon the difference  between the sales
proceeds for the portion of finance  receivables sold and the Company's recorded
investment in the finance  receivables  sold. The Company allocated the recorded
investment  in the  finance  receivables  between  the  portion  of the  finance
receivables  sold and the portion  retained based on the relative fair values on
the date of sale.

    To the extent that actual cash flows on a securitization  are below original
estimates and differ  materially from the original  securitization  assumptions,
and in the opinion of management,  if those differences  appear to be other than
temporary in nature, the Company's residual will be adjusted, with corresponding
charges  against  income in the  period in which the  adjustment  is made.  Such
evaluations are performed on a security by security basis,  for each certificate
or spread account retained by the Company.

                                      F-9
<PAGE>

    The structure of the Company's securitization transaction consummated in the
fourth  quarter  of 1998 was  changed  from the  structure  of the  transactions
previously effected under its Securitization  Program and has been accounted for
as a secured financing in accordance with SFAS 125, Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities (SFAS No. 125).
The loan contracts included in the transaction remain in Finance Receivables and
the A Certificates are reflected in Collateralized Notes Payable.

    The Company is required to make an initial  deposit  into an account held by
the trustee  (spread  account) and to pledge this cash to the trust to which the
finance  receivables  were sold.  The trustee in turn invests the cash in highly
liquid  investment  securities.  In addition,  the Company (through the trustee)
deposits  additional  cash flows  from the  residual  to the  spread  account as
necessary to attain and maintain the spread account at a specified percentage of
the  underlying  finance  receivable  principal  balances.  These  deposits  are
classified as Finance Receivables.

     Residuals in Finance Receivables Sold are classified as  "held-to-maturity"
securities in accordance with SFAS No. 115.

Servicing Income

    Servicing  Income is recognized when earned.  Servicing costs are charged to
expense as incurred.  In the event delinquencies  and/or losses on the portfolio
serviced exceed  specified  levels,  the Company may be required to transfer the
servicing of the portfolio to another servicer.

Finance Receivables and Allowance for Credit Losses

    Finance  receivables  consist  of  contractually   scheduled  payments  from
installment  sales contracts net of unearned finance  charges,  accrued interest
receivable,  direct loan  origination  costs,  investments held in trust, and an
allowance for credit losses, including nonaccretable discounts.

    The Company  follows the  provisions  of Statement  of Financial  Accounting
Standards No. 91,  "Accounting for Nonrefundable  Fees and Costs Associated with
Originating or Acquiring  Loans and Initial Direct Costs of Leases." Direct loan
origination  costs  represent the  unamortized  balance of costs incurred in the
origination of contracts at the Company's dealerships.

    An allowance for credit losses  (allowance)  is  established by charging the
provision  for credit  losses and the  allocation  of acquired  allowances.  For
contracts generated by the Company dealerships,  the allowance is established by
charging the provision for credit losses.  Contracts  purchased from third party
dealers are generally  purchased with an acquisition  discount  (discount).  The
discount is negotiated with third party dealers pursuant to a financing  program
that bases the discount on, among other things,  the credit risk of the borrower
and the amount to be  financed in relation  to the car's  wholesale  value.  The
discount is allocated between nonaccretable  discount and discount available for
accretion to interest income. The portion of discount allocated to the allowance
is based upon historical  performance and write-offs of contracts  acquired from
third party dealers,  as well as the general credit  worthiness of the borrowers
and the  wholesale  value of the vehicle.  The  remaining  discount,  if any, is
deferred and accreted to income using the interest method.

    To the  extent  that the  allowance  is  considered  insufficient  to absorb
anticipated credit losses,  additions to the allowance are established through a
charge to the  provision  for credit  losses.  The  evaluation  of the allowance
considers such factors as the  performance of each  dealerships  loan portfolio,
the  Company's  historical  credit  losses,  the overall  portfolio  quality and
delinquency  status,  the  review  of  specific  problem  loans,  the  value  of
underlying  collateral,  and  current  economic  conditions  that may affect the
borrower's ability to pay.

Notes Receivable

    Notes  receivable are recorded at cost, less related  allowance for impaired
notes receivable.  Management,  considering information and events regarding the
borrowers  ability to repay their  obligations,  including an  evaluation of the
estimated value of the related collateral,  considers a note to be impaired when
it is probable that the Company will be unable to collect  amounts due according
to the contractual terms of the note agreement.  When a loan is considered to be

                                      F-10
<PAGE>

impaired,  the amount of  impairment  is measured  based on the present value of
expected future cash flows discounted at the note's  effective  interest rate or
the fair value of the collateral if the loan is collateral dependent. Impairment
losses are included in the allowance  for credit losses  through a charge to the
provision for credit  losses.  Cash receipts on impaired  notes  receivable  are
applied to reduce the  principal  amount of such notes until the  principal  has
been received and are recognized as interest income, thereafter.

Inventory

     Inventory  consists of used  vehicles  held for sale which is valued at the
lower of cost or market,  and  repossessed  vehicles  which are valued at market
value. Vehicle  reconditioning costs are capitalized as a component of inventory
cost.The cost of used  vehicles sold is determined on a specific  identification
basis.

Property and Equipment

    Property and Equipment are stated at cost.  Depreciation  is computed  using
straight-line  and  accelerated  methods over the estimated  useful lives of the
assets  which range from three to ten years for  equipment  and thirty years for
buildings. Leasehold and land improvements are amortized using straight-line and
accelerated  methods over the shorter of the lease term or the estimated  useful
lives of the related improvements.

    The Company has  capitalized  costs related to the  development  of software
products for internal  use.  Capitalization  of costs begins when  technological
feasibility  has been  established  and ends when the software is available  for
general use.  Amortization is computed using the  straight-line  method over the
estimated economic life of five years.

Goodwill

    Goodwill,  which  represents the excess of purchase price over fair value of
net assets  acquired,  is amortized on a  straight-line  basis over the expected
periods to be benefited, generally fifteen to twenty years.

Post Sale Customer Support Programs

    A liability for the estimated cost of post sale customer support,  including
car repairs and the  Company's  down payment back and credit card  programs,  is
established at the time the used car is sold by charging Cost of Used Cars Sold.
The  liability is  evaluated  for  adequacy  through a separate  analysis of the
various programs' historical performance.

Income Taxes

    The Company utilizes the asset and liability method of accounting for income
taxes. Under the asset and liability method, deferred tax assets and liabilities
are  recognized  for the future tax  consequences  attributable  to  differences
between  the  financial  statement  carrying  amounts  of  existing  assets  and
liabilities and their respective tax bases.  Deferred tax assets and liabilities
are measured  using enacted tax rates expected to apply to taxable income in the
years in which those  temporary  differences  are  expected to be  recovered  or
settled.  The effect on deferred tax assets and  liabilities  of a change in tax
rates is recognized in income in the period that includes the enactment date.

Stock Option Plan

    The  Company  accounts  for its stock  option  plan in  accordance  with the
provisions of Accounting Principles Board ("APB") Opinion No. 25, Accounting for
Stock Issued to Employees,  and related  interpretations.  As such, compensation
expense is recorded on the date of grant only if the current market price of the
underlying  stock  exceeded  the  exercise  price.  The  Company has adopted the
disclosure provisions of SFAS No. 123, Accounting for Stock-Based  Compensation,
which permits  entities to provide pro forma net earnings and pro forma earnings
per share  disclosures  for employee stock option grants made in 1995 and future
years as if the  fair-value-based  method as  defined  in SFAS No.  123 had been
applied.

    The Company  uses one of the most widely used  option  pricing  models,  the
Black-Scholes  model  (Model),  for purposes of valuing its stock option grants.
The Model was developed for use in estimating  the fair value of traded  options
that have no vesting  restrictions and are fully transferable.  In addition,  it
requires  the input of highly  subjective  assumptions,  including  the expected

                                      F-11
<PAGE>

stock price volatility,  expected dividend yields,  the risk free interest rate,
and the expected life. Because the Company's stock options have  characteristics
significantly  different from those of traded  options,  and because  changes in
subjective input assumptions can materially  affect the fair value estimate,  in
management's  opinion,  the value  determined  by the  Model is not  necessarily
indicative of the ultimate value of the granted options.

Earnings Per Share

    Basic earnings per share is computed by dividing income  available to common
stockholders by the weighted-average number of common shares outstanding for the
period.  Diluted  earnings per share reflects the potential  dilution that could
occur if  securities  or  contracts  to issue  common  stock were  exercised  or
converted  into common  stock or resulted in the  issuance of common  stock that
then shared in the earnings of the Company.

Impairment of Long-Lived Assets

    Long-Lived  Assets and certain  identifiable  intangibles  are  reviewed for
impairment  whenever  events or changes in  circumstances  indicate the carrying
amount of an asset may not be recoverable.  Recoverability  of assets to be held
and used is  measured  by a  comparison  of the  carrying  amount of an asset to
future  undiscounted  net cash flows  expected to be generated by the asset.  If
such assets are  considered to be impaired,  the  impairment to be recognized is
measured  by the amount by which the  carrying  amount of the assets  exceed the
fair value of the assets.  Assets to be disposed of are reported at the lower of
the carrying amount or fair value less costs to sell.

Transfers and Servicing of Financial Assets and Extinguishments of Liabilities

    The Company  adopted the provisions of SFAS No. 125 on January 1, 1997. This
Statement  provides   accounting  and  reporting  standards  for  transfers  and
servicing  of  financial  assets and  extinguishments  of  liabilities  based on
consistent  application  of a  financial-components  approach  that  focuses  on
control.  It  distinguishes  transfers of  financial  assets that are sales from
transfers that are secured  borrowings.  Adoption of SFAS No. 125 did not have a
material impact on the Company.

Reclassifications

    Certain  reclassifications  have been made to the prior years'  consolidated
financial statement amounts to conform to the current year presentation.

(4) Finance Receivables and Allowance for Credit Losses

    A summary of finance  receivables  as of December  31, 1998 and 1997 follows
(in thousands):
<TABLE>
<CAPTION>

                                                                                    December 31,
                                                       ----------------------------------------------------------------------

                                                                     1998                                  1997
                                                       -------------------------------     ----------------------------------
                                                                  Non                                   Non
                                                     Dealership   Dealership               Dealership   Dealership
                                                     Operations   Operations      Total    Operations   Operations      Total
                                                     ----------   ----------      -----    ----------   ----------      -----
          <S>                                         <C>          <C>         <C>          <C>          <C>         <C>
          Installment   Sales  Contract   Principal   $ 93,936     $ 51,282    $145,218     $ 55,965     $ 27,480    $ 83,445
          Balances...............................
          Add: Accrued Interest Receivable.......          877          473       1,350          462          147         609
          Loan Origination Costs, Net............        2,237           --       2,237        1,431           --       1,431
                                                         -----       ------       -----        -----       ------       -----
          Principal Balances, Net................       97,050       51,755     148,805       57,858       27,627      85,485
          Residuals in Finance Receivables Sold..       33,331        2,625      35,956       13,277           --      13,277
          Investments Held in Trust..............       20,564           --      20,564       10,357           --      10,357
                                                        ------       ------      ------       ------       ------      ------
                                                       150,945       54,380     205,325       81,492       27,627     109,119
          Allowance for Credit Losses............      (24,777)      (2,024)    (26,801)     (10,356)      (1,035)    (11,391)
          Discount on Acquired Loans.............           --      (15,315)    (15,315)          --       (7,155)     (7,155)
                                                       -------      -------     -------      -------       ------      ------
          Finance Receivables, net...............     $126,168     $ 37,041    $163,209     $ 71,136     $ 19,437    $ 90,573
                                                      ========     ========    ========     ========     ========    ========

          Classification:
          Finance Receivables Held for Sale           $     --     $     --    $     --     $ 52,000     $     --    $ 52,000
          Finance Receivables Held for Investment       97,050       51,755     148,805        5,858       27,627      33,485
                                                        ------       ------     -------        -----       ------      ------
                                                      $ 97,050     $ 51,755    $148,805     $ 57,858     $ 27,627    $ 85,485
                                                      ========     ========    ========     ========     ========    ========
</TABLE>


                                      F-12
<PAGE>

    A summary of the allowance for credit losses on finance  receivables for the
years ended December 31, 1998, 1997 and 1996 follows (in thousands):
<TABLE>
<CAPTION>

                                                         1998                               1997                  1996
                                         --------------------------------    --------------------------------   ----------
                                                     Non                                 Non
                                         Dealership  Dealership              Dealership  Dealership             Dealership
                                         Operations  Operations     Total    Operations  Operations     Total   Operations
                                         ----------  ----------     -----    ----------  ----------     -----   ----------
          <S>                            <C>          <C>        <C>         <C>         <C>         <C>         <C>
          Balances, Beginning of Year    $  10,356    $  1,035   $  11,391   $   1,625   $      --   $   1,625   $   7,500
          Provision for Credit Losses       65,318       2,016      67,334      22,354         491      22,845       9,657
          Allowance on Acquired Loans           --         801         801      15,309         550      15,859          --
          Net Charge Offs............       (6,358)     (1,828)    (8,186)      (7,524)         (6)     (7,530)     (6,202)
          Sale of Finance Receivables      (44,539)         --    (44,539)     (21,408)         --     (21,408)     (9,330)
                                           -------    --------    -------      -------      ------     -------      ------
          Balances, End of Year......    $  24,777   $   2,024   $  26,801   $  10,356   $   1,035   $  11,391   $   1,625
                                         =========   =========   =========   =========   =========   =========   =========
</TABLE>

    The valuation of the Residual in Finance Receivables Sold as of December 31,
1998,  which  totaled  $33.3  million,  represents  the  present  value  of  the
Dealership  Operations' interests in the distributions of future cash flows from
the underlying  portfolio out of the securitization  trusts and Investments Held
in Trust (see note 5) which  totaled  $20.6  million at December 31,  1998.  The
Company's  securitization  transactions were discounted with a rate of 12% using
the "cash out method".  For  securitizations  between June 30, 1996 and June 30,
1997, net losses were originally  estimated using total expected  cumulative net
losses  at  loan  origination  of  approximately  26.0%,   adjusted  for  actual
cumulative net losses prior to  securitization.  Prepayment rates were estimated
to be 1.5% per month of the beginning of month balances.

    During the year ended December 31, 1997, the Company recorded a $5.7 million
charge to write-down the Residuals in Finance  Receivables  Sold. The charge had
the effect of increasing  the cumulative  net loss  assumption to  approximately
27.5%,  for the  securitization  transactions  that took place prior to June 30,
1997. For the securitization  transaction that took place in September 1997, net
losses  were  estimated  using  total  expected  cumulative  net  losses at loan
origination of approximately  27.5%,  adjusted for actual  cumulative net losses
prior to securitization.  For securitization  transactions  completed during the
nine month period ended  September  30, 1998,  net losses were  estimated  using
total expected cumulative net losses at loan origination of approximately 29.0%,
adjusted for actual  cumulative net losses prior to  securitization.  Prepayment
rates were estimated to be 1% per month of the beginning of month balance.

    As of December 31, 1998 and 1997, the Residuals in Finance  Receivables Sold
for the  Company's  Dealership  Operations  were  comprised of the following (in
thousands):

                                                                December 31,
                                                                ------------
                                                            1998         1997
                                                            ----         ----
 Retained  interest  in  subordinated   securities  (B  $  51,243     $  25,483
 Certificates)........................................
 Net interest spreads, less present value discount..       25,838        10,622
 Reduction for estimated credit loss................     (43,750)      (22,828)
                                                         -------       -------
 Residuals in finance receivables sold..............    $  33,331     $  13,277
                                                        =========     =========
 Securitized principal balances outstanding.........    $ 198,747     $ 127,356
                                                        =========     =========
 Estimated credit losses and allowances as a % of
    securitized principal balances outstanding......       22.0%           17.9%
                                                           ====            ====


    The  following  table  reflects a summary of activity  for the  Residuals in
Finance Receivables Sold for the Company's  Dealership  Operations for the years
ended December 31, 1998 and 1997, respectively (in thousands):

                                                         December 31,
                                                         ------------
                                                       1998          1997
                                                       ----          ----
Balance, Beginning of Year.......................    $ 13,277     $  8,512
Additions........................................      35,435       17,734
Amortization.....................................     (15,381)      (7,242)
Write-down of Residual in Finance Receivables Sold         --       (5,727)
                                                     --------     --------
Balance, End of Year.............................    $ 33,331     $ 13,277
                                                     ========     ========

    The Company also has an investment in subordinate certificates originated by
a third party  approximating  $2.6  million at December 31, 1998 held by its Non
Dealership Operations classified as Residuals in Finance Receivables Sold.

                                      F-13
<PAGE>

(5) Investments Held in Trust

    In connection with its securitization transactions,  the Company is required
to provide a credit  enhancement  to the investor.  The Company makes an initial
cash  deposit,  ranging  from  4%  to  6%  of  the  initial  underlying  finance
receivables  principal  balance,  of cash into an  account  held by the  trustee
(spread  account)  and  pledges  this  cash to the  trust to which  the  finance
receivables were sold.  Additional deposits from the residual cash flow (through
the trustee) are made to the spread  account as necessary to attain and maintain
the spread account at a specified percentage, ranging from 6.0% to 10.5%, of the
underlying finance receivables principal balance.

    In the event that the cash flows  generated by the finance  receivables  are
insufficient  to pay obligations of the trust,  including  principal or interest
due to certificate holders or expenses of the trust, the trustee will draw funds
from the spread account as necessary to pay the  obligations  of the trust.  The
spread  account must be  maintained  at a specified  percentage of the principal
balances of the finance receivables held by the trust, which can be increased in
the event delinquencies or losses exceed specified levels. If the spread account
exceeds the  specified  percentage,  the trustee will release the excess cash to
the Company from the pledged spread account. Except for releases in this manner,
the cash in the spread account is restricted from use by the Company.

    During 1998, the company made initial spread account deposits totaling $13.1
million and additional net deposits  through the trustee  totaling $4.8 million.
The total  balance in the spread  accounts was $20.6  million as of December 31,
1998. In connection  therewith,  the specified spread account balance based upon
the  aforementioned  specified  percentages  of the  balances of the  underlying
portfolios was $23.7 million,  resulting in additional funding requirements from
future  cash flows of $3.1  million as of  December  31,  1998.  The  additional
funding  requirement will decline as the trustee deposits  additional cash flows
into the spread account and as the principal  balance of the underlying  finance
receivables declines.

    During 1997, the Company made initial spread account deposits  totaling $6.1
million and additional net deposits  through the trustee  totaling $1.8 million.
The total  balance in the spread  accounts was $10.4  million as of December 31,
1997. In connection  therewith,  the specified spread account balance based upon
the  aforementioned  specified  percentages  of the  balances of the  underlying
portfolios  as of December 31, 1997 was $10.5  million,  resulting in additional
funding requirements of $101,000 as of December 31, 1997.

(6)   Notes Receivable

         The Company's  Cygnet Dealer Program has various notes  receivable from
used  car  dealers.  Under  its  Asset  Based  Loan  program,  the  Company  had
commitments  for revolving notes  receivable  totaling $13.8 million at December
31,  1998.  These  notes have  various  maturity  dates  through  June 2001 with
interest  rates  ranging  from  prime  plus  5.00% to prime plus 9.75% per annum
(12.75% to 17.50% at December 31, 1998) payable  monthly.  The  revolving  notes
subject the borrower to borrowing  base  requirements  with advances on eligible
collateral  (retail  installment  contracts)  ranging from forty-five percent to
sixty-five  percent of the par value of the underlying  collateral.  The balance
outstanding  on notes  receivable  totaled  $8.8  million,  and $5.6  million at
December 31, 1998 and 1997,  respectively.  The  allowance for credit losses for
notes  receivable  totaled  $500,000 and $200,000 at December 31, 1998 and 1997,
respectively.

    In July  1997,  First  Merchants  Acceptance  Corporation  (FMAC)  filed for
bankruptcy.  Immediately  subsequent  to  the  bankruptcy  filing,  the  Company
executed a loan  agreement to provide FMAC with up to $10.0 million in debtor in
possession (the DIP facility)  financing.  The DIP facility  accrued interest at
12.0%,  was initially  scheduled to mature on February 28, 1998, and was secured
by substantially all of FMAC's assets. The Company and FMAC subsequently amended
the DIP facility to increase the maximum  commitment to $21.5 million,  decrease
the interest rate to 10.0% per annum, and extend the maturity date indefinitely.
In connection with the amendment, FMAC pledged the first $10.0 million of income
tax refunds  receivable,  the balance of which FMAC  anticipates  collecting  in
1999,  to the Company.  The maximum  commitment  under the DIP facility had been
reduced to $12.4 million at December 31, 1998. Once the proceeds from the income
tax refunds are remitted to the Company,  such  amounts  permanently  reduce the
maximum commitment under the DIP facility.  Thereafter,  the Company anticipates
collecting  the  balance of the DIP  facility  from  distributions  to FMAC from
FMAC's  residual   interests  in  certain   securitization   transactions.   The
outstanding  balance on the DIP facility totaled $12.2 million and $11.0 million
at December 31, 1998 and 1997, respectively.

                                      F-14
<PAGE>

    During the third and fourth fiscal  quarters of 1997,  the Company  acquired
the senior bank debt of FMAC from the bank group  members  holding such debt. In
December 1997, a credit bid for the outstanding  balance of the senior bank debt
plus certain fees and expenses (the "credit bid purchase price") was entered and
approved in the  bankruptcy  court  resulting in the transfer of the senior bank
debt for the loan  portfolio  which  secured  the senior  bank debt (the  "owned
loans").  Simultaneous  with the  transfer  to the  Company,  a finance  company
purchased  the  owned  loans  for  86%  of the  principal  balance  of the  loan
portfolio,  and the Company retained a 14%  participation in the loan portfolio.
FMAC has guaranteed  that the Company will receive an 11.0% return on the credit
bid purchase price from the cash flows generated by the owned loans, and further
collateralized   by  FMAC's   residual   interests  in  certain   securitization
transactions.  The balance of the  participation  totaled  $6.9 million and $9.2
million at December 31, 1998 and 1997, respectively.

    A summary of notes  receivable  as of December 31, 1998 and 1997 follows (in
thousands):

                                                                December 31,
                                                                ------------
                                                               1998       1997
                                                               ----       ----
Notes Receivable under the Asset Based Loan Program,
   net of allowance  for  doubtful  accounts  of $500,
   and $200, respectively.......... ....................    $   8,311  $   5,594
FMAC Debtor in Possession Note Receivable...............       12,228     10,994
FMAC Bank Group Participation...........................        6,856      9,244
Other Notes Receivable..................................          862        913
                                                                  ---        ---
Notes Receivable, net...................................     $ 28,257   $ 26,745
                                                             ========   ========


(7)   Property and Equipment

    A summary of Property and Equipment as of December 31, 1998 and 1997 follows
(in thousands):

                                                               December 31,
                                                               ------------
                                                            1998         1997
                                                            ----         ----
 Land..................................................   $  3,721     $ 13,813
 Buildings and Leasehold Improvements..................      9,984       16,274
 Furniture and Equipment...............................     24,373       11,668
 Vehicles..............................................        219          306
 Construction in Process...............................      2,872        2,817
                                                             -----        -----
                                                            41,169       44,878
 Less Accumulated Depreciation and Amortization........     (8,199)      (5,051)
                                                            ------       ------
 Property and Equipment, Net...........................   $ 32,970     $ 39,827
                                                          ========     ========

    In March 1998, the Company  executed a commitment  letter with an investment
company for the sale-leaseback of up to $37.0 million in real property. Pursuant
to the terms of the  agreement,  the Company would sell certain real property to
the  investment  company at its cost and leaseback the properties for an initial
term of twenty years.  During 1998, the Company sold approximately $27.4 million
of  property  under  this  agreement  and  recognized  no  gain  or  loss on the
sale-leaseback transactions.

    Interest  expense  capitalized  in 1998,  1997 and  1996  totaled  $135,000,
$229,000, and zero, respectively.

(8) Intangible Assets

    A summary of intangible  assets as of December 31, 1998 and 1997 follows (in
thousands):

                                            December 31,
                                            ------------
                                           1998       1997
                                           ----       ----
        Original Cost:
        Goodwill....................     $ 17,037   $17,945
        Trademarks..................          581       581
        Covenants not to Compete....          250       250
                                              ---       ---
                                           17,868    18,776
        Accumulated Amortization....       (2,338)   (1,233)
                                           ------    ------
        Intangibles, Net............     $ 15,530   $17,543
                                         ========   =======

                                      F-15
<PAGE>

     Amortization  expense  relating to intangible  assets  totaled  $1,105,000,
$857,000,  and $63,000 for the years ended  December  31,  1998,  1997 and 1996,
respectively.

(9) Other Assets

    A summary of Other  Assets as of  December  31,  1998 and 1997  follows  (in
thousands):

                                        December 31,
                                        ------------
                                      1998       1997
                                      ----       ----
  Prepaid Expenses..............      $2,484     $1,957
  Income Taxes Receivable.......       2,926      1,693
  Servicing Receivables.........       4,266      1,389
  Restricted Cash...............       1,565      1,280
  Deposits......................       1,286        829
  Employee Advances.............       1,431        821
  Deferred Income Taxes.........       2,626         --
  Other.........................       3,991      3,277
                                       -----      -----
                                     $20,575    $11,246
                                     =======    =======

(10) Accrued Expenses and Other Liabilities

    A summary of Accrued Expenses and Other  Liabilities as of December 31, 1998
and 1997 follows (in thousands):

                                        December 31,
                                        ------------
                                      1998      1997
                                      ----      ----
 Sales Taxes....................     $ 3,033   $ 3,909
 Accrued Payroll, Benefits & Taxes     2,192     2,366
 Collections Liability..........       3,121     1,503
 Accrued Advertising............       1,234       850
 Accrued Post Sale Support......       1,809       771
 Deferred Income Taxes..........          --       718
 Others.........................       8,305     4,847
                                       -----     -----
                                     $19,694   $14,964
                                     =======   =======

    In connection  with the retail sale of vehicles,  the Company is required to
pay  sales  taxes to  certain  government  jurisdictions.  In  certain  of these
jurisdictions,  the  Company  has  elected  to pay these  taxes  using the "cash
basis",  which  requires the Company to pay the sales tax  obligation for a sale
transaction  as  principal  is  collected  over the life of the related  finance
receivable contract.

(11) Notes Payable

    A summary  of Notes  Payable  at  December  31,  1998 and 1997  follows  (in
thousands):
<TABLE>
<CAPTION>

                                                                            December 31,
                                                                            ------------
                                                                          1998       1997
                                                                          ----       ----
  <S>                                                                 <C>        <C>
  $125,000,000 revolving loan with a finance company, interest
     payable  daily at 30 day  LIBOR  (5.24% at  December  31,
     1998) plus 3.15% through June 2000, secured by substantially
     all assets of the Company.....................................   $  51,765  $ 56,950

  Two  notes payable to a finance company totaling $7,450,000, monthly
     interest  payable at the prime rate plus 1.50% (9.25% at December
     31, 1998) through January 1998;  thereafter,  monthly payments of
     $89,000  plus  interest  through  April  1999 when the  remaining
      unpaid  principal  is due,  secured  by first deeds of trust and
      assignments of rents on certain real property................       3,386     7,450

  Others bearing  interest at rates ranging from 9% to 11% due through
    August 2001, secured by certain real property and certain property
     and equipment.................................................         967       771
                                                                            ---       ---
            Subtotal...............................................       56,118    65,171
            Less:  Unamortized Loan Fees...........................        1,025       350
                                                                           -----       ---
            Total..................................................      $55,093 $  64,821
                                                                         ======= =========
</TABLE>

    The  aforementioned  revolving loan agreement contains various reporting and
performance  covenants including the maintenance of certain ratios,  limitations
on additional  borrowings from other sources,  restrictions on certain operating
activities,  and a  restriction  on  the  payment  of  dividends  under  certain
circumstances.  The Company was in compliance with the covenants at December 31,
1998 and 1997 except for interest  coverage  ratios at December  31,  1998,  for
which the Company obtained a waiver.

                                      F-16
<PAGE>

(12)     Collateralized Notes Payable

    The Company has  Collateralized  Notes Payable  consisting of a note payable
under a  securitization  and a note  payable  secured by the common stock of the
Company's  securitization  subsidiaries.  These notes do not have  contractually
scheduled principal payments but require the Company to remit all collections on
the collateral to the note holders. A summary of Collateralized Notes Payable at
December 31, 1998 and 1997, respectively, follows (in thousands):
<TABLE>
<CAPTION>

                                                                           December 31,
                                                                           ------------
                                                                         1998       1997
                                                                         ----       ----
<S>                                                                     <C>      <C>
$50,607,000  of  A  Certificates  issued  pursuant  to  the  Company's
   Securitization  Program,   interest  payable  monthly  at  5.90%,
   secured by the underlying  pool of finance  receivable  contracts
   and spread  account ($5.7 million at December 31, 1998),  monthly
   principal  payments  are  73%  of  principal  reductions  of  the
   underlying pool of finance receivable contracts................       50,607      --
$15  million note payable to a finance  company,  bearing  interest at
   LIBOR  plus 4% (9.54%  at  December  31,  1998),  secured  by the
   capital  stock  of UDRC  and UDRC II,  Lender  will  receive  all
   distributions for Residuals in Finance Receivables Sold until note
   is paid in full................................................       12,234      --
                                                                         ------    -------
           Subtotal................................................      62,841      --
           Less:  Unamortized Loan Fees............................         640      --
                                                                         ------   -------
           Total...................................................     $62,201   $  --
                                                                        =======   =======
</TABLE>

 (13) Subordinated Notes Payable

    A summary of  Subordinated  Notes  Payable  at  December  31,  1998 and 1997
follows:
<TABLE>
<CAPTION>

                                                                          December 31,
                                                                          ------------
                                                                        1998       1997
                                                                        ----       ----
                                                                         (In thousands)

<S>                                                                     <C>        <C>
$17.5million  Subordinated  debentures,  interest  at  12%  per  annum
   (approximately  18.8% effective rate) payable  semi-annually with
   the entire principal balance due October 23, 2003; the debentures
   are  subordinate  to all other  Company  indebtedness  except the
   Verde note and contain  certain call  provisions at the option of
   the Company.......................................................   $  17,479  $    --
$15  million notes payable to unrelated  parties,  bearing interest at
   12% per annum  payable  quarterly,  principal  due February  2001
   senior  to  the  Verde   subordinated   note   payable   and  the
   subordinated debentures...........................................      15,000       --
$5 million notes payable to unrelated parties,  bearing interest 12%
   per annum  payable  quarterly,  principal due July 2001 senior to
   the  Verde   subordinated   note  payable  and  the  subordinated
   debentures.......................................................        5,000       --
$14 million  unsecured  note  payable  with Verde,  interest  payable
   monthly at 10% per annum with  annual  principal  payments  of $2
   million maturing June 2003.......................................       10,000     12,000
                                                                           ------     ------
       Subtotal...................................................         47,479     12,000
       Less:  Unamortized Premium.................................          3,738        --
                                                                            -----     -------
       Total......................................................      $  43,741   $ 12,000
                                                                          ========   ========
</TABLE>

    During the year the Company issued $17.5 million of subordinated  debentures
in  exchange  for 2.7 million  shares of Company  common  stock  valued at $14.0
million  ("Exchange  Offer"),  including  $370,000  of  costs  incurred  for the
Exchange Offer. The debentures are unsecured and subordinate to all existing and
future  indebtedness  of the Company and bear  interest at 12% per annum payable
semi-annually each April and October, approximately $2.9 million per year, until
they are paid in full on October  23,  2003.  The  debentures  were  issued at a
premium of approximately  $3,874,000 in excess of the market value of the shares
tendered, which will be amortized over the life of the debentures and results in
an effective  interest rate of  approximately  18.8%. The Company is required to
pay the  principal  amount  of  debentures  on the  fifth  anniversary  of their
issuance date.

                                      F-17
<PAGE>

    In connection with the issuance of the $15 million senior subordinated notes
payable,  the  Company  issued  warrants,  which  were  valued at  approximately
$900,000,  to the  lenders to  purchase  up to 500,000  shares of the  Company's
Common Stock at an exercise  price of $10.00 per share  exercisable  at any time
until the later of (1)  February  2001,  or (2) such time as the notes have been
paid in full.

     Interest  expense  related  to the  subordinated  note  payable  with Verde
totaled $1,073,000,  $1,232,000, and $1,933,000, during the years ended December
31, 1998, 1997 and 1996, respectively.

    A summary  of the  future  minimum  principal  payments  required  under the
aforementioned  notes payable and subordinated  notes payable after December 31,
1998 follows (in thousands):

                                           Subordinated
       December 31,     Notes Payable      Notes Payable     Total
       ------------     -------------      -------------     -----
    1999..........      $     3,634     $     2,000       $   5,634
    2000..........           51,903           2,000          53,903
    2001..........              581          22,000          22,581
    2002..........               --           2,000           2,000
    2003..........               --          19,479          19,479
                        -----------     -----------       ---------
                        $    56,118     $    47,479       $ 103,597
                        ===========     ===========       =========

(14) Income Taxes

    Income taxes amounted to $2,396,000,  $6,637,000, and $100,000 for the years
ended December 31, 1998, 1997 and 1996,  respectively  (an effective tax rate of
40.5%, 41.1%, and 1.6%,  respectively).  A reconciliation between taxes computed
at the  federal  statutory  rate of 35% in 1998  and 1997 and 34% in 1996 at the
effective tax rate on earnings before income taxes follows (in thousands):

                                                        December 31,
                                                        ------------
                                                 1998       1997       1996
                                                 ----       ----       ----
  Computed "Expected" Income Taxes .......      $2,071     $5,658    $  2,142
  State Income Taxes, Net of Federal Effect         96        962          41
  Change in Valuation Allowance...........         735         --      (2,315)
  Other, Net..............................        (506)        17         232
                                                 -----      -----      ------
                                                $2,396     $6,637    $    100
                                                ======     ======    ========

    Components of income taxes  (benefit) for the years ended December 31, 1998,
1997 and 1996 follow (in thousands):

                               Current  Deferred    Total
                               -------  --------    -----
   1998:
     Federal..............    $    91    $ 2,158  $ 2,249
     State................          6        141      147
                                    -        ---      ---
                                   97      2,299    2,396
     Discontinued operations     (239)    (5,643)  (5,882)
                                 ----     ------   ------
                              $  (142)   $(3,344) $(3,486)
                              =======    =======  =======
   1997:
     Federal..............    $ 3,743    $ 1,414  $ 5,157
     State................      1,197        283    1,480
                                -----        ---    -----
                                4,940      1,697    6,637
     Discontinued operations      (40)       (18)     (58)
                                  ---        ---      ---
                              $ 4,900    $ 1,679  $ 6,579
                              =======    =======  =======
   1996:
     Federal..............    $  (149)   $   187  $    38
     State................         --         62       62
                                -----      -----    -----
                              $  (149)   $   249  $   100
                              =======    =======  =======


                                      F-18
<PAGE>

    The tax  effects  of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax  liabilities as of December
31, 1998 and 1997 are presented below (in thousands):

                                                              December 31,
                                                              ------------
                                                            1998       1997
                                                            ----       ----
 Deferred Tax Assets:
   Finance   Receivables,   Principally   Due   to  the
 Allowance for Credit Losses.........................      $2,282     $  473
   Inventory.........................................          --        246
   Federal and State Income Tax Net Operating Loss
      Carryforwards..................................       1,224         28
   Discontinued Operations Liability.................       2,410         --
   Accrued Post Sale Support.........................         717        357
   Other.............................................         934        395
                                                              ---        ---
   Total Gross Deferred Tax Assets...................       7,567      1,499
   Less: Valuation Allowance.........................        (735)        --
                                                             ----
           Net Deferred Tax Assets...................       6,832      1,499
                                                            -----      -----
 Deferred Tax Liabilities:
   Software Development Costs........................      (2,191)      (237)
   Inventory.........................................      (1,176)        --
   Pre-Opening and Start Up Costs....................          --     (1,236)
   Loan Origination Fees.............................        (255)      (586)
   Other.............................................        (584)      (158)
                                                             ----       ----
      Total Gross Deferred Tax Liabilities...........      (4,206)    (2,217)
                                                           ------     ------
           Net Deferred Tax Asset (Liability)........      $2,626     $ (718)
                                                           ------     ------

    The valuation  allowance for deferred tax assets as of December 31, 1998 and
1997 was $735,000 and zero, respectively.  The net change in the total valuation
allowance for the year ended December 31, 1998 was an increase of $735,000.  The
allowance is attributable  primarily to future deductions and net operating loss
carryforwards   in  certain  states  where  the  Branch  Offices   operated  and
realization  of a tax benefit is unlikely.  There was no change in the Valuation
Allowance for the year ended  December 31, 1997. In assessing the  realizability
of Deferred Tax Assets,  management considers whether it is more likely than not
that some portion or all of the  Deferred  Tax Assets will not be realized.  The
ultimate  realization  of Deferred Tax Assets is dependent  upon  generation  of
future  taxable income during the periods in which those  temporary  differences
become   deductible.   Management   considers   the  reversal  of  Deferred  Tax
Liabilities,  projected  future taxable income,  and tax planning  strategies in
making this  assessment.  Based upon the level of historical  taxable income and
projections for future taxable income over the periods in which the Deferred Tax
Assets are deductible,  management  believes it is more likely than not that the
Company will realize the benefits of these  deductible  differences,  net of the
established valuation allowance at December 31, 1998.

    At December 31, 1998, the Company had net operating loss  carryforwards  for
federal  income tax  purposes of  approximately  $1,822,000,  which,  subject to
annual  limitations,  are available to offset  future  taxable  income,  if any,
through 2011.

(15) Servicing

    Pursuant to the  Company's  securitization  program that began in 1996,  the
Company  securitizes  loan  portfolios  with  servicing  retained.  The  Company
services the securitized  portfolios for a monthly fee ranging from .25% to .33%
(generally,  3.0% to 4.0% per annum) of the beginning of month principal balance
of the serviced portfolios. The Company has retained the servicing rights on the
contracts it has sold in connection with its  securitization  transactions.  The
Company has not  established  any servicing  assets or liabilities in connection
with its securitizations as the revenues from contractually  specified servicing
fees and other  ancillary  sources  have been just  adequate to  compensate  the
Company for its servicing responsibilities.

    In 1998  the  Company's  Non  Dealership  Operations  entered  into  several
agreements  with third parties to service loan  portfolios on their behalf.  The
service fees are generally a percentage  of the  outstanding  principal  balance
ranging from  generally,  3.25% to 4.0% per annum,  subject to a minimum  dollar
amount per contract, and are paid monthly.

                                      F-19
<PAGE>

     The Company recognized servicing income of $33.3 million, $8.8 million, and
$1.9 million in the years ended December 31, 1998, 1997 and 1996, respectively.

     A summary of portfolios serviced by the Company's respective segments as of
December 31, 1998 and 1997 follows (in thousands):

Dealership Operations:                                     1998         1997
                                                           ----         ----
Finance Receivables from continuing operations..     $    93,936  $   55,965
Finance Receivables from discontinued operations          30,219      29,965
Securitized with servicing retained.............         242,297     238,025
Servicing on behalf of others...................          47,947     127,322
                                                          ------     -------
Total serviced portfolios Dealership Operations.         414,399     451,277
                                                         =======     =======

Non Dealership Operations:
Finance Receivables ............................           1,237          --
Servicing on behalf of others...................         586,081          --
                                                         -------     -------
   Total   serviced   portfolios   Non   Dealership
   Operations..................................          587,318          --
                                                         -------     -------
   Total serviced portfolios...................      $ 1,001,717  $  451,277
                                                     ===========  ==========

    Pursuant  to the terms of the various  servicing  agreements,  the  serviced
portfolios  are  subject  to  certain  performance  criteria.  In the  event the
serviced  portfolios  do not satisfy  such  criteria  the  servicing  agreements
contain  various  remedies up to and including  the removal of servicing  rights
from the Company.

(16) Lease Commitments

    The  Company  leases  used car sales  facilities,  loan  servicing  centers,
offices,  and certain office  equipment  from  unrelated  entities under various
operating  leases that expire  through March 2019.  The leases  require  monthly
rental payments aggregating  approximately  $871,000 and contain various renewal
options  from one to ten  years.  In  certain  instances,  the  Company  is also
responsible  for occupancy and maintenance  costs,  including real estate taxes,
insurance,  and utility costs. Rent expense totaled $11,419,000,  $5,398,000 and
$2,394,000 for the years ended December 31, 1998, 1997, and 1996, respectively.

    During 1996,  the Company  purchased six car lots, a vehicle  reconditioning
center,  and two office  buildings from Verde.  These  properties had previously
been rented from Verde  pursuant to various leases which called for base monthly
rents  aggregating  approximately  $123,000 plus contingent rents as well as all
occupancy and maintenance  costs,  including real estate taxes,  insurance,  and
utilities.  In connection with the purchase,  Verde returned  security  deposits
that totaled $364,000. Rent expense for the year ended December 31, 1996 totaled
$2,394,000,  which included rents paid to Verde  totaling  $1,498,000  including
contingent rents of $440,000.

    A summary of future  minimum lease  payments  required  under  noncancelable
operating leases with remaining lease terms in excess of one year as of December
31, 1998 follows (in thousands):

                  Continuing  Discontinued
 December 31,     Operations   Operations     Total
 ------------     ----------   ----------     -----
 1999..........     $11,320      $  567     $ 11,887
 2000..........      10,216         178       10,394
 2001..........       8,263          --        8,263
 2002..........       5,849          --        5,849
 2003..........       3,874          --        3,874
 Thereafter....      45,181          --       45,181
                     ------      ------       ------
           Total    $84,703      $  745     $ 85,448
                    =======      ======     ========

                                      F-20
<PAGE>

(17) Stockholders' Equity

    During 1998 the company  acquired  approximately  2.7 million shares of Ugly
Duckling  common  stock  with a value  of  approximately  $14.0  million  in the
Exchange   Offer.   We  also  acquired  72,000  shares  of  Treasury  Stock  for
approximately $535,000 under its Stock Repurchase Program.

    During 1997, the company  completed a private  placement of 5,075,500 shares
of common stock for a total of  approximately  $88.7 million cash,  net of stock
issuance costs. The registration of the shares sold in the private placement was
effective in April 1997. During 1996, the company completed two public offerings
in which it issued a total of 7,245,000 shares of common stock for approximately
$79.4 million cash, net of stock issuance costs.

    During 1998, the company issued 50,000 warrants to a third party to purchase
Company common stock.  The warrants are exercisable  through February 2001 at an
exercise price of $12.50 per share of common stock.

    During 1998, the company issued warrants,  valued at approximately $900,000,
to  purchase  500,000  shares  of  Company  common  stock  at $10 per  share  in
connection with senior  subordinated note payable  agreements.  The warrants are
exercisable  at any time until (1) February  2001,  or (2) the notes are paid in
full.

    During the year the  company  issued  325,000  warrants  to a third party to
purchase  Company common stock at $20.00 per share. The warrants expire on April
1, 2001 and are subject to a call feature by we.

    During 1997, the company issued  warrants for the right to purchase  389,800
shares of the Company's  common stock for $20.00 per share  exercisable  through
February  2000.  The  warrants  were  valued at  approximately  $612,000.  These
warrants  remained  outstanding  at December 31, 1998. In addition,  warrants to
acquire  116,000  shares of the  Company's  common  stock at $6.75 per share and
170,000 shares of the Company's common stock at $9.45 per share were outstanding
at December 31, 1997.

    On April 24, 1996,  the company  effectuated  a 1.16-to-1  stock split.  The
effect of this stock split has been  reflected for all periods  presented in the
Consolidated Financial Statements.

    The Company's Board of Directors declared  quarterly  dividends on preferred
stock totaling  approximately  $916,000 during the year ended December 31, 1996.
There were no cumulative unpaid dividends at December 31, 1996.

(18) Earnings (Loss) Per Share

    A summary  of the  reconciliation  from basic  earnings  (loss) per share to
diluted  earnings (loss) per share for the years ended December 31, 1998,  1997,
and 1996 follows (in thousands, except for per share amounts):
<TABLE>
<CAPTION>

                                                         1998         1997          1996
                                                         ----         ----          ----
<S>                                                  <C>          <C>           <C>
Earnings From Continuing Operations..............    $   3,520    $   9,528     $   6,677
Less: Preferred Stock Dividends..................           --           --          (916)
                                                        ------      -------       -------
Earnings available to Common Stockholders........    $   3,520    $   9,528     $   5,761
                                                     =========    =========     =========
Net Earnings (Loss)..............................    $  (5,703)   $   9,445     $   5,866
Less: Preferred Stock Dividends..................           --           --          (916)
                                                        ------        -----          ----
Earnings (Loss) available to Common Stockholders.    $  (5,703)   $   9,445     $   4,950
                                                     =========    =========     =========
Basic Earnings Per Share From Continuing
  Operations.....................................    $    0.19   $     0.53    $     0.73
                                                     =========   ==========    ==========
Diluted Earnings Per Share From Continuing
  Operations.....................................    $     0.19   $     0.52    $     0.69
                                                     ==========   ==========    ==========
Basic Earnings (Loss) Per Share..................    $    (0.32)  $     0.53    $     0.63
                                                     ==========   ==========    ==========
Diluted Earnings (Loss) Per Share................    $    (0.31)  $     0.52    $     0.60
                                                     ==========   ==========    ==========
Basic EPS-Weighted Average Shares Outstanding....        18,082       17,832         7,887
Effect of Diluted Securities:
  Warrants.......................................           41           98            71
  Stock Options..................................          282          304           340
                                                           ---          ---           ---
Dilutive EPS-Weighted Average Shares Outstanding.       18,405       18,234         8,298
                                                        ======     ========       =======
Warrants   Not   Included   in  Diluted  EPS  Since      1,044          390             --
                                                        ======     ========       ========
Antidilutive.....................................
Stock Options Not Included in Diluted EPS Since
  Antidilutive...................................        1,044          828            --
                                                        ======     ========       =======
</TABLE>


                                      F-21
<PAGE>

(19) Stock Option Plan

    In June, 1995, the company adopted a long-term  incentive plan (Stock Option
Plan)  under  which it has set aside  1,800,000  shares  of  common  stock to be
granted to employees.  Options are to vest over a period to be determined by the
Board of Directors upon grant and will generally  expire 6 to 10 years after the
date of grant. The options generally vest over a period of 5 years.

    In August 1998, the Company's  stockholders  approved an executive incentive
stock option plan (Executive  Plan).  The Company has reserved 800,000 shares of
its common stock for issuance.  Options  granted under the plan expire ten years
after  the  grant  date and vest 20% per year  upon  completion  of each year of
service after the date of grant  (beginning 1 year after the grant date) subject
to meeting additional vesting hurdles that are based on the trading price of the
Company's  stock.  Even if these  additional  vesting  hurdles are not met,  the
options will fully vest 7 years after the date of grant.

    A summary of the aforementioned stock plan activity follows:

                                   Stock Option Plan        Executive Plan
                                   -----------------        --------------
                                             Weighted               Weighted
                                              Average                Average
                                             Price Per              Price Per
                                  Number       Share     Number       Share
                                  ------       -----     ------       -----
  Balance, December 31, 1996       912,000  $   8.60           --  $       --
    Granted.................       582,000     15.07           --          --
    Forfeited...............       (78,000)    14.00           --          --
    Exercised...............      (118,000)     2.04           --          --
                                  --------                -------
  Balance, December 31, 1997     1,298,000     11.76           --          --
    Granted.................       925,000      7.68      525,000         8.25
    Forfeited...............      (995,000)    13.64      (25,000)        8.25
    Exercised...............       (76,000)     3.61           --          --
                                   -------                -------
  Balance, December 31, 1998     1,152,000      7.43      500,000         8.25
                                 =========                =======


    At December  31,  1998,  there were  409,000 and 300,000  additional  shares
available   for  grant  under  the  Stock  Option  Plan  and   Executive   Plan,
respectively. The per share weighted-average fair value of stock options granted
during 1998, 1997 and 1996 was $3.22, $6.54 and $8.39, respectively, on the date
of grant using the  Black-Scholes  option-pricing  model.  The following are the
weighted-average  assumptions:  1998 -- expected  dividend  yield 0%,  risk-free
interest rate of 5.25%,  expected volatility of 50.0%, and an expected life of 5
years;  1997 -- expected  dividend yield 0%,  risk-free  interest rate of 5.53%,
expected  volatility of 40.0%, and an expected life of 5 years; 1996 -- expected
dividend yield 0%, risk-free interest rate of 6.4%, expected volatility of 56.5%
and an expected life of 7 years.

    During 1998 the Board of Directors  approved  separate  plans to reprice the
Company's  outstanding stock options under the Stock Option Plan, one in January
1998 and a second in November  1998. The forfeited  options had exercise  prices
ranging from $9.75 to $20.75 and were repriced at $9.75 or $5.13 per share,  the
fair  market  value  on the  date of the  respective  repricings.  Approximately
391,000 options were issued under the repricing program.  The vesting period was
not affected for the options  repriced  under the January 1998  repricing  plan.
However,  the vesting  period started over on the repricing date for the options
issued under the November 1998 repricing plan.  Generally vesting occurs 20% per
year  beginning one year after the grant date.  The fair values of these options
were  estimated  at the  date of grant  using  the  criteria  noted  above.  The
repricing  resulted  in  additional  pro forma  compensation  expense in 1998 of
$795,000,  which is  reflected  in the pro  forma  table  below.  The  repricing
activity  has been  reflected  in table  above and is  included  in the  options
granted and forfeited in 1998.

    The  Company  applies  APB  Opinion  25 in  accounting  for  its  Plan,  and
accordingly,  no compensation  cost has been recognized for its stock options in
the consolidated financial statements.  Had the Company determined  compensation
cost based on the fair value at the grant date for its stock  options under SFAS
No. 123, the Company's net earnings  (loss) and earnings  (loss) per share would
have been reduced to the pro forma amounts indicated below:


                                      F-22
<PAGE>
<TABLE>
<CAPTION>

                                                         1998           1997          1996
                                                         ----           ----          ----
<S>                                                   <C>            <C>           <C>
Pro Forma Earnings from Continuing Operations
   Available to Common Stockholders.............      $    2,533     $    8,650    $    5,642
 Pro  forma  Net  Earnings  (Loss) Available to
 Common Stockholders...........................       $   (6,690)    $    8,567    $    4,831
 Earnings (Loss) per Share -- Basic:
   Continuing Operations Pro Forma..............      $     0.14     $     0.49    $     0.72
   Net Earnings (Loss) Pro Forma................      $    (0.37)    $     0.48    $     0.61
 Earnings (Loss) per Share -- Diluted:
   Continuing Operations Pro Forma..............      $     0.14     $     0.48    $     0.72
   Net Earnings (Loss) Pro Forma................      $    (0.37)    $     0.48    $     0.61
</TABLE>

    A summary of stock options granted at December 31, 1998 follows:
<TABLE>
<CAPTION>

                                   Options Outstanding                        Options Exercisable
                                   -------------------                        -------------------
                         Number        Weighted-Avg.    Weighted-Avg.       Number       Weighted-Avg.
Range of               Outstanding       Remaining        Exercise        Exercisable      Exercise
Exercise Prices        at 12/31/98   Contractual Life       Price         at 12/31/98        Price
- ---------------        -----------   ----------------       -----         -----------        -----
<S>                     <C>            <C>                <C>               <C>            <C>
$ .50 to $1.00.            65,000      5.4 years          $  0.86                --        $     --
$1.50 to $7.00.           543,000      5.9 years             4.68           117,000            3.78
$8.00 to $8.25.           816,000      7.8 years             8.2501                --              --
$8.30 to $18.63           228,000      5.4 years            14.71            86,000           15.76
                          -------                           -----            ------           -----
                        1,652,000                         $  7.68           203,000        $   8.86
                        =========                         =======           =======        ========
</TABLE>

(20) Year 2000 Readiness Disclosure

    In 1998, the Company developed a plan to deal with the Year 2000 problem and
began modifying and testing,  or converting its computer systems to be Year 2000
compliant.  The plan  provides for the  modification,  testing,  and  conversion
efforts to be completed by June 30, 1999. The Year 2000 problem is the result of
computer  programs being written using two digits rather than four to define the
applicable year.  Management has also assessed the Year 2000 remediation efforts
of the Company's significant suppliers. Although management believes its efforts
minimize the potential  adverse effects that a supplier's  failure would have on
the Company,  there can be no absolute  assurance  that all its  suppliers  will
become Year 2000  compliant  on time.  The  Company  will  evaluate  appropriate
courses of action,  including  replacement of certain  systems whose  associated
costs would be recorded as assets and subsequently amortized, or modification of
its  existing  systems  which costs would be expensed as  incurred.  The Company
estimates it will cost between $2.2 million and $2.7 million to become Year 2000
compliant  and had incurred  $1.3  million of these costs during 1998.  However,
there can be no assurance  that the Company will be able to  completely  resolve
all Year  2000  issues  or that the  ultimate  cost to  identify  and  implement
solutions to all Year 2000 problems will not exceed the Company's estimate.

(21) Commitments and Contingencies

    The  Company's  Non  Dealership   operations  have  entered  into  servicing
agreements  with two  companies  that have filed and  subsequently  emerged from
bankruptcy and continue to operate under their approved plans of reorganization.
Under the terms of the  respective  servicing  agreements  and approved plans of
reorganization,  once certain creditors of the bankrupt companies have been paid
in full, the Company is entitled to certain incentive  compensation in excess of
the servicing fees earned to date. Under the terms of one of the agreements, the
Company  is  scheduled  to  receive  17.5% of all  collections  of the  serviced
portfolio once the specified  creditors have been paid in full.  Under the terms
of the second  agreement,  the Company is  scheduled  to receive the first $3.25
million in collections  once the specified  creditors have been paid in full and
15% thereafter.  The Company is required to issue up to 150,000  warrants to the
extent the Company  receives the $3.25  million and in addition will be required
to issue 75,000  warrants  for each $1.0  million in incentive  fee income after
collection of the $3.25 million. As of December 31, 1998,  management  estimates
that the incentive  compensation could range from $0 to $8.0 million under these
agreements.  The  Company  has not  accrued  any fee income with regard to these
incentives.

                                      F-23
<PAGE>

    On July 18, 1997,  the Company filed a Form S-3  registration  statement for
the purpose of registering  up to $200 million of its debt  securities in one or
more  series at prices and on terms to be  determined  at the time of sale.  The
registration  statement  has  been  declared  effective  by the  Securities  and
Exchange Commission and may be available for future debt offerings. There can be
no assurance,  however,  that the Company will be able to use this  registration
statement to sell debt or other securities.

    The  Company is  involved  in  various  claims  and  actions  arising in the
ordinary course of business. In the opinion of management, based on consultation
with legal  counsel,  the ultimate  disposition of these matters will not have a
material  adverse  effect  on the  Company.  No  provision  has been made in the
accompanying  consolidated  financial  statements for losses, if any, that might
result from the ultimate disposition of these matters.

(22) Retirement Plan

    The Company has  established  qualified  401(k)  retirement  plans  (defined
contribution  plans) which became  effective on October 1, 1995.  The plans,  as
amended,  cover  substantially all employees having no less than three months of
service,  have  attained  the age of 21, and work at least 1,000 hours per year.
Participants  may  voluntarily  contribute to the plan up to the maximum  limits
established by Internal Revenue Service regulations.

    The Company will match from 10% to 25% of the  participants'  contributions.
Participants are immediately vested in the amount of their direct  contributions
and vest over a five-year  period,  as defined by the plan,  with respect to the
Company's contribution.  Pension expense totaled $121,000,  $49,000, and $23,000
during the years ended December 31, 1998, 1997, and 1996, respectively.

(23) Disclosures About Fair Value of Financial Instruments

    Statement of Financial Accounting Standards No. 107, "Disclosures about Fair
Value of Financial  Instruments",  requires that the Company disclose  estimated
fair values for its  financial  instruments.  The following  summary  presents a
description of the methodologies and assumptions used to determine such amounts.

Limitations

    Fair value  estimates are made at a specific  point in time and are based on
relevant market information and information about the financial instrument; they
are  subjective  in nature and involve  uncertainties,  matters of judgment and,
therefore,  cannot be determined with precision.  These estimates do not reflect
any premium or discount that could result from offering for sale at one time the
Company's  entire  holdings of a particular  instrument.  Changes in assumptions
could significantly affect these estimates.

    Since the fair value is  estimated  as of December  31,  1998 and 1997,  the
amounts that will actually be realized or paid in settlement of the  instruments
could be significantly different.

Cash and Cash Equivalents

    The  carrying  amount  is  estimated  to be the fair  value  because  of the
liquidity of these instruments.

Finance Receivables,  Residuals in Finance Receivables Sold, Investments Held in
Trust, and Notes Receivable

    The  carrying  amount  is  estimated  to be the fair  value  because  of the
relative  short  maturity and  repayment  terms of the  portfolio as compared to
similar instruments.

Accounts Payable, Accrued Expenses, and Notes Payable

    The carrying amount approximates fair value because of the short maturity of
these  instruments.  The terms of the Company's  notes payable  approximate  the
terms in the market place at which they could be replaced.  Therefore,  the fair
market value approximates the carrying value of these financial instruments.

Subordinated Notes Payable

    The terms of the Company's  subordinated notes payable approximate the terms
in the market place at which they could be replaced.  Therefore,  the fair value
approximates the carrying value of these financial instruments.
                                     F-24
<PAGE>

(24) Business Segments

    Operating  results and other  financial data are presented for the principal
business  segments of the Company for the years ended  December 31, 1998,  1997,
and 1996, respectively. The Company has 6 distinct business segments. Within the
Dealership  Operations  division,  these consist of retail car sales  operations
(Company  dealerships),  the  income  generated  from  the  finance  receivables
generated at the Company dealerships and corporate and other operations.  Within
the Non  Dealership  Operations  division,  these  consist of the Cygnet  Dealer
program, bulk purchasing and loan servicing, and corporate and other operations.

    In computing operating profit by business segment,  the following items were
considered  in the  Corporate  and Other  category:  portions of  administrative
expenses,  interest  expense and other  items not  considered  direct  operating
expenses.  Identifiable assets by business segment are those assets used in each
segment of Company operations.
<TABLE>
<CAPTION>

                                               Dealership Operations               Non Dealership Operations
                                               ---------------------               -------------------------
                                                      Company
                                         Company    Dealership   Corporate     Cygnet    Cygnet Loan    Corporate
                                        Dealerships Receivables  and Other      Dealer     Servicing     and Other       Total
                                        -----------------------  ---------      ------     ---------     ---------       -----
                                                                             (In thousands)
    <S>                                  <C>          <C>         <C>         <C>         <C>          <C>            <C>
    December 31, 1998:
    Sales of Used Cars...............    $ 287,618    $      --   $      --   $      --   $       --   $       --     $ 287,618
    Less: Cost of Cars Sold..........      167,014           --          --          --           --           --       167,014
    Provision for Credit Losses......       59,770        5,548          --       2,316           --           --        67,634
                                            ------        -----       -----       -----       ------        -----        ------
                                            60,834       (5,548)         --      (2,316)          --           --        52,970
    Interest Income..................           --       16,946         341       8,709        1,832           --        27,828
    Gain on Sale of Loans............           --       12,093          --          --           --           --        12,093
    Service Fee and Other Income.....          389       15,453         493          --       22,296           --        38,631
                                               ---       ------         ---       -----       ------        -----        ------
    Income before Operating Expenses.       61,223       38,944         834       6,393       24,128           --       131,522
                                            ------       ------         ---       -----       ------        -----       -------
    Operating Expenses:
    Selling and Marketing............       20,285           --          --         242           31            7        20,565
    General and Administrative.......       32,383       18,491      16,103       2,721       18,664        4,040        92,402
    Depreciation and Amortization....        2,581        1,334         997         104          614          105         5,735
                                             -----        -----         ---         ---          ---          ---         -----
                                            55,249       19,825      17,100       3,067       19,309        4,152       118,702
                                            ------       ------      ------       -----       ------        -----       -------
    Income  (loss)   before   Interest   $   5,974    $  19,119   $ (16,266)  $   3,326   $    4,819   $   (4,152)    $  12,820
    Expense..........................    =========    =========   =========   =========   ==========   ==========     =========
    Capital Expenditures.............    $  14,265    $   1,297   $   2,352   $     449   $    2,260   $    1,163     $  21,786
                                         =========    =========   =========   =========   ==========   ==========     =========
    Identifiable Assets..............    $  75,366    $ 145,880   $  47,543   $  44,250   $   31,589   $    1,347     $ 345,975
                                         =========    =========   =========   =========   ==========   ==========     =========

    December 31, 1997:
    Sales of Used Cars...............    $ 123,814    $      --   $      --   $      --   $       --   $       --     $ 123,814
    Less: Cost of Cars Sold..........       72,358           --          --          --           --           --        72,358
    Provision for Credit Losses......       22,354           --          --         691           --           --        23,045
                                            ------       ------       -----        ----        -----        -----        ------
                                            29,102           --          --        (691)          --           --        28,411
    Interest Income..................           --       12,559          --       2,359        3,818           --        18,736
    Gain on Sale of Loans............           --        6,721          --          --        8,131           --        14,852
    Service Fee and Other Income.....        1,498        8,814       2,013         356           --           --        12,681
                                             -----        -----       -----         ---        -----        -----        ------
    Income before Operating Expenses.       30,600       28,094       2,013       2,024       11,949           --        74,680
                                            ------       ------       -----       -----       ------        -----        ------
    Operating Expenses:
    Selling and Marketing............       10,538           --          --          --           --           --        10,538
    General and Administrative.......       17,214       12,303       9,896         917           --        1,572        41,902
    Depreciation and Amortization....        1,536        1,108         504          28           --          125         3,301
                                             -----        -----         ---          --        -----          ---         -----
                                            29,288       13,411      10,400         945           --        1,697        55,741
                                            ------       ------      ------         ---        -----        -----        ------
    Income  (loss)   before   Interest   $   1,312    $  14,683   $  (8,387)  $   1,079   $   11,949   $   (1,697)    $  18,939
                                         =========    =========   =========   =========   ==========   ==========     =========
    Expense..........................
    Capital Expenditures.............    $  13,571    $   3,791   $   2,104   $      19   $       --   $       24     $  19,509
                                         =========    =========   =========   =========   ==========   ==========     =========
    Identifiable Assets..............    $  74,287    $  78,514   $  72,799   $  27,539   $   22,318   $      969     $ 276,426
                                         =========    =========   =========   =========   ==========   ==========     =========

    December 31, 1996:
    Sales of Used Cars...............    $  53,768    $      --   $      --   $      --   $       --   $       --     $  53,768
    Less: Cost of Cars Sold..........       31,879           --          --          --           --           --        31,879
    Provision for Credit Losses......        9,657           --          --          --           --           --         9,657
                                             -----        -----        ----       -----        -----         ----         -----
                                            12,232           --          --          --           --           --        12,232
    Interest Income..................           --        8,426         171          --           --           --         8,597
    Gain on Sale of Loans............           --        3,925          --          --           --           --         3,925
    Service Fee and Other Income.....          195        1,887         455          --           --           --         2,537
                                               ---        -----         ---       -----        -----         ----         -----
    Income before Operating Expenses.       12,427       14,238         626          --           --           --        27,291
                                            ------       ------         ---       -----        -----         ----        ------
    Operating Expenses:
    Selling and Marketing............        3,568           --          17          --           --           --         3,585
    General and Administrative.......        6,306        2,859       3,953          --           --           --        13,118
    Depreciation and Amortization....          318          769         295          --           --           --         1,382
                                               ---          ---         ---                                               -----
                                            10,192        3,628       4,265          --           --           --        18,085
                                            ------        -----       -----      ------       ------       ------        ------
    Income  (loss)   before   Interest   $   2,235    $  10,610   $  (3,639)  $      --   $       --   $       --     $   9,206
    Expense..........................    =========    =========   =========   =========   ==========   ==========     =========
    Capital Expenditures.............    $   4,530    $     455   $     564   $      --   $       --   $       --     $   5,549
                                         =========    =========   =========   =========   ==========   ==========     =========
    Identifiable Assets..............    $  20,698    $  12,775   $  84,156   $      --   $       --   $       --     $ 117,629
                                         =========    =========   =========   =========   ==========   ==========     =========
</TABLE>


                                      F-25
<PAGE>

(25) Quarterly Financial Data -- unaudited

    A summary of the quarterly  data for the years ended  December 31, 1998, and
1997 follows:
<TABLE>
<CAPTION>

                                           First     Second      Third     Fourth
                                          Quarter    Quarter    Quarter    Quarter      Total
                                          -------    -------    -------    -------      -----
                                               (In thousands, except per share amounts)
<S>                                     <C>         <C>        <C>        <C>        <C>
1998:
  Total Revenue.....................    $ 87,777    $ 88,819   $ 96,714   $ 92,860   $ 366,170
                                        ========    ========   ========   ========   =========
  Income before Operating Expenses..      31,246      32,678     37,653     29,945     131,522
                                          ======      ======     ======     ======     =======
  Operating Expenses................      23,514      26,359     33,542     35,287     118,702
                                          ======      ======     ======     ======     =======
  Income (Loss) before Interest
     Expense........................       7,732       6,319      4,111     (5,342)     12,820
                                           =====       =====      =====     ======      ======
  Earnings (Loss) from Continuing
     Operations.....................    $  3,729    $  2,942   $  1,527   $ (4,678)  $   3,520
                                        ========    ========   ========   ========   =========
  (Loss) from Discontinued Operations     (5,595)         --     (3,628)        --      (9,223)
                                          ======    ========     ======   ========    ========
  Net Earnings (Loss)...............    $ (1,866)   $  2,942   $ (2,101)  $ (4,678)  $  (5,703)
                                        ========    ========   ========   ========   =========
  Basic Earnings (Loss) Per Share from
     Continuing Operations..........    $    0.20   $   0.16   $   0.08   $  (0.28)  $     0.19
                                        =========   ========   ========   ========   ==========
  Diluted  Earnings  (Loss)  Per Share
from Continuing Operations..........    $    0.20   $   0.16   $   0.08   $  (0.28)  $     0.19
                                        =========   ========   ========   ========   ==========

  Basic Earnings (Loss) Per Share...    $   (0.10)  $   0.16   $  (0.11)  $  (0.28)  $    (0.32)
                                        =========   ========   ========   ========   ==========
  Diluted Earnings (Loss) Per Share.    $   (0.10)  $   0.16   $  (0.11)  $  (0.28)  $    (0.31)
                                        =========   ========   ========   ========   ==========
1997:
  Total Revenue.....................    $ 22,301    $ 36,279   $ 45,737   $ 65,766   $ 170,083
                                        ========    ========   ========   ========   =========
  Income before Operating Expenses..       9,101      15,480     19,415     30,684      74,680
                                           =====      ======     ======     ======      ======
  Operating Expenses................       8,133      11,988     14,780     20,840      55,741
                                           =====      ======     ======     ======      ======
  Income before Interest Expense....         968       3,492      4,635      9,844      18,939
                                             ===       =====      =====      =====      ======
  Earnings from Continuing  Operations  $    408    $  1,896   $  2,220   $  5,004   $   9,528
                                        ========    ========   ========   ========   =========
  Earnings (Loss) from Discontinued
     Operations.....................       2,854       2,415     (4,048)    (1,304)        (83)
                                           =====       =====     ======     ======         ===
  Net Earnings (Loss)...............    $  3,262    $  4,311   $ (1,828)  $  3,700   $   9,445
                                        ========    ========   ========   ========   =========
  Basic Earnings Per Share from
     Continuing Operations..........    $    0.03   $   0.10   $   0.12   $   0.27   $     0.53
                                        =========   ========   ========   ========   ==========
  Diluted Earnings Per Share from
     Continuing Operations..........    $    0.02   $   0.10   $   0.12   $   0.26   $     0.52
                                        =========   ========   ========   ========   ==========
  Basic Earnings (Loss) Per Share...    $    0.21   $   0.23   $  (0.10)  $   0.20   $     0.53
                                        =========   ========   ========   ========   ==========
  Diluted Earnings (Loss) Per Share.    $    0.20   $   0.23   $  (0.10)  $   0.20   $     0.52
                                        =========   ========   ========   ========   ==========
</TABLE>


                                      F-26
<PAGE>

                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)


                                                   March 31,    December 31,
                                                      1999          1998
                                               --------------  --------------
                                      ASSETS
Cash and Cash Equivalents                           $  4,387        $  2,751
Finance Recievables, net                             237,928         163,209
Notes Receiveable, Net                                21,670          28,257
Inventory                                             39,891          44,167
Property and Equipment, net                           34,299          32,970
Intangible Assets, Net                                15,256          15,530
Other Assets                                          22,880          20,575
Net Assets of Discontinued Operations                 30,305          38,516
                                               --------------  --------------
                                                   $ 406,616       $ 345,975
                                               ==============  ==============


                      LIABILITIES AND STOCKHOLDER'S EQUITY

Liabilities:
Accounts Payable                                $  5,678        $  2,479
Accrued Expenses and Other Liabilities            30,329          19,694
Notes Payable                                    171,904         117,294
Subordinated Notes Payable                        40,815          43,741
                                          ---------------   -------------
Total Liabilities:                               248,726         183,208
                                          ---------------   -------------
Stockholder's Equity
Common Stock                                                          19
                                                      19
Additional Paid in Capital                       173,819         173,809
Retained Earnings                                  3,869           3,449
Treasury Stock                                  (19,817)        (14,510)
                                          ---------------   -------------
Total Stockholders' Equity                       157,890         162,767
                                          ---------------   -------------
                                               $ 406,616       $ 345,975
                                          ===============   =============



     See accompanying notes to Condensed Consolidated Financial Statements.


                                      F-27
<PAGE>

                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                      Three Months Ended March 31, 1999 and
                     1998 (In thousands, except earnings per
                                 share amounts)


                                                      1999            1998
                                                  -------------   --------------
Sales of Used Cars                                    $106,443          $72,973
Less:
Cost of Used Cars Sold                                  60,097           39,731
Provision for Credit Losses                             28,561           15,362
                                                  -------------   --------------
                                                                         17,880
                                                        17,785
                                                  -------------   --------------
Other Income:
Interest Income                                         14,003            6,205
Gain on Sale of Finance Receivables                          -            4,614
Servicing and Other Income                               9,672            3,912
                                                  -------------   --------------
                                                                         14,731
                                                        23,675
                                                  -------------   --------------
Income before Operating Expenses                        41,460           32,611
Operating Expenses:
Selling and Marketing                                    6,416            4,921
General and Administrative                              28,553           18,786
Depreciation and Amortization                            2,135            1,173
                                                  -------------   --------------
                                                        37,104           24,880
                                                  -------------   --------------
Operating Income                                        4,356            7,731
Interest Expense                                        3,656            1,502
                                                  -------------   --------------
Earnings before Income Taxes                              700            6,229
Income Taxes                                              280            2,500
                                                  -------------   --------------
Income from Continuing Operations                         420            3,729
Discontinued Operations:
Loss from Operations of Discontinued Operations,
   net of income tax benefit of $492                         -            (768)
Loss on Disposal of Discontinued Operations net
  of income tax benefit of $3,024                            -          (4,827)
                                                  -------------   --------------
Net Earnings (Loss)                                    $   420         $(1,866)
                                                  =============   ==============
Earnings per Common Share from Continuing
Operations:
Basic                                                 $   0.03          $  0.20
                                                  =============   ==============
Diluted                                               $   0.03          $  0.20
                                                  =============   ==============
Net Earnings (Loss) per Common Share:
Basic                                                 $   0.03         $ (0.10)
                                                  =============   ==============
Diluted                                               $   0.03         $ (0.10)
                                                  =============   ==============
Shares Used in Computation:
Basic                                                   15,650           18,557
                                                  =============   ==============
Diluted                                                 15,785           19,093
                                                  =============   ==============

                                      F-28
<PAGE>

                   UGLY DUCKLING CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                   Three Months Ended March 31, 1999 and 1998
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                         1999             1998
                                                                     -------------    -------------
<S>                                                                     <C>             <C>
Cash Flows from Operating Activities:
Net Earnings (Loss)                                                       $   420       $  (1,866)
Adjustments to Reconcile Net Earnings (Loss) to Net Cash
Provided
  by Operating Activities:
Loss from Discontinued Operations                                               -            5,595
Provision for Credit Losses                                                28,561           15,362
Purchase of Finance Receivables for Sale                                        -         (69,708)
Increase in Deferred Income Taxes                                         (5,188)          (2,205)
Depreciation and Amortization                                              2,135            1,173
Gain on Sale of Finance Receivables                                             -          (4,614)
Proceeds from Sale of Finance Receivables                                       -           62,556
Collections of Finance Receivables                                              -            5,935
Decrease in Inventory                                                       4,276            6,914
Decrease in Other Assets                                                      237            1,324
Increase in Accounts Payable, Accrued Expenses and Other                    9,911            2,139
Increase in Income Taxes Receivable                                         6,689              793
                                                                     -------------    -------------
Net Cash Provided by Operating Activities                                  47,041           23,398
                                                                     -------------    -------------
Cash Flows Used in Investing Activities:
Increase in Finance Receivable                                          (137,358)          (8,735)
Collections of Finance Receivables                                         36,319            4,741
Increase in Investments Held in Trust                                     (2,116)          (3,543)
Advances under Notes Receivable                                           (3,109)         (11,131)
Repayments of Notes Receivable                                              9,571            4,926
Purchase of Property and Equipment                                        (3,190)          (6,640)
                                                                     -------------    -------------
Net Cash Used in Investing Activities                                    (99,883)         (20,382)
                                                                     -------------    -------------
Cash Flows from Financing Activities:
Additions to Notes Payable                                                 72,717           45,000
Repayment of Notes Payable                                               (21,538)         (31,867)
Proceeds from Issuance of Common Stock                                         32              202
Acquisition of Treasury Stock                                             (5,307)                -
Other, Net                                                                    363              223
                                                                     -------------    -------------
Net Cash Provided by Financing Activities                                  46,267           13,558
                                                                     -------------    -------------
Cash Provided by (Used in) Discontinued Operations                          8,211         (19,597)
                                                                     -------------    -------------
Net Increase (Decrease) in Cash and Cash Equivalents                        1,636          (3,023)
Cash and Cash Equivalents and Beginning of Period                           2,751            3,537
                                                                     -------------    -------------
Cash and Cash Equivalents and End of Period                              $  4,387          $   514
                                                                     =============    =============
Supplemental Statement of Cash Flows Information:
Interest Paid                                                            $  5,934         $  2,222
                                                                     =============    =============
Income Taxes Paid                                                         $     -          $   408
                                                                     =============    =============
</TABLE>

     See accompanying notes to Condensed Consolidated Financial Statements.

                                      F-29
<PAGE>

                            UGLY DUCKLING CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note 1.  Basis of Presentation

    Our accompanying  unaudited condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  information  and  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 a complete financial statement presentation.  In our opinion, such unaudited
interim  information  reflects  all  adjustments,   consisting  only  of  normal
recurring  adjustments,  necessary to present our financial position and results
of operations for the periods  presented.  Our results of operations for interim
periods are not necessarily  indicative of the results to be expected for a full
fiscal year.  Our Condensed  Consolidated  Balance Sheet as of December 31, 1998
was derived from our audited  consolidated  financial statements as of that date
but does not include all the  information  and  footnotes  required by generally
accepted  accounting  principles.  We suggest that these condensed  consolidated
financial  statements  be read in  conjunction  with  the  audited  consolidated
financial  statements  included in our Annual Report on Form 10-K,  for the year
ended December 31, 1998.

Note 2.  Summary of Finance Receivables

Following is a summary of our Finance Receivables, net, as of March 31, 1999 and
December 31, 1998 (in thousands):

<TABLE>
<CAPTION>

                                                            March 31, 1999                            December 31, 1998
                                              ----------------------------------------  ----------------------------------------
                                                                Non                                       Non
                                               Dealership   Dealership                  Dealership    Dealership
                                               Operations   Operations       Total      Operations    Operations      Total
                                              ------------- ------------  ------------  ------------  ------------ -------------

<S>                                           <C>           <C>           <C>           <C>           <C>          <C>
Installment Sales Contract Principal Balances     $182,150     $ 69,053      $251,203      $ 93,936      $ 51,282      $145,218
Add: Accrued Interest                                1,798          765         2,563           877           473         1,350
Loan Origination Costs                               3,583            -         3,583         2,237             -         2,237
                                              ------------- ------------  ------------  ------------  ------------ -------------
Principal Balances, net                            187,531       69,818       257,349        97,050        51,755       148,805
Residuals in Finance Receivables Sold               28,480        2,625        31,105        33,331         2,625        35,956
Investments Held in Trust                           22,680            -        22,680        20,564             -        20,564
                                              ------------- ------------  ------------  ------------  ------------ -------------
                                                   238,691       72,443       311,134       150,945        54,380       205,325
Allowance for Credit Losses                       (48,628)      (2,326)      (50,954)      (24,777)       (2,024)      (26,801)
Discount on Acquired Loans                               -     (22,252)      (22,252)             -      (15,315)      (15,315)
                                              ------------- ------------  ------------  ------------  ------------ -------------
Finance Receivables, net                          $190,063     $ 47,865      $237,928      $126,168      $ 37,041      $163,209
                                              ============= ============  ============  ============  ============ =============

Classification:
Finance Receivables Held for Investment           $123,787     $ 69,053      $192,840      $ 26,852      $ 51,282      $ 78,134
Finance Receivables Held as Collateral for
  Securitization Note Payable                       58,363            -        58,363        67,084             -        67,084
                                              ============= ============  ============  ============  ============ =============
                                                  $182,150     $ 69,053      $251,203      $ 93,936      $ 51,282      $145,218
                                              ============= ============  ============  ============  ============ =============
</TABLE>


                                      F-30
<PAGE>

    As of March 31,  1999 and  December  31,  1998,  our  Residuals  in  Finance
Receivables Sold from dealership  operations were comprised of the following (in
thousands):

                                                       March 31,    December 31,
                                                         1999           1998
                                                  ---------------  -------------
Retained interest in subordinated securities (B            $        $    51,243
Certificates)                                           41,165
Net interest spreads, less present value discount       19,837           25,838
Reduction for estimated credit losses                  (32,522)        (43,750)
                                                  ---------------  -------------
Residuals in finance receivables sold                 $ 28,480      $    33,331
                                                  ===============  =============
Securitized principal balances outstanding            $158,890      $   198,747
                                                  ===============  =============
Estimated credit losses as a % of securitized
  principal balances outstanding                         20.5%           22.0%
                                                  ===============  =============


    The  following  table  reflects a summary of activity  for our  Residuals in
Finance Receivables Sold from dealership  operations for the three month periods
ended March 31, 1999 and 1998 (in thousands):

                                        March 31,            March 31,
                                           1999                 1998
                                    -------------------  -------------------
Balance, Beginning of Period               $    33,331          $    13,277
Additions                                            -               13,858
Amortization                                   (4,851)              (2,394)
                                    -------------------  -------------------
Balance, End of Period                     $    28,480          $    24,741
                                    ===================  ===================

Note 3.  Notes Receivable

    Our  Cygnet  dealer  program  has  various  notes  receivable  from used car
dealers.  Under Cygnet's asset based loan program, our commitments for revolving
notes receivable totaled $10.2 million at March 31, 1999.

    In July 1997, First Merchants Acceptance Corporation (First Merchants) filed
for bankruptcy.  Immediately  subsequent to the bankruptcy filing, we executed a
loan agreement to provide First  Merchants  with debtor in possession  financing
(DIP facility).  The maximum  commitment under the DIP facility is $11.5 million
at March 31, 1999.  The  outstanding  balance on the DIP facility  totaled $11.1
million and $12.2 million at March 31, 1999 and December 31, 1998.

    Following  is a summary of Notes  Receivable  at March 31, 1999 and December
31, 1998 (in thousands):

<TABLE>
<CAPTION>

                                                                           March 31,       December 31,
                                                                             1999              1998
                                                                         --------------   ----------------
<S>                                                                       <C>               <C>
Notes Receivable under the asset based loan program, net of
  allowance for doubtful accounts of $167, and $500, respectively         $  7,230          $  8,311
First Merchants Debtor in Possession Note Receivable                        11,062            12,228
First Merchants Bank Group Participation                                     2,331             6,856
Other Notes Receivable                                                       1,047               862
                                                                         --------------   ----------------
Notes Receivable, net                                                     $ 21,670          $ 28,257
                                                                         ==============   ================
</TABLE>


                                      F-31
<PAGE>

Note 4.  Notes Payable

    The  following is a summary of Notes  Payable at March 31, 1999 and December
31, 1998 (in thousands):
<TABLE>
<CAPTION>

                                                                                            March 31,         December 31,
                                                                                               1999               1998
                                                                                         -----------------  ------------------

<S>                                                                                           <C>                 <C>
Revolving Facility with GE Capital                                                            $    75,606         $    51,765
Securitization Note Payable                                                                        44,596              49,967
Note Payable Collateralized by the Common Stock of our Securitization Subsidiaries                 19,999              12,234
Note Payable Collateralized by Finance Receivables Contracts                                       28,876                   -
Mortgage Loan with Finance Company                                                                  3,386               3,386
Others                                                                                                897                 967
                                                                                         -----------------  ------------------
Subtotal                                                                                          173,360             118,319
Less:  Unamortized Loan Fees                                                                        1,456               1,025
                                                                                         -----------------  ------------------
Notes Payable                                                                                 $   171,904         $   117,294
                                                                                         =================  ==================
</TABLE>

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 for the
three month  periods  ended March 31, 1999,  and 1998 as follows (in  thousands,
except for per share amounts):
<TABLE>
<CAPTION>

                                                                                   March 31,         March 31,
                                                                                     1999               1998
                                                                                ----------------  -----------------

           <S>                                                                  <C>               <C>
           Income from Continuing Operations                                           $    420          $   3,729
                                                                                ================  =================
           Net Earnings (Loss)                                                         $    420         $  (1,866)
                                                                                ================  =================
           Basic EPS-Weighted Average Shares Outstanding                                 15,650             18,557
                                                                                ================  =================
           Basic Earnings (Loss) Per Share from:
           Continuing Operations                                                      $    0.03          $    0.20
                                                                                ================  =================
           Net Earnings (Loss)                                                        $    0.03         $   (0.10)
                                                                                ================  =================

           Basic EPS-Weighted Average Shares Outstanding                                 15,650             18,557
           Effect of Diluted Securities:
             Warrants                                                                         -                 87
             Stock Options                                                                  135                449
                                                                                ----------------  -----------------
           Dilutive EPS-Weighted Average Shared Outstanding                              15,785             19,093
                                                                                ================  =================
           Diluted Earnings (Loss) Per Share from:
           Continuing Operations                                                      $    0.03          $    0.20
                                                                                ================  =================
           Net Earnings (Loss)                                                        $    0.03         $   (0.10)
                                                                                ================  =================
           Warrants Not Included in Diluted EPS Since Antidilutive                        1,556                715
                                                                                ================  =================
           Stock Options Not Included in Diluted EPS since Antidilutive                   1,153                603
                                                                                ================  =================
</TABLE>

                                      F-32
<PAGE>

Note 6.  Business Segments

    We have two divisions:  dealership operations and non-dealership operations.
Within  our  divisions  we have  six  distinct  business  segments.  Within  the
dealership  operations  division,  the  segments  consist  of  retail  car sales
operations  (company  dealerships),   the  income  generated  from  the  finance
receivables  generated at the Ugly Duckling  dealerships and corporate and other
operations.  Under the non-dealership  operations division, the segments consist
of the Cygnet dealer program, bulk purchasing and loan servicing,  and corporate
and other operations.

    A summary of  operating  activity by business  segment for the three  months
ended March 31, 1999 and 1998 follows (in thousands):

<TABLE>
<CAPTION>


                                                         Dealership Operations              Non Dealership Operations
                                      -----------------------------------------     -----------------------------------------
                                                  Company
                                       Company    Dealership  Corporate Cygnet        Cygnet Loan Corporate
                                      Dealerships Receivables and Other Dealer        Servicing   and Other      Total
                                      ----------- ----------- --------- -------     ------------  -------------- ------------
<S>                                    <C>            <C>        <C>        <C>            <C>           <C>       <C>
1999:
Sales of Used Cars                     $ 106,443      $    -     $    -     $    -         $    -        $    -    $ 106,443
Less:  Cost of Used Cars Sold             60,097           -          -          -              -             -       60,097
  Provision for Credit Losses             21,893       5,871          -        797              -             -       28,561
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
                                          24,453     (5,871)          -      (797)              -             -       17,785
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------

Interest Income                                -      10,312         61      3,317            313             -       14,003
Servicing and Other Income                     6       2,883         45         47          6,691             -        9,672
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
Income before Operating Expenses          24,459       7,324        106      2,567          7,004             -       41,460
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
Operating Expenses:
Selling and Marketing                      6,378                                35              3             -        6,416
General and Administrative                11,102       4,590      5,332        963          5,821           745       28,553
Depreciation and Amortization                791         283        521         78            321           141        2,135
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
                                          18,271       4,873      5,853      1,076          6,145           886       37,104
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
Operating Income                         $ 6,188     $ 2,451   $(5,747)    $ 1,491         $  859      $  (886)      $ 4,356
                                      =========== =========== ============= =======   ============== =========== ============


1998:
Sales of Used Cars                      $ 72,973      $    -     $    -     $    -         $    -        $    -     $ 72,973
Less:  Cost of Used Cars Sold             39,731           -          -          -              -             -       39,731
  Provision for Credit Losses             15,034           -          -        328              -             -       15,362
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
                                          18,208           -          -      (328)              -             -       17,880
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------

Interest Income                                -       3,816         64      1,598            727             -        6,205
Gain on Sale of Loans                          -       4,614          -          -              -             -        4,614
Servicing and Other Income                    41       3,825         46          -              -             -        3,912
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
Income before Operating Expenses          18,249      12,255        110      1,270            727             -       32,611
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
Operating Expenses:
Selling and Marketing                      4,878           -          -         43              -             -        4,921
General and Administrative                10,506       4,555      2,619        515              -           591       18,786
Depreciation and Amortization                613         337        201         22              -             -        1,173
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
                                          15,997       4,892      2,820        580              -           591       24,880
                                      ----------- ----------- ------------- -------   -------------- ----------- ------------
Operating Income                         $ 2,252     $ 7,363   $(2,710)     $  690         $  727      $  (591)      $ 7,731
                                      =========== =========== ============= =======   ============== =========== ============
</TABLE>



                                      F-33
<PAGE>

Note 7.  Discontinued Operations

    In February  1998,  we announced  our  intention to close our branch  office
network,  through which we purchased  retail  installment  contracts  from third
party dealers,  and exit this line of business.  We substantially  completed the
branch office closure as of March 31, 1998. We are continuing to negotiate lease
settlements and terminations  with respect to our branch office network closure.
As a result of the branch office network closure, we reclassified the results of
operations  of  the  branch  office  network  in  the   accompanying   condensed
consolidated balance sheets and condensed consolidated  statements of operations
to discontinued operations.

    The components of Net Assets of Discontinued Operations as of March 31, 1999
and December 31, 1998 follow (in thousands):


                                               March 31,      December 31,
                                                 1999             1998
                                            ---------------- ----------------
Finance Receivables, net                          $  24,282        $  30,649
Residuals in Finance Receivables Sold                 6,052            7,875
Investments Held in Trust                             2,971            3,665
Disposal Liability                                  (3,000)          (3,673)
                                            ---------------- ----------------
Net Assets of Discontinued Operations             $  30,305        $  38,516
                                            ================ ================

Note 8.  Use of Estimates

    The preparation of our consolidated financial statements requires us to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the financial statement and the reported amounts of revenues and expenses during
the reporting period. Actual results could differ from our estimates.

Note 9.  Certain Bankruptcy Remote Entities

    Ugly Duckling Receivables Corporation ("UDRC") and Ugly Duckling Receivables
Corporation  II  ("UDRC  II")  (collectively   referred  to  as  "Securitization
Subsidiaries"),   are  our  wholly-owned   special  purpose  "bankruptcy  remote
entities." Their assets, including assets classified as Discontinued Operations,
include Residuals in Finance  Receivables Sold and Investments Held In Trust, in
the amounts of approximately $34.5 million and $25.6 million,  respectively,  at
March 31, 1999.  These amounts  would not be available to satisfy  claims of our
creditors on a consolidated basis.

Note 10.  Reclassifications

    We have made certain reclassifications to previously reported information to
conform to the current presentation.



                                      F-34
<PAGE>




     You should rely only on the information  contained in this  prospectus.  No
dealer,  salesperson or other person is authorized to give  information  that is
not contained in this prospectus. This prospectus is not an offer to sell nor is
it seeking an offer to buy these securities in any jurisdiction  where the offer
or sale is not  permitted.  The  information  contained  in this  prospectus  is
correct only as of the date of this  prospectus,  regardless  of the time of the
delibvery of this prospectus or any sale of these securities.



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



                                TABLE OF CONTENTS


                                                Page
       Prospectus Summary..................       3
       Risk Factors........................       5
       Forward Looking Statements..........      11
       Use of Proceeds.....................      11
       Dividend Policy.....................      12
       Capitalization......................      13
       Selected Consolidated Financial and
          Operating Data...................      14
       Management's  Discussion  and Analysis
       of Financial Condition and Results of
         Operations........................      15
       Business............................      41
       Management..........................      49
       Description of Capital Stock........      63
       Selling Securityholders.............      68
       Plan of Distribution................      68
       Legal Matters.......................      71
       Experts.............................      71
       Where You Can Find More  Information      71
       Index to Consolidated Financial
       Statements and to Condensed Consolidated
       Financial Statements................     F-1

===============================================================================


===============================================================================




                                5,666,190 Shares

                                  Common Stock

                                     666,190
                         Common Stock Purchase Warrants




                                      LOGO



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


                                   PROSPECTUS

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















                                August 4, 1999

===============================================================================




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