UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549

FORM 10-K

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

FOR THE FISCAL YEAR ENDED FEBRUARY 2, 2008ORTRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACTFOR THE TRANSITION PERIOD FROM  TO

COMMISSION FILE NUMBER: 0-14818

TRANS WORLD ENTERTAINMENT CORPORATION(Exact name of registrant as specified in its charter)

|New York                                                       | 14-1541629                             
|-------------------------------------------------------------- | ---------------------------------------
|(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number)

38 Corporate CircleAlbany, New York 12203(Address of principal executive offices, including zip code)(518) 452-1242(Registrants telephone number, including area code)Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: Common Stock, $0.01 par value

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in the Rule 405 of the Securities Act.  Yes[  ] No [X]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.  Yes[  ] No [X]

Indicate by a check mark whether the Registrant (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the
Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.      Yes [X] No [  ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the Registrants Knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-K or an amendment to this Form 10-K. [  ]

Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer or non-accelerated filer (as defined in Rule 12b-2 of the Act).

Large accelerated filer [  ]           Accelerated filer [X]           Non-accelerated filer [  ]           Small reporting company [  ]

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

As of August 4, 2007, 31,081,909 shares of the Registrants Common Stock, excluding 25,102,990 shares of stock held in Treasury, were issued and outstanding. The aggregate market value of the voting stock held by
non-affiliates of the Registrant, based upon the closing sale price of the Registrants Common Stock on August 3, 2007 as reported on the National Market tier of The NASDAQ Stock Market, Inc. was $87,748,897. Shares of Common Stock held by
the Companys controlling shareholder, who controls approximately 40.1% of the outstanding Common Stock, have been excluded for purposes of this computation. Because of such shareholders control, shares owned by other officers, directors
and 5% shareholders have not been excluded from the computation. As of March 28, 2008, there were 31,186,247 shares of Common Stock Issued and Outstanding.

---



|Documents of Which Portions Are Incorporated by Reference        |  | Parts of the Form 10-K into Which Portion of
|---------------------------------------------------------------- |  | --------------------------------------------
|                                                                 |  | Documents are Incorporated                  
|Proxy Statement for Trans World Entertainment Corporations July |  | III                                         
|1, 2008 Annual Meeting of Shareholders to be filed on or about   |  |                                             
|June 3, 2008                                                     |  |                                             



2

---



PART I

Cautionary Statement for Purposes of the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995

This document includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to analyses and other information that are based on forecasts of future
results and estimates of amounts not yet determinable. These statements also relate to the Companys future prospects, developments and business strategies. The statements contained in this document that are not statements of historical fact
may include forward-looking statements that involve a number of risks and uncertainties.

We have used the words anticipate, believe, could, estimate, expect, intend, may, plan, predict,
project, and similar terms and phrases, including references to assumptions, in this document to identify forward-looking statements. These forward-looking statements are made based on managements expectations and beliefs
concerning future events and are subject to uncertainties and factors relating to our operations and business environment, all of which are difficult to predict and many of which are beyond the Companys control, that could cause actual results
to differ materially from those matters expressed in or implied by these forward-looking statements. The following factors are among those that may cause actual results to differ materially from the Companys forward-looking
statements.

- highly competitive nature of the retail entertainment business;
- competitive pricing;
- adverse publicity;
- interest rate fluctuations;
- dependence on key employees;
- change in laws;
- accelerated declines in music CD industry sales;

- the Companys level of debt and related restrictions and limitations;
- new product introductions (hit releases);
- future cash flows;
- availability of new real estate;
- new technology, including digital downloading; and
- product liability claims.

The reader should keep in mind that any forward-looking statement made by us in this document, or elsewhere, speaks only as of the date on which we make it. New risks and uncertainties come up from time-to-time, and
its impossible for us to predict these events or how they may affect us. In light of these risks and uncertainties, you should keep in mind that any forward-looking statements made in this report or elsewhere might not occur.

In addition, the preparation of financial statements in accordance with accounting principles generally accepted in the United States (GAAP) requires us to make estimates and assumptions. These estimates and
assumptions affect:

- the reported amounts and timing of revenue and expenses,
- the reported amounts and classification of assets and liabilities, and
- the disclosure of contingent assets and liabilities.

Actual results may vary from our estimates and assumptions. These estimates and assumptions are based on historical results, assumptions that we make, as well as assumptions by third-parties.

Item 1.      BUSINESSCompany Background

Trans World Entertainment Corporation, which, together with its consolidated subsidiaries, is referred to herein as the Company, was incorporated in New York in 1972. It owns 100% of the outstanding common stock
of Record Town, Inc., through which its principal operations are conducted. The Company operates retail stores and five e-commerce sites and is one of the largest specialty retailers of entertainment software, including music, video, and video games
and related products in the United States.

In March 2006, the Company acquired substantially all of the net assets of Musicland Holding Corp. (Musicland). Musicland, an entertainment specialty retailer that operated retail stores and websites, filed a
voluntary petition to restructure under Chapter 11 of the United States Bankruptcy Code in January 2006. The transaction represented total consideration of $78.8 million in cash and $16.3 million in assumed liabilities, including certain
customer obligations, rent and occupancy liabilities and employee obligations. See Note 2 of Notes to the Consolidated Financial Statements of this Annual Report on Form 10-K for detail.

3

---



Stores and Store Concepts

At February 2, 2008, the Company operated 813 stores totaling approximately 5.1 million square feet in the United States, the District of Columbia, the Commonwealth of Puerto Rico and the U.S. Virgin Islands.

Mall Stores

At February 2, 2008, the Company operated 610 mall-based stores, predominantly under the f.y.e. (For Your Entertainment) brand, including:

Traditional stores. The traditional store averages about 5,700 square feet and carries a full complement of entertainment software, including music, video, video games and related
  accessories. There were 520 traditional f.y.e. mall based stores at the end of Fiscal 2007. Superstores.The superstores carry the same merchandise categories as traditional locations, but with a much larger assortment. There were 13 f.y.e. mall superstores at the end of
Fiscal 2007 that averaged about 26,000 square feet. Video only stores.At the end of Fiscal 2007, the Company operated 77 video only stores, under the Suncoast Motion Pictures and Saturday Matinee brands. These stores specialize in the
sale of video and related accessories. They are located in large, regional shopping malls and average about 2,400 square feet.


Freestanding Stores

The Company operated 203 freestanding stores, as of February 2, 2008, predominantly under the f.y.e. (For Your Entertainment) brand. They carry a full complement of entertainment software, including music,
video, video games and related accessories and are located in freestanding, strip center and downtown locations. The freestanding stores average approximately 6,500 square feet (excluding f.y.e. freestanding Superstores and Planet Music). The
Company operates 8 freestanding f.y.e. Superstores that average about 46,500 square feet and a single 31,400 square foot Planet Music store in Virginia Beach, VA.

E-Commerce Sites

The Company operates five retail web sites including,www.fye.com, www.wherehouse.com,www.secondspin.com,www.samgoody.comandwww.suncoast.com. These sites offer substantially the same complement of products as offered in the Companys stores.

4

---



Merchandise Categories

Net sales by merchandise category as a percentage of total net sales for Fiscal 2007, 2006 and 2005, and comparable store sales for Fiscal 2007 and 2006, were as follows:

|            |  |      
|----------- |  | -----
|            |  |      
|            |  | 2007 
|Music       |  | 39.1 
|Video       |  | 38.8 
|Video games |  | 9.0  
|Other       |  | 13.1 
|Total       |  | 100.0

The Other category includes
    electronics, accessories and trend items, none of which individually exceeded
10% of total net sales.

Business Environment

Music, video and video games represent an approximately $41 billion industry nationwide, and represented approximately 87% of the Companys net sales in Fiscal 2007.

According to statistical information from Soundscan, the total number of music albums sold, including CD, cassette and digital albums, decreased 15% to approximately 495 million units in 2007, representing approximately
$8.1 billion in retail sales. Excluding digital albums, album sales decreased 19% to approximately 444 million units. In 2006, the total number of music albums sold, including CD, cassette and digital albums decreased 5% compared to 2005.
Excluding digital albums, album sales in 2006 decreased 8% compared to 2005.

According to statistics obtained from Rentrak Video Essentials, overall video retail sales in 2007 were $15.4 billion, a decrease of 3% from 2006. Video retail sales in 2006 were $15.9 billion, a decrease of 1%
compared to 2005.

The NPD Group published that video games retail sales, including portable and console hardware, software and accessories, were $17.9 billion in 2007, an increase of 43% over 2006 sales. Video game sales in 2006 were
$12.5 billion, an increase of 19% over 2005.

Competition

Compact disc (CD) sales have suffered from the legal (e.g., iTunes) and illegal downloading of music and specialty retailers have been impacted by the proliferation of mass merchants (e.g., Wal-Mart and Target)
and electronics superstores (e.g., Best Buy and Circuit City) that offer entertainment software and, collectively, have gained a larger share of the market. The number of specialty and independent retailers has dramatically decreased due to their
reliance on sales of CDs. The Company has taken advantage of competitor exits from markets, made acquisitions, diversified its products and taken other measures to position itself competitively within its industry. The Company believes it
effectively competes in the following ways:

- Location and convenience: a strength of the Company is its convenient store locations that are often the exclusive retailer in centers offering a full complement of
entertainment software;
- Marketing: the Company uses newspaper, radio and television advertising and in-store visual displays to market to consumers;
- Selection and assortment: the Company maintains a high in-stock position in a large assortment of product, particularly CDs and DVDs;
- Customer service: the Company believes it offers personalized customer service at its stores;
- Listening and Viewing Stations (LVS): the Companys LVS is a sampling and selection tool designed to encourage customer purchases. The third generation of
LVS (LVS 3) is currently installed in approximately 680 of the Companys stores. LVS 3 enhances the customers in-store experience through improved product information displays and product
search and suggestion capabilities;
- Product line expansion: the Company has expanded space allocations in its stores to support growth in electronics and trend item sales.

Seasonality

The Companys business is seasonal, with its fourth fiscal quarter constituting the Companys peak selling period. In Fiscal 2007, the fourth quarter accounted for approximately 36% of annual sales. In
anticipation of increased sales activity during these months, the Company purchases additional inventory and hires additional temporary employees to supplement its full-time store sales staff. If, for any reason, the

5

---



Companys net sales were below seasonal norms during the fourth quarter, the Companys operating results could be adversely affected. Quarterly sales can also be affected by the timing of new product releases, new
store openings or closings and the performance of existing stores.

Advertising

The Company makes extensive use of visual displays. It uses a mass-media marketing program, including newspaper, radio, and television advertisements. The majority of vendors from whom the Company purchases merchandise
offer advertising allowances to promote their merchandise.

Suppliers and Purchasing

The Company purchases inventory from approximately 500 suppliers. In Fiscal 2007, 61% of purchases were made from ten suppliers including EMI Music Distribution, Sony-Bertelsmann Music Group, Warner/Electra/Atlantic Corp.,
Universal Music Group, Fox Video Inc., Paramount Video, Buena Vista Video, Warner Home Entertainment, Universal Studios Home Entertainment and Sony Pictures Home Entertainment. The Company does not have material long-term purchase contracts; rather,
it purchases products from its suppliers on an order-by-order basis. Historically, the Company has not experienced difficulty in obtaining satisfactory sources of supply and management believes that it will continue to have access to adequate
sources of supply.

Trade Customs and Practices

Under current trade practices with large suppliers, retailers of music and video products are generally entitled to return unsold merchandise they have purchased in exchange for other titles carried by the suppliers. The
four largest music suppliers charge a related merchandise return penalty or return handling fee. Most manufacturers and distributors of video products do not typically charge a return penalty or handling fee. Under current trade practices with large
suppliers, retailers of video games and related products may receive markdown support from suppliers to help clear slow turning merchandise. Merchandise return policies and other trade practices have not changed significantly in recent years. The
Company generally adapts its purchasing policies to changes in the policies of its largest suppliers.

Employees

As of February 2, 2008, the Company employed approximately 7,500 people, of whom approximately 3,500 were employed on a full-time basis. Others were employed on a part-time or temporary basis. The Company hires seasonal
sales employees during its fourth quarter peak selling season to ensure continued levels of customer service. Store managers, district managers and regional managers are eligible to receive incentive compensation based on the sales and profitability
of stores for which they are responsible. Sales support managers are generally eligible to receive incentive compensation based on the sales and profitability of the Company as a whole. None of the Companys employees are covered by collective
bargaining agreements and management believes that the Company enjoys favorable relations with its employees.

Information Systems

The Company utilizes primarily IBM AS400 technology to run its management information systems, including its merchandising, distribution and financial systems. Management believes its systems contribute to enhanced customer
service and operational efficiency, as well as provide the ability to monitor critical performance indicators versus plans and historical results.

Available Information

The Companys headquarters are located at 38 Corporate Circle, Albany, New York 12203, and its telephone number is (518) 452-1242. The Companys corporate web site address is www.twec.com. The Company makes
available, free of charge, its Exchange Act Reports (Forms 10-K, 10-Q, 8-K and any amendments thereto) on its web site as soon as practical after the reports are filed with the Securities and Exchange Commission (SEC). The public may
read and copy any materials the Company files with the SEC at the SECs Public Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549. Information on the operation of the Public Reference Room can be obtained by calling the SEC at
1-800-SEC-0330. The SEC maintains an Internet site that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC. This information can be obtained from the site
http://www.sec.gov. The Companys Common Stock, $0.01 par value, is quoted on the NASDAQ National Market under the trading symbol TWMC. The Companys fiscal year end is the Saturday closest to January 31. The Fiscal 2007
(2007) year ended on February 2, 2008; Fiscal 2006 (2006) year ended on February 3, 2007; and Fiscal 2005 (2005) year ended on January 28, 2006.

6

---



Item 1A. RISK FACTORS

The following is a discussion of certain factors, which could affect the financial results of the Company.

The Companys results of operations are affected by the availability of new products.

The Companys business is affected by the release of hit music, video and video game titles, which can create fluctuations in sales. It is not possible to determine the timing of these fluctuations or the
future availability of hit titles. The Company is dependent upon the major music and movie producers to continue to produce hit products. To the extent that new hit releases are not available, or not available at prices attractive to consumers, or,
if manufacturers fail to introduce or delay the introduction of new products, the Companys results of operations may be adversely affected.

The Companys results of operations may suffer if the Company does not accurately predict consumer acceptance of new product or distribution technologies.

The entertainment industry is characterized by changing technology, evolving format standards, frequent new and enhanced product introductions and rapid product obsolescence. These characteristics require that the Company
respond quickly to technological changes and understand the impact of these changes on customers preferences. If the Company is unable to participate in new product or distribution technologies, its results of operations may suffer.

Increased competition from existing retailers and alternative distribution channels may adversely affect the Companys results of operations.

The Company competes with a wide variety of entertainment retailers, including deep-discount retailers, mass merchandisers, consumer electronics outlets, internet retailers, record clubs and independent operators, some of
which have greater financial and other resources than the Company. The Company also expects continued growth in competing home entertainment options. Some of these, including the ability to download music, video and video games onto PCs or other
devices, or the ability to play video games over the Internet through consoles, could reduce retail sales of CDs, DVDs and video games. If technological advances were to result in significant changes in existing distribution channels for
pre-recorded music, video and video games, the Companys results of operations could be adversely affected.

A decline in general economic condition, including declines in current levels of consumer spending could adversely affect results of operations.

The Companys results of operations are affected by the level of consumer spending, which reflects the general state of local economies in which the Company operates. Changes in consumer preference or discretionary
consumer spending could harm our business.

The Companys operating results fluctuate from period to period.

As is the case with many retailers, a significant portion of the Companys sales are generated in the fourth fiscal quarter, which includes the holiday selling season. Less than satisfactory sales for such period could
have an adverse effect on the Companys results of operations.

Growth Strategy  the failure to grow the Companys business may limit its earnings.

Historically, the Companys growth has come from the opening of new stores and the acquisition of stores. The Company opens new stores if it finds desirable locations and is able to negotiate suitable lease terms. A
lack of new store growth may impact the Companys ability to increase sales and earnings.

A change in one or more of the Companys vendors policies or the Companys relationship with those vendors could adversely affect the Companys results of operations.

The majority of the Companys purchases come from ten major suppliers. As is standard in its industry, the Company does not maintain long-term contracts with its suppliers but instead makes purchases on an
order-by-order basis. If the Company fails to maintain customary trade terms or enjoy positive vendor relations, it could have an adverse effect on the Companys results of operations.

If the Companys vendors fail to provide marketing and merchandising support at historical levels, the Companys results of operations could be adversely affected.

The manufacturers of entertainment products have typically provided retailers with significant marketing and merchandising support for their products. As part of this support, the Company receives cooperative advertising
and other allowances from these vendors. These allowances enable the Company to actively promote and merchandise the products it sells at its stores and on its websites. If the Companys vendors fail to provide this support at historical
levels, the Companys results of operations could be negatively impacted.

Loss of Key Personnel could adversely affect the Companys results of operations.

The Company believes that its future prospects depend to a significant extent on the services of its executive officers, as well as its ability to attract and retain qualified key personnel. The loss of the services of
certain of the Companys executive officers and other key management personnel could adversely affect the Companys results of operations.

7

---



Control by and Dependence on Key Personnel -Robert J. Higgins has a significant influence on the outcome of any vote of the Companys Shareholders and if the Company were to
lose his services, it may not be able to replace his skills and experience. Robert J. Higgins serves as Chairman of the Board of the Company and its Chief Executive Officer and owns approximately 40.1% of the outstanding common stock of the Company,
as of February 2, 2008.

Future decreases in liquidity may adversely affect the Companys results of operations.

Management is not currently aware of any trends, uncertainties or other significant events that would cause liquidity to decrease or increase in a material way. However, there can be no assurance that the Company will
continue to generate cash flows at or above current levels or that the Company will be able to maintain its ability to borrow under its revolving credit facility. The Company does not expect any material changes in the mix (between equity and debt)
or the relative cost of capital resources.

Anti-takeover provisions  New York anti-takeover law provisions and the classified Board Amendment may discourage unsolicited takeovers.

In August 2000, the Companys Board of Directors adopted a Classified Board Amendment which together with anti-takeover provisions eschewed by New York State Law may discourage open market purchases or a non-negotiated
tender or exchange offer for the stock of the Company. This may be adverse to the interests of certain shareholders.

Item 1B. UNRESOLVED SEC COMMENTS

The Company has not received within 180 days or more before February 2, 2008, written comments from the Securities and Exchange Commission regarding its periodic or current reports under the Securities Exchange Act of 1934,
as amended, that remain unresolved.

8

---



Item 2. PROPERTIESRetail Stores

At February 2, 2008, the Company operated 812 stores under operating leases, many of which have renewal options. The majority of the leases provide for the payment of fixed monthly rentals and expenses for maintenance,
property taxes and insurance while a small number provide for the payment of monthly rentals based on a percentage of sales. Many leases provide for added rent based on store sales in excess of specified levels. The following table lists the leases
due to expire as of the fiscal year-end in each of the years shown, assuming any renewal options are not exercised:

|     |  | No. of |  |                 |  | No. of
|---- |  | ------ |  | --------------- |  | ------
|Year |  | Leases |  | Year            |  | Leases
|2008 |  | 342    |  | 2012            |  | 41    
|2009 |  | 178    |  | 2013            |  | 18    
|2010 |  | 101    |  | 2014            |  | 25    
|2011 |  | 49     |  | 2015 and beyond |  | 58    

As leases expire, the Company will evaluate the decision to exercise renewal rights or obtain new leases for the same or similar locations based on store profitability. The Company owns one of its stores.

Corporate Offices and Distribution Center Facilities

The Company leases its Albany, New York, distribution facility and corporate office space from its largest shareholder and Chairman and Chief Executive Officer under three capital lease arrangements that extend through
2015. These leases are at fixed rentals with provisions for biennial increases based on increases in the Consumer Price Index. The Company incurs all property taxes, insurance and maintenance costs. The office portion of the facility is
approximately 39,800 square feet and the distribution center portion is approximately 141,500 square feet. The Company also leases a 198,300 square foot distribution center in Carson, California; this lease includes two five-year renewal options and
expires in December 2015. As of February 2, 2008, the Company owned a 236,600 square foot distribution center with 59,200 square feet of adjacent office space in North Canton, Ohio. The North Canton facility was closed subsequent to fiscal year end
and was sold in March 2008.

The Company believes that its existing distribution facilities are adequate to meet the Companys planned business needs. Shipments from the distribution facilities to the Companys stores provide approximately
70% of all merchandise shipment requirements to stores. Stores are serviced by common carriers chosen on the basis of geography and rate considerations. The balance of the stores requirements is satisfied through direct shipments from
vendors.

The Company leases an additional 31,700 square feet of office space in Albany, New York. The operating lease expires in June 2014 and includes two, five-year options to renew.

9

---



Item 3. LEGAL PROCEEDINGS

The Company is subject to various legal proceedings and claims that have arisen in the ordinary course of its business and have not been finally adjudicated. Although there can be no assurance as to the ultimate disposition
of these matters, it is managements opinion, based upon the information available at this time, that the expected outcome of these matters, individually or in the aggregate, will not have a material adverse effect on the results of operations
and financial condition of the Company.

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

No matters were submitted to a vote of security holders during the fourth quarter of the fiscal year ended February 2, 2008.

10

---



PART II

Item 5. MARKET FOR THE REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Market Information. The Companys Common Stock trades on the NASDAQ Stock Market under the symbol TWMC. As of March 19, 2008, there were 469 shareholders of record.
The following table sets forth high and low last reported sale prices for each fiscal quarter during the period from January 29, 2006 through March 28, 2008.

|                    |  | Closing Sales
    Prices
|------------------- |  | ------------------------
|                    |  | High                    
|2006                |  |                         
|1stQuarter          |  | $6.17                   
|2ndQuarter          |  | $7.35                   
|3rdQuarter          |  | $6.50                   
|4thQuarter          |  | $6.88                   
|                   
|                   
|2007                |  |                         
|1stQuarter          |  | $5.82                   
|2ndQuarter          |  | $5.44                   
|3rdQuarter          |  | $4.79                   
|4thQuarter          |  | $5.76                   
|                   
|                   
|2008                |  |                         
|1stQuarter (through |  | $4.45                   
|March 28, 2008)     |  |                         

On March 28, 2008, the last reported sale price on the Common Stock on the NASDAQ National Market was $3.68.

Dividend Policy:The Company has never declared dividends on its Common Stock and does not plan to pay cash dividends on its Common Stock in the foreseeable future. The Companys
credit agreement does not restrict the payment of cash dividends so long as payment conditions per the agreement are met. Any future determination as to the payment of dividends will depend upon capital requirements, limitations imposed by the
Companys credit agreement and other factors the Companys Board of Directors may consider.

11

---



Five-Year Performance Graph:

The following line graph reflects a comparison of the cumulative total return of the Companys Common Stock from January 31, 2003 through January 31, 2008 with the Nasdaq Index (U.S. Stocks) and with the Nasdaq
National Market Retail Trade Stocks index. Because none of the Companys leading competitors has been an independent publicly traded company over the period, the Company has elected to compare shareholder returns with the published index of
retail companies compiled by NASDAQ. All values assume a $100 investment on January 31, 2003, and that all dividends were reinvested.




|                                      |  | 2003 |  | 2004 |  | 2005 |  | 2006 |  | 2007 |  | 2008
|------------------------------------- |  | ---- |  | ---- |  | ---- |  | ---- |  | ---- |  | ----
|Trans World Entertainment Corporation |  | 100  |  | 235  |  | 393  |  | 164  |  | 176  |  | 135 
|NASDAQ (U.S. Stocks)                  |  | 100  |  | 156  |  | 156  |  | 175  |  | 188  |  | 181 
|NASDAQ Retail Trade Stocks            |  | 100  |  | 147  |  | 177  |  | 190  |  | 207  |  | 184 

12

---



Item 6. SELECTED CONSOLIDATED FINANCIAL DATA

The following table sets forth selected Statement of Operations and Balance Sheet data for the five fiscal years ended February 2, 2008 and is derived from the Companys audited Consolidated Financial Statements. The
fiscal year ended February 3, 2007 consisted of 53 weeks while all the other fiscal years of the Company presented consisted of 52 weeks. This information should be read in conjunction with the Companys audited Consolidated Financial
Statements and related notes and other financial information included herein, including Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations.

|                                                                                    |  | Fiscal Year Ended                                
|----------------------------------------------------------------------------------- |  | -------------------------------------------------
|                                                                                    |  | February 2,                                      
|                                                                                    |  | 2008                                             
|STATEMENTS OF OPERATIONS DATA:                                                      |  | ($ in thousands, except per share and store data)
|Net sales                                                                           |  | $1,265,658                                       
|Cost of sales                                                                       |  | 819,911                                          
|Gross profit                                                                        |  | 445,747                                          
|Selling, general and administrative expenses                                        |  | 470,386                                          
|Impairment charge(1)                                                                |  | 30,731                                           
|(Loss) income from operations                                                       |  | (55,370)                                         
|Interest expense                                                                    |  | 6,519                                            
|Other income                                                                        |  | (429)                                            
|(Loss) income before income taxes, extraordinary gain  unallocated negative        |  |                                                  
|goodwill and cumulative effect of a change in accounting principle                  |  | (61,460)                                         
|Income tax expense (benefit)(2)                                                     |  | 37,975                                           
|(Loss) earnings before extraordinary gain  unallocated negative goodwill and       |  |                                                  
|cumulative effect of change in accounting principle                                 |  | (99,435)                                         
|Extraordinary gain  unallocated negative goodwill , net of income taxes(3)         |  | _                                                
|Cumulative effect of a change in accounting principle,                              |  |                                                  
|net of income taxes(4)                                                              |  | ---                                              
|Net (loss) income                                                                   |  | ($99,435)                                        
|Basic(loss) earnings per share:                                                     |  |                                                  
|(Loss) earnings per share before extraordinary gain  unallocated negative goodwill |  |                                                  
|and cumulative effect of change in accounting principle                             |  | ($3.20)                                          
|Extraordinary gain  unallocated negative goodwill                                  |  | __                                               
|Cumulative effect of change in accounting principle                                 |  | __                                               
|Basic (loss) earnings per share                                                     |  | ($3.20)                                          
|                                                                                   
|Weighted average number of shares outstanding - basic                               |  | 31,046                                           
|Diluted (loss) earnings per share:                                                  |  |                                                  
|(Loss) earnings per share before extraordinary gain  unallocated negative          |  |                                                  
|goodwill and cumulative effect of change in accounting principle                    |  | ($3.20)                                          
|Extraordinary gain  unallocated negative goodwill                                  |  | __                                               
|Cumulative effect of change in accounting principle                                 |  | __                                               
|Diluted (loss) earnings per share                                                   |  | ($3.20)                                          
|Weighted average number of shares  diluted                                         |  | 31,046                                           
|Proforma amounts assuming new accounting principles were applied retroactively:     |  |                                                  
|(Loss) earnings before extraordinary gain  unallocated negative goodwill and       |  |                                                  
|cumulative effect of a change in accounting principle, as reported                  |  | ($ 99,435)                                       
|Proforma (loss) earnings before extraordinary gain  unallocated negative goodwill  |  |                                                  
|and cumulative effect of a change in accounting principle                           |  | (99,435)                                         
|Pro forma net (loss) income                                                         |  | (99,435)                                         
|Per share amounts:                                                                  |  |                                                  
|Basic (loss) earnings per share before extraordinary gain  unallocated negative    |  |                                                  
|goodwill and cumulative effect of a change in accounting principle, as reported     |  | ($3.20)                                          
|Proforma basic (loss) earnings per share before extraordinary gain  unallocated    |  |                                                  
|negative goodwill and cumulative effect of a change in accounting principle         |  | ($3.20)                                          
|Pro forma basic (loss) earnings per share                                           |  | ($3.20)                                          
|Diluted (loss) earnings per share before extraordinary gain  unallocated negative  |  |                                                  
|goodwill and cumulative effect of a change in accounting principle, as reported     |  | ($3.20)                                          
|Proforma diluted (loss) earnings per share before extraordinary gain  unallocated  |  |                                                  
|negative goodwill and cumulative effect of a change in accounting principle         |  | ($3.20)                                          
|Pro forma diluted (loss) earnings per share                                         |  | ($3.20)                                          

13

---



|                                                |  | Fiscal Year Ended                                
|----------------------------------------------- |  | -------------------------------------------------
|                                                |  | February 2,                                      
|                                                |  | 2008                                             
|                                                |  | ($ in thousands, except per share and store data)
|BALANCE SHEET DATA (at the end of the period):  |  |                                                  
|                                               
|Total assets                                    |  | $                                                
|Current portion of long-term                    |  |                                                  
|debt and capital lease obligations              |  |                                                  
|Long-term obligations                           |  |                                                  
|Shareholders equity                            |  | $                                                
|                                               
|OPERATING DATA:                                 |  |                                                  
|Store count (open at end of period):            |  |                                                  
|Mall stores                                     |  |                                                  
|Freestanding stores                             |  |                                                  
|Total stores                                    |  |                                                  
|                                               
|                                               
|Comparable store sales (decrease) / increase(5) |  |                                                  
|                                               
|Total square footage (in thousands)             |  |                                                  

|1. | During Fiscal 2007, the Company recorded an asset impairment charge of $30.7 million to write down certain long-lived assets pursuant to SFAS No. 144, Accounting for the Impairment or Disposal
of Long-Lived Assets.                                                                                                                                                                                                                                
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|  
|2. | Included in income tax expense for Fiscal 2007 is deferred tax expense of $42.5 million, the recording of which was primarily due to the establishment of a full valuation allowance against the
Companys net deferred tax assets. See Note 6 in the Notes to Consolidated Financial Statements for further detail.                                                                                                                                    
|  
|3. | The Companys acquisition of substantially all of the net assets of Musicland Holding Corp. stores in Fiscal 2006 and of Wherehouse Entertainment Inc. and CD World in Fiscal 2003, resulted in
extraordinary gains recorded in Fiscal 2006, 2004 and 2003 in accordance with SFAS No. 141, Business Combinations . The gains, net of tax, represented the excess of fair value of net assets acquired over the purchase price of the
acquired assets.
|  
|4. | The Company adopted FASB Interpretation
      No. (FIN) 47, Accounting for Conditional Asset Retirement
      Obligationsan interpretation of FASB Statement No. 143,
      effective January 28, 2006 resulting in a one-time, non-cash, after tax
      charge of $2.3
      million, which was classified as a cumulative effect of a change
      in accounting principle in Fiscal 2005.                                                    
|  
|5. | A store is included in comparable store sales calculations at the beginning of its thirteenth full month of operation. Mall stores relocated in the same shopping center after being open for at least
thirteen months are considered comparable stores. Closed stores that were open for at least thirteen months are included in comparable store sales through the month immediately preceding the month of closing.                                 
|  

14

---



Item 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

Managements Discussion and Analysis of Financial Condition and Results of Operations provides information that the Companys management believes necessary to achieve an understanding of its financial condition
and results of operations. To the extent that such analysis contains statements which are not of a historical nature, such statements are forward-looking statements, which involve risks and uncertainties. These risks include, but are not limited to,
changes in the competitive environment for the Companys merchandise, including the entry or exit of non-traditional retailers of the Companys merchandise to or from its markets; releases by the music, video, and video game industries of
an increased or decreased number of hit releases; general economic factors in markets where the Companys merchandise is sold; and other factors discussed in the Companys filings with the Securities and Exchange Commission.
The following discussion and analysis of the Companys financial condition and results of operations should be read in conjunction with Selected Consolidated Financial Data and the Consolidated Financial Statements and related notes
included elsewhere in this report.

At February 2, 2008, the Company operated 813 stores totaling approximately 5.1 million square feet in the United States, the District of Columbia, the Commonwealth of Puerto Rico and the U.S. Virgin Islands. In the fiscal
year ended February 2, 2008 (referred to herein as 2007), the Companys net sales decreased as compared to the fiscal year ended February 3, 2007, (referred to herein as 2006) as a result of lower average store count and
a decrease in comparable store sales. Comparable store sales decreased 8.5% during Fiscal 2007 as comparable store sales declines of greater than 20% in music were partially offset by positive comparable store sales in video, video games and
accessories and related products.

The Company focuses on the following areas in its effort to improve its business:

Developing its Brand  f.y.e. brand

The brand initiative is aimed at broadening the Companys customer base by creating a more relevant entertainment shopping experience and differentiating f.y.e. from its competition. It is centered on an engaging and
personalized approach in marketing and merchandising, an interactive in-store and on-line entertainment experience and a best-in-retail-class customer service level  all designed to draw customers into stores and enhance long-term customer
loyalty. In Fiscal 2007, the Companys focus relative to the branding initiative was the rebranding of its freestanding locations to f.y.e. During Fiscal 2007, the Company rebranded 66 of its freestanding stores and as of February 2, 2008, the
Company had approximately 670 f.y.e. stores in total.

Improving Merchandise Assortment and Product Mix

The Company tailors the product mix of its stores toward regional tastes in order to optimize the productivity of its stores, seeking to serve key customer segments within each store. This involves tailoring the overall
square footage allocation in line with a stores trend, and increasing inventory and square footage allocations for growth categories. As music sales have continued to decline, the Company has been able to partially offset the impact by
shifting square footage allocations from music to other product categories.

Store Openings and Closures

During Fiscal 2007, the Company closed 179 stores, repositioned 7 stores and did not open or acquire any new stores. In Fiscal 2006, the Company acquired 335 stores, opened 64 new stores, repositioned 15 stores and closed
189 stores, including 125 of the acquired stores.

The Company closes stores when minimum operating thresholds are not achieved or upon lease expiration when either renewal is not available or management determines that renewal is not in the Companys best interest.
The composition of these stores changes from time-to-time as the result of competitive changes and other factors.

15

---



Key Performance Indicators

Management monitors a number of key performance indicators to evaluate its performance, including:

Net Sales:The Company measures the rate of comparable store net sales change. A store is included in comparable store net sales calculations at the beginning of its thirteenth full
month of operation. Mall stores relocated in the same shopping center after being open for at least thirteen months are considered comparable stores. Closed stores that were open for at least thirteen months are included in comparable store net
sales through the month immediately preceding the month of closing. The Company further analyzes net sales by store format and by product category.

Cost of Sales and Gross Profit:Gross profit is a function of the cost of product in relation to its retail selling value. Changes in gross profit are impacted primarily by net sales
levels, mix of products sold, vendor discounts and allowances and distribution costs. The Company records its distribution, freight and obsolescence expenses in cost of sales. Distribution expenses include those costs associated with receiving,
inspecting and warehousing merchandise and costs associated with product returns to vendors.

Selling, General and Administrative (SG&A) expenses:Included in SG&A expenses are payroll and related costs, occupancy charges, general operating and overhead
expenses and depreciation charges (excluding those related to distribution operations, as discussed in Note 3 of Notes to the Consolidated Financial Statements in this Annual Report on Form 10-K). SG&A expenses also include fixed assets
write-offs associated with store closures, if any, and miscellaneous items, other than interest.

Balance Sheet and Ratios:The Company views cash, net inventory investment (merchandise inventory less accounts payable) and working capital (current assets less current liabilities)
as indicators of its financial position. See Liquidity and Capital Resources for further discussion of these items.

16

---



Fiscal Year Ended February 2, 2008 (2007)Compared to Fiscal Year Ended February 3, 2007 (2006)

Net Sales.The following table sets forth a year-over-year comparison of the Companys total net sales:

($ in thousands)
	
	
	
	
	
	2007 vs. 20062007
	
	2006
	
	$
	
	%Net Sales
	
	$1,265,658
	
	$1,471,157
	
	$(205,499)
	
	(14.0)%


The 14% net sales decline from prior year is due to the comparable store net sales decline of 8.5% coupled with a 6.6% decline in average store count. Additionally, Fiscal 2006 contained a 53rdweek of business which contributed approximately $23.0 million in net sales. Total product units sold in Fiscal 2007 decreased 14.5% and the average retail price for units sold increased
1.4% .

Net sales by merchandise category for Fiscal 2007 and 2006 were as follows:

|                 |  |            |  |       |   |           |            |       |       |           |  |              |    |            |       |   
|---------------- |  | ---------- |  | ----- | - | --------- | ---------- | ----- | ----- | --------- |  | ------------ | -- | ---------- | ----- | --
|                 |  |            |  |       |   |           |            |       |       |           |  | Total %      |    | Comparable
|($ in thousands) |  | 2007       |  | %     |   | 2006      |            | %     |       | Net Sales |  | Store % Net 
|                 |  | Net Sales  |  | Total |   | Net Sales |            | Total |       | Change    |  | Sales Change
|                
|Music            |  | $494,286   |  | 39.1  | % |           | $676,091   |       | 46.0  | %         |  | (26.9        | )% |            | (23.2 | )%
|Video            |  | 491,360    |  | 38.8  |   |           | 529,900    |       | 36.0  |           |  | (7.3         | )  |            | 1.1   |   
|Video games      |  | 114,431    |  | 9.0   |   |           | 114,654    |       | 7.8   |           |  | (0.2         | )  |            | 8.3   |   
|Other            |  | 165,581    |  | 13.1  |   |           | 150,512    |       | 10.2  |           |  | 10.0         |    |            | 14.2  |   
|Total            |  | $1,265,658 |  | 100.0 | % |           | $1,471,157 |       | 100.0 | %         |  | (14.0        | )% |            | (8.5  | )%

The Other category includes electronics, accessories and trend items, none of which individually exceed 10% of total net sales.

Music

The Companys stores offer a wide range of new and used CDs and music DVDs across most music genres, including new releases from current artists as well as an extensive catalog of music from past periods and artists.
The music category declined as a percentage of total net sales and declined 23.2% on a comparable store sale basis due to the lack of new product releases and the shift to online downloading. The Company continues to shift square footage allocations
to growth categories to compensate for the decline.

Net sales of CDs represented approximately 95% of total net sales in the music category during Fiscal 2007. The Companys annual CD unit sales decreased 26% in Fiscal 2007 due to lower comparable store net sales and
the decrease in average store count. According to Soundscan, total CD unit sales in the United States declined 19% during the period corresponding with the Companys Fiscal 2007.

Video

The Company offers DVDs and high definition DVDs in all its stores. The video category increased as a percentage of the Companys total net sales due to the increase in store square footage to support the category.

Total net sales for Fiscal 2007 in the video category decreased 7.3% despite the comparable store net sales increase of 1.1% due to the lower average store count. According to Soundscan, total video unit sales in the United
States declined 3% during the period corresponding with the Companys Fiscal 2007.

17

---



Video games

The Company offers video game hardware and software in approximately half its stores. During Fiscal 2007, the Company discontinued the sale of video games in approximately 300 stores. The Company has narrowed the number of
stores offering video games in order to increase total video game sales by offering better assortment and more product in its best game sales stores.

The positive comparable store net sales in video games were due to improved hardware allocations of Wii, PS3 and Nintendo DS Lite, as well as improved software sales. According to the NPD Group, industry video games sales
during calendar year 2007, including portable and console hardware, software and accessories increased 43% over calendar year 2006 sales.

Other

The Other category consists of electronics, accessories and trend items. Net sales in this category have increased as a percentage of total net sales due to increased store square footage allocations which have
driven double digit comparable store net sales growth.

Gross Profit.The following table sets forth a year-over-year comparison of the Companys Gross Profit:

|($ in thousands)       |  |           |  |           |  | 2007 vs. 2006
|---------------------- |  | --------- |  | --------- |  | -------------
|                       |  | 2007      |  | 2006      |  | $            
|Gross Profit           |  | $ 445,747 |  | $ 519,222 |  | $ (73,475)   
|As a percentage of net |  |           |  |           |  |              
|sales                  |  | 35.2%     |  | 35.3%     |  |              

The 10 basis point decline in gross profit as a percentage of net sales was due to a loss of leverage of distribution and freight costs against the net sales decline.

Selling, General and Administrative Expenses.The following table sets forth a year-over-year comparison of the Companys SG&A expenses:

|($ in thousands)        |  |           |  |           |  | 2007 vs. 2006
|----------------------- |  | --------- |  | --------- |  | -------------
|                        |  | 2007      |  | 2006      |  | $            
|Selling, general and    |  |           |  |           |  |              
|administrative expenses |  | $ 470,386 |  | $ 519,246 |  | $ (48,860)   
|                       
|As a percentage of net  |  |           |  |           |  |              
|sales                   |  | 37.2%     |  | 35.3%     |  |              

The $48.9 million decrease in SG&A expenses is due to the lower average store count and the absence of approximately $7.9 million in transition costs related the Musicland acquisition that were incurred in
Fiscal 2006. The increase in SG&A expenses as a percentage of net sales is due to a loss of leverage on fixed costs due to the net sales decline.

Asset Impairment Charge.During Fiscal 2007, the Company concluded, based on a significant decline in sales and earnings during the fourth quarter,
that triggering events had occurred, pursuant to SFAS No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets(SFAS No. 144)., requiring a test of
long-lived assets for impairment at its retail stores and consolidated subsidiaries. Long-lived assets at locations where impairment was determined to exist were written down to their estimated fair values as of February 2, 2008, resulting in the
recording of an asset impairment charge of $30.7 million. Estimated fair values for long-lived assets at these locations, including store fixtures and equipment, leasehold improvements and certain intangible assets, were determined based on a
measure of discounted future cash flows over the remaining lease terms at the respective locations. Future cash flows were estimated based on store operating plans and were discounted at a rate approximating the Companys cost of capital.
Management believes its assumptions were reasonable and consistently applied.

Interest Expense.Interest expense in Fiscal 2007 was $6.5 million compared to $5.5 million in Fiscal 2006. The increase is due to higher average borrowings on the
Companys revolving line of credit.

Other Income.Other income includes interest income, which was $0.4 million and $0.9 million in Fiscal 2007 and 2006, respectively. Fiscal 2006 also includes a $3.5
million gain on the sale of an investment.

18

---



Income Tax Expense (Benefit).The following table sets forth a year-over-year comparison of the Companys income tax expense (benefit):

|($ in thousands)             |  |           |  |            |  | 2007 vs. 2006
|---------------------------- |  | --------- |  | ---------- |  | -------------
|                             |  | 2007      |  | 2006       |  | $            
|Income tax expense (benefit) |  | $  37,975 |  | $  (2,041) |  | $  40,016    
|Effective tax rate           |  | (61.8)%   |  | 186.7%     |  |              

During Fiscal 2007 the Company recorded deferred tax expense of $42.5 million, which was primarily due to the establishment of a full valuation allowance against the Companys net deferred tax assets. This was
partially offset by a $5.7 million federal income tax benefit recognized as the result of a net operating loss carryback. The remaining components of income tax expense, totaling approximately $1.2 million, include certain state and local
taxes, adjustments to the reserve for uncertain tax positions and the accrual of interest and penalties on uncertain tax positions. See Note 6 in the Notes to Consolidated Financial Statements for further detail.

The Fiscal 2006 income tax benefit is attributable to a tax favored gain from the sale of an investment, which resulted in a $1.4 million reduction of the valuation allowance attributable to losses on investments,
favorable settlements of income tax examinations ($0.9 million) and federal income tax credits ($0.3 million), partially offset by unfavorable state tax legislation enacted during the year and changes in managements estimates of the
realization of state net operating losses. For a reconciliation of the federal statutory tax rate to the Companys effective income tax rate, see Note 6 of Notes to the Consolidated Financial Statements in this Annual Report on Form 10-K.

Extraordinary Gain.In Fiscal 2006, the Company recorded an extraordinary gain of $10.7 million, net of income taxes of $6.7 million, as a result of acquiring substantially
all of the net assets of Musicland Holding Corp. on March 27, 2006. The gain represented the excess of the fair value of the net assets acquired over the purchase price of the acquired assets.

Net (Loss) Income.The following table sets forth a year-over-year comparison of the Companys net (loss) income:

|($ in thousands)                                        |  |   |          |   |   |        |  |   |               |  
|------------------------------------------------------- |  | - | -------- | - | - | ------ |  | - | ------------- | -
|                                                        |  |   |          |   |   |        |  |   | 2007 vs. 2006 |  
|                                                        |  |   | 2007     |   |   | 2006   |  |   | $             |  
|                                                       
|(Loss) income before extraordinary gain  unallocated   |  |   |          |   |   |        |  |   |               |  
|negative goodwill                                       |  | $ | (99,435  | ) | $ | 948    |  | $ | (100,383      | )
|Extraordinary gain  unallocated negative goodwill, net |  |   |          |   |   |        |  |   |               |  
|of income taxes of $0 and $6,739 for Fiscal 2007 and    |  |   |          |   |   |        |  |   |               |  
|2006, respectively                                      |  |   | ---      |   |   | 10,721 |  | $ | (10,721       | )
|                                                       
|Net (loss) income                                       |  | $ | (99,435) |   | $ | 11,669 |  | $ | (111,104      | )
|                                                       
|                                                       
|Net (loss) income as a percentage of net sales          |  |   | (7.9)%   |   |   | 0.8%   |  |   |               |  

The Fiscal 2007 net loss of $99.4 million was due, in large part, to the impairment charge of $30.7 million and $42.5 million in deferred tax expense associated with establishing the valuation allowance against
net deferred tax assets. In addition, the 14% net sales decline and 10 basis point gross margin decline from prior year contributed to an approximate $73.5 million decrease in gross profit dollars, which was partially offset by a $48.9
million decrease in SG&A expenses. Fiscal year 2006 net income also included a $3.5 million gain on the sale of an investment.

19

---



Fiscal Year Ended February 3, 2007 (2006)Compared to Fiscal Year Ended January 28, 2006 (2005)

Net Sales.The following table sets forth a year-over-year comparison of the Companys total net sales:

($ in thousands)
	
	
	
	
	
	2006 vs. 20052006
	
	2005
	
	$
	
	%Net Sales
	
	$1,471,157
	
	$1,238,486
	
	$  232,671
	
	18.8%


Net sales increased in Fiscal 2006 due to an increase in the average store count. Due to the Musicland acquisition, average store count increased from 801 in Fiscal 2005 to 1,024 in Fiscal 2006. Additionally, the
53rdweek of business in Fiscal 2006 contributed approximately $23.0 million in net sales. These factors were partially offset by a comparable store net sales decrease
of 6.2% . Non-comparable store net sales for Fiscal 2006 and 2005 were $349.5 million and $37.6 million, respectively. Total product units sold in Fiscal 2006 increased 13.4% over Fiscal 2005, and the average retail price for units sold
increased 3.8% as a larger portion of the Companys total units sold represented DVDs, video games and electronics which, in general, sell at higher average retail unit prices than CDs.

Net sales by merchandise category for Fiscal 2006 and 2005 were as follows:

Total %
	
	Comparable($ in thousands)
	
	2006
	
	%
	
	2005
	
	%
	
	Net Sales
	
	Store % NetNet Sales
	
	Total
	
	Net Sales
	
	Total
	
	Change
	
	Sales ChangeMusic
	
	$676,091
	
	46.0
	%
	
	$663,712
	
	53.6
	%
	
	1.9
	%
	
	(14.0
	)%Video
	
	529,900
	
	36.0
	
	
	371,965
	
	30.0
	
	
	42.5
	
	
	1.2Video games
	
	114,654
	
	7.8
	
	
	90,408
	
	7.3
	
	
	26.8
	
	
	4.0Other
	
	150,512
	
	10.2
	
	
	112,401
	
	9.1
	
	
	33.9
	
	
	7.9Total
	
	$1,471,157
	
	100.0
	%
	
	$1,238,486
	
	100.0
	%
	
	18.8
	%
	
	(6.2
	)%


The Other category includes electronics, accessories and trend items, none of which individually exceed 10% of total net sales.

Music

The Companys stores offer a wide range of new and used CDs and music DVDs across most music genres, including new releases from current artists as well as an extensive catalog of music from past periods and artists.
The music category represented 46.0% of the Companys net sales in Fiscal 2006 compared to 53.6% in Fiscal 2005. The music category declined as a percentage of total net sales due to a shift in square footage allocations to higher growth
categories and due to the acquisition of over 160 video only Suncoast Motion Pictures stores in March 2006 which shifted a larger portion of total net sales into the video category.

On a comparable store basis, music net sales declined 14.0% due to continued industry sales declines and the aforementioned shift in store square footage allocations. According to Soundscan, total CD unit sales in the
United States declined 9% during the period corresponding with the Companys Fiscal 2006.

Video

The Company offers DVDs in all its stores. The video category represented 36.0% of the Companys net sales in Fiscal 2006 compared to 30.0% in Fiscal 2005. The majority of the increase was due to the addition of the
video only Suncoast Motion Pictures stores in March 2006. The increase was also partially due to the increase in store square footage to support the video category.

Total net sales for Fiscal 2006 in the video category, including DVD and VHS, increased 42.5% from $372.0 million in Fiscal 2005 to $529.9 million in Fiscal 2006. The total net sales increase in video was due to the
addition of the Suncoast Motion Pictures stores, a greater average store count and an increase in comparable store net sales.

Comparable store net sales, during Fiscal 2006, increased 5.5% in the DVD category. Comparable store net sales in the total video category, including VHS, increased only 1.2% due to the declining VHS category as the Company
discontinued carrying VHS during Fiscal 2006. The increase in DVD comparable store net sales reflected the increase in inventory and floor space to support growth in this category. According to statistics obtained from Rentrak Video Essentials,
overall video sales in calendar year 2006, including DVD and VHS, were $15.9 billion, a decrease of 1% from 2005. DVD retail sales in calendar year 2006 were $15.7 billion, flat compared to 2005.

20

---



Video games

During Fiscal 2006 the Company offered video game hardware and software in most of its stores. Total net sales in the video game category increased 26.8% from $90.4 million in Fiscal 2005 to $114.7 million in Fiscal
2006 and represented 7.8% of the Companys total net sales in Fiscal 2006 compared to 7.3% in Fiscal 2005.

Comparable store net sales in the video games category increased 4.0% in Fiscal 2006. The increase was due to the release of Sonys Play Station 3 and Nintendos Wii in November 2006 and Microsofts Xbox 360
which was released in November 2005. According to the NPD Group, video games sales during calendar year 2006, including portable and console hardware, software and accessories increased 19% over calendar year 2005 sales.

Other

The Other category consists of electronics, accessories and trend items and represented 10.2% of total net sales in Fiscal 2006 compared to 9.1% in Fiscal 2005. Total net sales in this category increased 33.9%
to $150.5 million in Fiscal 2006 compared to $112.4 million in Fiscal 2005. This increase was due to the increase in average store count and a comparable store net sale increase of 7.9% .

Gross Profit.The following table sets forth a year-over-year comparison of the Companys Gross Profit:

|($ in thousands)       |  |           |  |           |  | 2006 vs. 2005
|---------------------- |  | --------- |  | --------- |  | -------------
|                       |  | 2006      |  | 2005      |  | $            
|Gross Profit           |  | $ 519,222 |  | $ 431,613 |  | $ 87,609     
|As a percentage of net |  |           |  |           |  |              
|sales                  |  | 35.3%     |  | 34.9%     |  |              

Gross profit as a percentage of net sales increased 40 basis points in Fiscal 2006 as compared to Fiscal 2005 due to higher overall product margins (20 basis points) and the leveraging of distribution expenses against the
total net sales increase (20 basis points).

Selling, General and Administrative Expenses.The following table sets forth a year-over-year comparison of the Companys SG&A expenses:

|($ in thousands)        |  |           |  |           |  | 2006 vs. 2005
|----------------------- |  | --------- |  | --------- |  | -------------
|                        |  | 2006      |  | 2005      |  | $            
|Selling, general and    |  |           |  |           |  |              
|administrative expenses |  | $ 519,246 |  | $ 426,854 |  | $ 92,392     
|As a percentage of net  |  |           |  |           |  |              
|sales                   |  | 35.3%     |  | 34.5%     |  |              

The Companys SG&A expenses increased in Fiscal 2006 due to the operation of a greater number of stores. The Company operated an average of 1,024 stores in Fiscal 2006 compared to an average of 801 stores in Fiscal
2005, an increase of 28%. SG&A expenses as a percentage of net sales increased 80 basis points, due to the recording of $7.9 million in transition costs related to the Musicland acquisition and a comparable store net sales decrease of 6.2% .

Interest Expense.Interest expense in Fiscal 2006 was $5.5 million compared to $3.0 million in Fiscal 2005. The increase was due to increased borrowings on the Companys
line of credit to fund the Musicland acquisition, along with higher variable interest rates.

Other Income.Other income includes interest income, which was $0.9 million and $1.4 million in Fiscal 2006 and 2005, respectively. For Fiscal 2006, other income also included
a $3.5 million gain on the sale of an investment. For Fiscal 2005, other income also included a realized gain of $0.8 million on the sale of available-for-sale securities.

21

---



Income Tax (Benefit) Expense.The following table sets forth a year-over-year comparison of the Companys income tax (benefit) expense:

|($ in thousands)             |  |      |        |      |  |   |       |   |  | 2006 vs. 2005
|---------------------------- |  | ---- | ------ | ---- |  | - | ----- | - |  | -------------
|                             |  | 2006 |        | 2005 |  | $
|Income tax expense (benefit) |  | $    | (2,041 | )    |  | $ | 1,090 |   |  | $  (3,131)   
|Effective tax rate           |  |      | 186.7  | %    |  |   | 27.4  | % |  |              

The Fiscal 2006 income tax benefit was attributable to a tax favored gain from the sale of an investment, which resulted in a $1.4 million reduction of the valuation allowance attributable to losses on investments,
favorable settlements of income tax examinations ($0.9 million) and federal income tax credits ($0.3 million), partially offset by unfavorable state tax legislation enacted during the year and changes in managements estimates of the
realization of state net operating losses. For a reconciliation of the federal statutory tax rate to the Companys effective income tax rate, see Note 6 of Notes to the Consolidated Financial Statements in this Annual Report on Form 10-K.

For Fiscal 2005, the Companys effective tax rate was negatively impacted by changes in Ohio State tax legislation. The legislation phased out state corporation franchise taxes which are based on income. The impact of
the Ohio tax legislation resulted in an increase in the state valuation allowance of $1.9 million, associated with deferred tax assets, principally net operating losses that, based on managements estimates, will not be realized during the
phase-out period. Additionally, the valuation allowance was increased by $0.9 million to reserve for deferred tax assets attributable to state net operating losses impacted as a result of projected lower future taxable income within certain
states expiration periods. During Fiscal 2005, the Company recognized a tax benefit of $2.0 million attributable to the effect of additional deductible temporary differences.

Cumulative Effect of a Change in Accounting Principle.The Company adopted FIN 47,Accounting for Conditional Asset Retirement Obligationsan
interpretation of FASB Statement No. 143, effective January 28, 2006. In accordance with FIN 47, the Company recorded an asset and a corresponding liability for the present value of the estimated asset retirement
obligations associated with the fixed assets and leasehold improvements at its store locations that arise under the terms of operating leases. The Company recognized an expense for the cumulative effect of this change in accounting principle in the
fourth quarter of Fiscal 2005 of $2.3 million, net of income taxes of $1.5 million.

Extraordinary Gain.In Fiscal 2006, the Company recorded an extraordinary gain as a result of acquiring substantially all of the net assets of Musicland Holding Corp. on March 27,
2006. From March 27, 2006 to February 3, 2007, the Company allocated the purchase price in accordance with the provisions of SFAS No. 141,Business Combinations,resulting in
an extraordinary gain  unallocated negative goodwill of $10.7 million, net of income taxes $6.7 million. The extraordinary gain represents the excess of the fair value of net assets acquired over the purchase price. The purchase price
was allocated on a preliminary basis during the thirteen weeks ended April 29, 2006 using information available at the time. The extraordinary gain recorded as of April 29, 2006 was $0.9 million, which was net of income taxes of $0.7
million. In accordance with SFAS No.141, the allocation of the purchase price to the assets and liabilities acquired must be finalized within twelve months following the date of acquisition. Accordingly, the purchase price allocation has been
adjusted between April 29, 2006 and February 3, 2007, resulting in an adjustment to the extraordinary gain of $9.8 million, which is net of income taxes of $6.0 million. The pre-tax increase in the extraordinary gain from April 29, 2006 to
February 3, 2007 represents adjustments to the value of acquired inventory ($1.9 million), an adjustment to customer liabilities related to the former Musicland loyalty program ($3.4 million), an adjustment to customer liabilities related to
gift cards based on the redemption experience since acquisition ($6.1 million) and an adjustment to occupancy related expenses ($1.5 million) and an adjustment to the cash purchase price ($2.9 million).

22

---



Net Income.The following table sets forth a year-over-year comparison of the Companys net income:

($ in thousands)
	
	
	
	
	
	
	
	
	
	
	2006 vs. 20052006
	
	
	
	2005
	
	
	
	$
	
	
	%Income before extraordinary gain  unallocated negativegoodwill and cumulative effect of a change in accountingprinciple
	
	$
	948
	
	
	$
	2,886
	
	
	$
	(1,938
	)
	
	(67.2
	%)Extraordinary gain  unallocated negative goodwill, netof income taxes of $6,739 and $0 for 2006 and2005, respectively
	
	
	10,721
	
	
	
	---Cumulative effect of a change in accounting principle, net ofincome taxes of $0 and $1,505 for 2006 and 2005 ,respectively
	
	
	---
	
	
	
	(2,277
	)Net income
	
	$
	11,669
	
	
	$
	609
	
	
	$
	11,060
	
	
	1,816.1
	%Net income as a percentage of net sales
	
	
	0.8
	%
	
	
	0.1
	%


Income before extraordinary items decreased to $0.9 million in Fiscal 2006 as increased sales and gross profit associated with the increased average store count was not enough to offset a 6.2% decline in comparable
store sales and the increase in SG&A expenses, including integration expenses of $7.9 million related to the Musicland acquisition. Income before extraordinary items in Fiscal 2006 was positively impacted by an income tax benefit of $2.0
million. The increase in net income in Fiscal 2006 is due to the extraordinary gain, net of tax, of $10.7 million recorded in relation to the Musicland acquisition.

23

---



LIQUIDITY AND CAPITAL RESOURCES

Liquidity and Cash Flows:The Companys primary sources of working capital are cash provided by operations and borrowing capacity under its revolving credit facility. The
Companys cash flows fluctuate from quarter to quarter due to various items, including seasonality of sales and earnings, merchandise inventory purchases and returns and the related terms on the purchases, store openings, tax payments and
capital expenditures. Management believes it will have adequate resources to fund its cash needs for the foreseeable future, including its capital spending, its seasonal increase in merchandise inventory, income tax payments and other operating cash
requirements and commitments. Management anticipates any cash requirements due to a shortfall in cash from operations would be funded by the Companys revolving credit facility, discussed hereafter. During the 4thquarter of Fiscal 2007, management closed 149 stores. Due to the anticipated liquidation of the merchandise inventory from these stores and management of merchandise inventory levels, management
expects improvements in working capital during Fiscal 2008. Cash flows from investing and financing activities during Fiscal 2008 are expected to be comparable with Fiscal 2007. Management is not currently aware of any trends, uncertainties or other
significant events that would cause liquidity to decrease or increase in a material way. However, there can be no assurance that the Company will continue to generate cash flows at or above current levels or that the Company will be able to maintain
its ability to borrow under its revolving credit facility. The Company does not expect any material changes in the mix (between equity and debt) or the relative cost of capital resources.

The following table sets forth a three year summary of key components of cash flow and working capital:

|                          |  |   |         |   |  |   |          |   |  |   | 2007 vs. 2006 |   |  |      |    |  |      |         | 2006 vs. 2005 | 
|------------------------- |  | - | ------- | - |  | - | -------- | - |  | - | ------------- | - |  | ---- | -- |  | ---- | ------- | ------------- | 
|($ in thousands)          |  |   | 2007    |   |  |   | 2006     |   |  |   | $             |   |  | %    |    |  | 2005 |         |               | 
|Operating Cash Flows      |  | $ | (25,579 | ) |  | $ | 47,268   |   |  | $ | (72,847       | ) |  | (154 | %) |  | $    | 25,247  |               | 
|Investing Cash Flows      |  |   | (15,949 | ) |  |   | (122,871 | ) |  |   | 106,922       |   |  | 87   | %  |  |      | (40,517 | )             | 
|Financing Cash Flows      |  |   | (2,447  | ) |  |   | (2,976   | ) |  |   | 529           |   |  | 18   | %  |  |      | (17,289 | )             | 
|                         
|Capital Expenditures      |  |   | (15,949 | ) |  |   | (48,289  | ) |  |   | 32,340        |   |  | 67   | %  |  |      | (41,330 | )             | 
|Acquisition of Business   |  |   | ---     |   |  |   | (78,810  | ) |  |   | 78,810        |   |  | 100  | %  |  |      | ---     |               | 
|                         
|Cash and Cash Equivalents |  |   | 74,655  |   |  |   | 118,630  |   |  |   | (43,975       | ) |  | (37  | %) |  |      | 197,209 |               | 
|Merchandise Inventory     |  |   | 440,241 |   |  |   | 504,860  |   |  |   | (64,619       | ) |  | (13  | %) |  |      | 402,712 |               | 
|Working Capital           |  |   | 251,507 |   |  |   | 266,204  |   |  |   | (14,697       | ) |  | (6   | %) |  |      | 273,623 |               | 
|Inventory turns           |  |   | 1.7     |   |  |   | 1.8      |   |  |   |               |   |  |      |    |  |      | 1.9     |               | 

The $72.8 million decrease in operating cash flows was due, in part, to a loss from operations of $24.6 million, exclusive of the $30.7 million non-cash impairment charge, compared to a loss from operations of
$24 thousand during Fiscal 2006.  Additionally, the change in net merchandise inventory (merchandise inventory less accounts payable) represented a cash use of $3.8 million in Fiscal 2007 compared to a cash source of $14.3 million in
Fiscal 2006 due to a lower inventory leverage ratio. The Company also made a final principal and interest payment of approximately $7.4 million in settlement of an agreement with the IRS during the second quarter of Fiscal 2007. The remaining
change is due to the fluctuation of operating assets and liabilities, within the normal course of business, during Fiscal 2007.

The Company monitors various statistics to measure its management of inventory, including inventory turn (annual cost of sales divided by average merchandise inventory balances), inventory investment per square foot and
inventory leverage (accounts payable divided by merchandise inventory). Inventory turn in Fiscal 2007 was 1.7 compared to 1.8 in Fiscal 2006. Inventory investment per square foot was $86 per square foot at the end of Fiscal 2007 as compared to
$85 per square foot at the end of Fiscal 2006. Inventory leverage was 54% as of February 2, 2008 compared with 61% as of February 3, 2007. Management considers these results to be consistent with historical performance and does not anticipate
large fluctuations in merchandise inventory or accounts payable balances in the foreseeable future.

Cash used in investing activities was $15.9 million in Fiscal 2007, compared to $122.9 million in Fiscal 2006. Cash used in investing activities consisted exclusively of capital expenditures during Fiscal 2007,
while cash uses during Fiscal 2006 included the acquisition of assets from Musicland Holding Corp. The Companys capital expenditures in Fiscal 2007 included approximately $9.9 million for store relocations, remodels and merchandising
projects. The remaining capital expenditures were primarily for the expansion of LVS 3 (Listening and Viewing Stations) and for general MIS software and equipment.

In Fiscal 2006, the primary uses of cash in investing activities were $48.3 million for capital expenditures and $78.8 million for the acquisition of the net assets of Musicland Holding Corp. These uses were
partially offset by proceeds from the sale of an investment of approximately $4.2 million. The Company had capital expenditures in 2006 of $25.1 million for new store openings, relocations and store improvements, including improvements to
acquired Musicland stores. An additional $5.3 million was invested in the expansion of LVS 3 to a greater number of stores. Another $13.5 million was invested in general MIS software and equipment. Other capital expenditures totaled $4.4
million.

24

---



The Company has historically financed its capital expenditures through cash generated from operations. It may also receive landlord allowances or concessions for store openings, relocations or improvements. The Company
anticipates capital spending of approximately $15 million in 2008.

Cash used in financing activities was $2.4 million in Fiscal 2007, compared to a $3.0 million use of cash in Fiscal 2006. In Fiscal 2007, the primary uses of cash were payments of long-term debt and capital lease
obligations of $0.5 million and $2.9 million, respectively, partially offset by $0.9 million in proceeds and excess tax benefits received from the exercise of stock awards. In Fiscal 2006, the primary uses of cash were payments of
long-term debt and capital lease obligations of $0.5 million and $3.2 million, respectively, partially offset by $0.7 million in proceeds and excess tax benefits received from the exercise of stock awards.

Cash from operating activities increased by approximately $22.0 million in Fiscal 2006 compared to Fiscal 2005. The most significant factor driving the increase was the decrease (cash source) in net merchandise
inventory (merchandise inventory less accounts payable) as compared to Fiscal 2005, excluding the merchandise inventory acquired in the Musicland acquisition.  The change in net inventory provided cash of approximately $14.3 million in Fiscal
2006, compared to a cash use of approximately $10.2 million in Fiscal 2005, resulting in a $24.5 million increase in cash from operating activities.  This was partially offset by a decrease in income before depreciation, amortization, stock
compensation and gains and losses for which proceeds are presented in investing activities of approximately $2.6 million. Additional cash uses of approximately $2.9 million for accrued expenses and changes in prepaid expenses and other
assets resulting in decreases in cash from operating activities of approximately $2.0 million, as compared to Fiscal 2005, were offset by changes in accounts receivable resulting in an increase in cash from operating activities of approximately
$3.3 million and changes in current and deferred taxes resulting an increase in cash from operating activities of approximately $1.5 million.

In January, 2006, the Company entered into a five-year, $100 million revolving secured Credit Agreement with Bank of America, N.A that expires January 2011. The revolving credit facility contains provisions governing
additional indebtedness and acquisitions and is secured by the Companys eligible inventory, proceeds from the sale of inventory and by the stock of the Companys subsidiaries. In March, 2006, the Company and Bank of America N.A., entered
into a First Amendment to the Credit Agreement which increased the amount available for borrowing by the Company under the Credit Agreement to $130 million and in October, 2006, the Company and Bank of America N.A. entered into a Second
Amendment to the Credit Agreement increasing the amount available to the Company for borrowing to $150 million. The terms and conditions under the amendments were the same as the original Credit Agreement.

As of February 2, 2008 and February 3, 2007, the Company had $0 and $36 thousand, respectively, in outstanding letter of credit obligations under the credit agreements with Bank of America, N.A. The Company had
$150.0 million available for borrowing as of February 2, 2008 and February 3, 2007. Interest expense in Fiscal 2007 was $6.5 million, of which $2.0 million was incurred for capital leases. Interest expense in Fiscal 2006 was $5.5
million, of which $2.1 million was incurred for capital leases.

25

---



Contractual Obligations and Commitments. The following table summarizes the Companys contractual obligations as of February 2, 2008, and the effect that such obligations are
expected to have on liquidity and cash flows in future periods.

|Contractual                     |  |   |         |  |   | 2009-   |  |   | 2011 - |  |   | 2013 and |  |   |        
|------------------------------- |  | - | ------- |  | - | ------- |  | - | ------ |  | - | -------- |  | - | -------
|Obligation                      |  |   | 2008    |  |   | 2010    |  |   | 2012   |  |   | Beyond   |  |   | Total  
|$ in thousands                  |  |   |         |  |   |         |  |   |        |  |   |          |  |   |        
|Operating lease and maintenance |  |   |         |  |   |         |  |   |        |  |   |          |  |   |        
|agreement obligations           |  | $ | 96,977  |  | $ | 113,617 |  | $ | 50,480 |  | $ | 36,130   |  | $ | 297,204
|Capital lease obligations       |  |   | 4,841   |  |   | 7,682   |  |   | 4,190  |  |   | 5,794    |  |   | 22,507 
|Long-term debt (principal)      |  |   | 537     |  |   | 1,176   |  |   | 1,326  |  |   | 1,050    |  |   | 4,089  
|Long-term debt (interest)       |  |   | 230     |  |   | 359     |  |   | 209    |  |   | 47       |  |   | 845    
|Purchase obligations (1)        |  |   | ---     |  |   | ---     |  |   | ---    |  |   | ---      |  |   | ---    
|                               
|Other long-term liabilities (2) |  |   | 2,200   |  |   | 1,858   |  |   | 626    |  |   | 765      |  |   | 5,449  
|Pension benefits (3)            |  |   | 51      |  |   | 165     |  |   | 1,499  |  |   | 6,749    |  |   | 8,464  
|Total                           |  | $ | 104,836 |  | $ | 124,857 |  | $ | 58,330 |  | $ | 50,535   |  | $ | 338,558

|(1) | For the purposes of this table, contractual obligations for purchase of goods or services are defined as agreements that are enforceable and legally binding and that specify all significant terms, including:
fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. The Companys purchase orders are based on its current inventory needs and are fulfilled by its suppliers
within short time periods.                                                                                                                                                           
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   
|(2) | Included in other long-term liabilities in the Consolidated Balance Sheet as of February 2, 2008 are unfavorable lease valuations of $1.4 million and the long-term portion of deferred rent of $5.1
million which are not reflected in the table above as these amounts do not represent contractual obligations. Also included in other long-term liabilities is the long-term portion of the straight line rent liability of $5.2 million, which is
included in operating lease obligations in the table above.                                                                                                                                      
|   
|    | Included in other long-term liabilities in the table above are the estimated asset retirement obligations associated with the fixed assets and leasehold improvements at the Companys store locations
that arise under the terms of operating leases.                                                                                                                                                                                                                                                                                                                                                                                                  
|   
|(3) | In addition to the scheduled pension
    benefit payments, the Company offers a 401(k) Savings Plan to eligible employees
    (see also Note 8 of Notes to the Consolidated Financial Statements in this
    Annual Report on Form 10-K). Total expense related to the  Companys
    matching contribution was approximately $1,042,000, $1,003,000 and $957,000
    in Fiscal 2007, 2006 and 2005 respectively. The Company expects to expense
    and fund an amount in Fiscal 2008 that is comparable to these  historical
    amounts, however, is not contractually obligated to do so and, as such, no
    amount is recorded in the table above.
|   

26

---



Related Party Transactions.

The Company leases its 181,300 square foot distribution center/office facility in Albany, New York from Robert J. Higgins, its Chairman, Chief Executive Officer and largest shareholder, under three capital leases that
expire in the year 2015. The original distribution center/office facility was occupied in 1985.

Under the three capital leases, dated April 1, 1985, November 1, 1989 and September 1, 1998 (the Leases), the Company paid Mr. Higgins an annual rent of $2.0 million, $2.0 million and $1.9 million in
Fiscal 2007, 2006 and 2005 respectively. Pursuant to the terms of the lease agreements, effective January 1, 2002 and every two years thereafter, rental payments will increase in accordance with the biennial increase in the Consumer Price Index.
Under the terms of the lease agreements, the Company is responsible for property taxes, insurance and other operating costs with respect to the premises. Mr. Higgins obligation for principal and interest on his underlying indebtedness relating
to the real property is approximately $1.1 million per year. None of the leases contain any real property purchase options at the expiration of its term.

The Company leases oneof its retail stores from Mr. Higgins under an operating lease. Annual rental payments under this lease were $40,000 in
Fiscal 2007, 2006 and 2005. Under the terms of the lease, the Company pays property taxes, maintenance and a contingent rental if a specified sales level is achieved. Total additional charges for the store, including contingent rent, were
approximately $3,800, $4,100 and $4,400 in Fiscal 2007, 2006 and 2005 respectively.

The Company occasionally utilizes privately chartered aircraft owned or partially owned by Mr. Higgins, for Company business. The Company charters an aircraft from Crystal Jet, a corporation wholly-owned by Mr. Higgins, for
Company business. Payments to Crystal Jet aggregated approximately $0, $11,000 and $6,000 in Fiscal 2007, 2006 and 2005, respectively. The Company also charters an aircraft from Richmor Aviation, an unaffiliated corporation that leases
an aircraft owned by Mr. Higgins, for Company business. Payments to Richmor Aviation, to charter the aircraft owned by Mr. Higgins, in Fiscal 2007, 2006 and 2005 were approximately $29,000, $526,000 and $276,000,
respectively.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States requires that management apply accounting policies and make estimates and
assumptions that affect results of operations and the reported amounts of assets and liabilities in the financial statements. Management continually evaluates its estimates and judgments including those related to merchandise inventory and return
costs, valuation of long-lived assets, income taxes, stock-based compensation, and accounting for gift card liability. Management bases its estimates and judgments on historical experience and other factors that are believed to be reasonable under
the circumstances. Actual results may differ from these estimates under different assumptions or conditions. Note 1 of the Notes to the Consolidated Financial Statements in this Annual Report on Form 10-K includes a summary of the significant
accounting policies and methods used by the Company in the preparation of its consolidated financial statements. Management believes that of the Companys significant accounting policies, the following may involve a higher degree of judgment or
complexity:

Merchandise Inventory and Return Costs:Merchandise inventory is stated at the lower of cost or market under the average cost method. The average cost method attaches a cost to each
item and is a blended average of the original purchase price and those of subsequent purchases or other cost adjustments throughout the life cycle of that item.

Inventory valuation requires significant judgment and estimates, including obsolescence, shrink and any adjustments to market value, if market value is lower than cost. Inherent in the entertainment software industry is the
risk of obsolete inventory. Typically, newer releases generate a higher product demand. Some vendors offer credits to reduce the cost of products that are selling more slowly, thus allowing for a reduction in the selling price and reducing the
possibility for items to become obsolete. The Company records obsolescence and any adjustments to market value (if lower than cost) based on current and anticipated demand, customer preferences, and market conditions. The provision for inventory
shrink is estimated as a percentage of sales for the period from the last date a physical inventory was performed to the end of the fiscal year. Such estimates are based on historical results and trends and the shrink results from the last physical
inventory. Physical inventories are taken at least annually for all stores and distribution centers throughout the year and inventory records are adjusted accordingly.

Shrink expense, including obsolescence was $18.5 million, $14.9 million and $15.1 million, in Fiscal 2007, 2006 and 2005 respectively. As a rate to net sales, this equaled 1.5%, 1.0% and 1.2%, respectively.
Shrink expense, including obsolescence, as a percentage of net sales was higher in Fiscal 2007 than in prior years due to the write down of obsolete inventory in the Companys video game category due to the narrowing of stores offering video
games. Presently, a 0.1% change in the rate of shrink and obsolescence provision would equal approximately $0.5 million in additional charge or benefit to cost of sales, based on Fiscal 2007 net sales since the last physical inventories.

27

---



The Company is generally entitled to return merchandise purchased from major vendors for credit against other purchases from these vendors. Certain vendors reduce the credit with a per unit merchandise return charge which
varies depending on the type of merchandise being returned. Certain other vendors charge a handling fee based on units returned. The Company records merchandise return charges in cost of sales. The Company incurred merchandise return charges in its
Fiscal years 2007, 2006 and 2005 of $2.2 million, $3.6 million and $5.6 million, respectively. Return penalties have declined in recent years, consistent with the decline in the Companys music business which generates the majority
of merchandise return penalties.

Valuation of Long-Lived Assets:The Company assesses the impairment of long-lived assets to determine if any part of the carrying value may not be recoverable. Factors that the
Company considers to be important when assessing impairment include:

- significant underperformance relative to historical or projected future operating results;
- significant changes in the manner of the use of acquired assets or the strategy for the Companys overall business;
- significant negative industry or economic trends;

If the Company determines that the carrying value of a long-lived asset may not be recoverable, it tests for impairment to determine if an impairment charge is needed. During Fiscal 2007, the Company recorded an asset
impairment charge of $30.7 million related to the write down of certain long-lived assets at underperforming locations. There were no asset impairment charges recorded in Fiscal 2006 or 2005. Losses for store closings in the ordinary course of
business represent the write down of the net book value of abandoned fixtures and leasehold improvements. The loss on disposal of fixed assets related to store closings was $2.5 million, $2.2 million and $2.4 million in Fiscal 2007, 2006
and 2005, respectively, and is included in SG&A expenses in the Consolidated Statement of Operations and loss on disposal of fixed assets in the Consolidated Statement of Cash Flows. Store closings usually occur at the expiration of the lease,
at which time leasehold improvements, which constitute a majority of the abandoned assets, are fully depreciated.

Income Taxes:Income taxes are accounted for 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 and tax operating loss carryforwards. 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. Historically, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in
the period that includes the enactment date.

Accounting for income taxes requires management to make estimates and judgments regarding interpretation of various taxing jurisdictions, laws and regulations as well as the ultimate realization of deferred tax assets.
These estimates and judgments include the generation of future taxable income, viable tax planning strategies and support of tax filings. In assessing the propriety 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 the generation of future taxable income. Management considers the scheduled reversal of taxable temporary
differences, projected future taxable income and tax planning strategies in making this assessment. As of February 2, 2008, the Company has incurred a cumulative three-year loss. Based on the cumulative three-year loss and other available objective
evidence, management concluded that a full valuation allowance should be recorded against its net deferred tax assets in accordance with the provisions of SFAS No. 109,Accounting for Income Taxes. In Fiscal 2008 and in future years, the Company will continue to record a valuation allowance against recorded net deferred tax assets to a level deemed appropriate by management to ensure that any net deferred tax assets not
allowed against will ultimately be realized.

Effective February 4, 2007, the Company adopted Financial Accounting Standards Board (FASB) Interpretation No. 48 (FIN 48),Accounting
for Uncertainty in Income TaxesAn Interpretation of FASB Statement No.
109, which prescribes a financial statement recognition threshold and measurement attribute for
tax positions taken or expected to be taken in a tax return. The accounting for tax positions in accordance with FIN 48 requires management to make estimates relative to the likelihood of realization upon ultimate settlement of uncertain tax
positions. For additional discussion regarding income taxes, refer to Note 6 in Notes to the Consolidated Financial Statements in this Annual Report on Form 10-K.

Stock-based Compensation:The Companys adoption of SFAS No. 123 (revised 2004), Share-Based Payment, or SFAS 123(R), during Fiscal 2006 required that it recognize
stock-based compensation expense associated with the vesting of share based instruments in the statement of operations. Determining the amount of stock-based compensation to be recorded requires the Company to develop estimates to be used in
calculating the grant-date fair value of stock options. The Company calculates the grant-date fair values using the Black-Scholes valuation model. The Black-Scholes model requires us to make estimates of the following assumptions:

Expected volatilityThe estimated stock price volatility was derived based upon the Companys actual historic stock prices over the expected life of the options, which
represents the Companys best estimate of expected volatility.

Expected option lifeThe Companys estimate of an expected option life was calculated based on actual historical data relating to grants, exercises and
cancellations.

Risk-free interest rateThe Company used the yield on zero-coupon U.S. Treasury securities for a period that is commensurate with the expected life assumption as the risk-free
interest rate.

28

---



The amount of stock-based compensation recognized during a period is based on the value of the portion of the awards that are ultimately expected to vest. SFAS 123(R) requires forfeitures to be estimated at the time of
grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The term forfeitures is distinct from cancellations or expirations and represents only the unvested portion
of the surrendered option. The Company reviewed historical forfeiture data and determined the appropriate forfeiture rate based on that data. The Company will re-evaluate this analysis periodically and adjust the forfeiture rate as necessary.
Ultimately, the Company will recognize the actual expense over the vesting period only for the shares that vest.

Accounting for Gift Card Liability:The Company sells gift cards that are redeemable only for merchandise and have no expiration date. The Company derecognizes card liability when
either customers redeem cards, at which point the Company records revenue, or when the Company determines it does not have a legal obligation to remit unredeemed cards to the relevant jurisdictions and the likelihood of the cards being redeemed
becomes remote, at which point the Company records breakage as a credit to SG&A expenses. The Companys accounting for gift cards is based on estimating the Companys liability for future card redemptions at the end of a reporting
period. Estimated liability is equal to two years of unredeemed cards, plus an amount for outstanding cards that may possibly be redeemed for the cumulative look-back period, exclusive of the last two years. The Companys ability to reasonably
and reliably estimate the liability is based on historical redemption experience with gift cards and similar types of arrangements and the existence of a large volume of relatively homogeneous transactions. The Companys estimate is not
susceptible to significant external factors and the circumstances around gift card sales and redemptions have not changed significantly over time.

Recently Issued Accounting Pronouncements.

In December 2007, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 141 (Revised 2007),Business
Combinations, (SFAS No. 141(R)). This standard will significantly change the accounting for business combinations. Under SFAS No. 141(R), an acquiring entity will be required to recognize all the
assets acquired and liabilities assumed in a transaction at the acquisition-date fair value with limited exceptions. SFAS No. 141(R) also includes a substantial number of new disclosure requirements. SFAS No. 141(R) applies prospectively to business
combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008.

In December 2007, the FASB issued SFAS No. 160,Noncontrolling Interests in Consolidated Financial Statements - An Amendment of ARB No. 51(SFAS No. 160), which establishes new accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. Specifically, this statement requires the recognition of a
noncontrolling interest (minority interest) as equity in the consolidated financial statements and separate from the parents equity. SFAS No. 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on or
after December 15, 2008. This standard does not currently have a significant affect on the Company.

In September 2006, the FASB issued Statement of Financial
Accounting Standards (SFAS) No. 157,Fair
Value Measurements. SFAS No. 157 defines
fair  value, establishes a framework for measuring fair value in generally accepted
accounting principles (GAAP), and expands disclosures about fair value measurements.
SFAS No. 157 applies under other accounting pronouncements that require or permit
fair  value measurements, however, does not require any new fair value measurements.
SFAS No. 157 is effective for financial statements issued for fiscal years beginning
after November 15, 2007, and interim periods within those fiscal years.  However,
the FASB issued FASB Staff Positions (FSP) 157-1 and 157-2. FSP 157-1
amends SFAS No. 157 to exclude FASB No. 13, Accounting
 for Leases, and its related interpretative
 accounting pronouncements that address leasing transactions, while FSP 157-2
 delays the effective date of SFAS No. 157 for all nonfinancial assets and nonfinancial
 liabilities, except those that are recognized or disclosed at fair value in
 the financial statements on a recurring basis, until fiscal years beginning
 after November 15, 2008. The adoption  of SFAS No. 157 is not expected to have
 a significant impact on the Companys Consolidated Financial Statements.

29

---



Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company does not hold any financial instruments that expose it to significant market risk and does not engage in hedging activities. To the extent the Company borrows under its revolving credit facility, the Company is
subject to risk resulting from interest rate fluctuations since interest on the Companys borrowings under its revolving credit facility can be variable. If interest rates on the Companys revolving credit facility were to increase by 25
basis points, and to the extent borrowings were outstanding, for every $1,000,000 outstanding on the facility, income before income taxes would be reduced by $2,500 per year. Information about the fair value of financial instruments is
included in Note 1of Notes to the Consolidated Financial Statements in this Annual Report on Form 10-K.

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The index to the Companys Consolidated Financial Statements is included in Item 15, and the Consolidated Financial Statements follow the signature page to this Annual Report on Form 10-K and are incorporated herein by
reference.

The quarterly results of operations are included herein in Note 11 of Notes to the Consolidated Financial Statements in this Annual Report on Form 10-K.

Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

Item 9A. CONTROLS AND PROCEDURES

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures:Under the supervision and with the participation of our management, including our principal executive
officer and principal financial officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the
Exchange Act). Based on this evaluation, our principal executive officer and our principal financial officer concluded that, as of the end of the period covered by this annual report, our disclosure controls and procedures were effective, in that
they provide reasonable assurance that information required to be disclosed by us in the reports we file or submit, under the Exchange Act, is recorded, processed, summarized and reported within the time period specified in the Securities and
Exchange Commissions rules and forms.

Managements Report on Internal Control Over Financial Reporting:Management is responsible for establishing and maintaining adequate internal control over financial reporting
(as defined in Rule 13a-15(f) and 15d  15(f) under the Securities Exchange Act of 1934, as amended). Under the supervision and with the participation of the Companys management, including our principal executive officer and principal
financial officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) inInternal Control-Integrated Framework. Based on our evaluation under the framework inInternal Control- Integrated Framework, our management concluded that our internal control over financial reporting was effective as of February 2, 2008.

The Companys independent registered public accounting firm, KPMG LLP, has issued an audit report on the Companys effectiveness of internal control over financial reporting as of February 2, 2008, which is
included in Item 8 of this Annual Report on Form 10-K and incorporated herein by reference.

Changes in Controls and Procedures:No change in our internal control over financial reporting occurred during the quarterly period ended February 2, 2008 that has materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Item 9B. Other Information

No events have occurred which would require disclosure under this Item.

30

---



PART III

Item 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

(a) Identification of Directors

Incorporated herein by reference is the information appearing under the captions Election of Directors and Compensation of Directors in the Companys definitive Proxy Statement for the
Registrants 2008 Annual Meeting of Shareholders to be filed with the Securities and Exchange Commission within 120 days after February 2, 2008.

(b) Identification of Executive Officers

Incorporated herein by reference is the information appearing under the caption Executive Compensation in the Companys definitive Proxy Statement for the Registrants 2008 Annual Meeting of
Shareholders to be filed with the Securities and Exchange Commission within 120 days after February 2, 2008.

(c) Code of Ethics

We have adopted the Trans World Entertainment Corporation Code of Ethics that applies to all officers, directors, employees and consultants of the Company. The Code of Ethics is intended to comply with Item 406 of
Regulation S-K of the Securities Exchange Act of 1934 and with applicable rules of The NASDAQ Stock Market, Inc. Our Code of Ethics is posted on our Internet website under the Corporate page. Our Internet website address is www.twec.com.
To the extent required or permitted by the rules of the SEC and NASDAQ, we will disclose amendments and waivers relating to our Code of Ethics in the same place as our website.

Item 11. EXECUTIVE COMPENSATION

Incorporated herein by reference is the information appearing under the caption Executive Compensation in the Companys definitive Proxy Statement for the Registrants 2008 Annual Meeting of
Shareholders to be filed with the Securities and Exchange Commission within 120 days after February 2, 2008.

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED SHAREHOLDER MATTERS

Incorporated herein by reference is the information appearing under the captions Equity Ownership of Directors and Executive Officers and Principal Shareholders in the Companys definitive Proxy
Statement for the Registrants 2008 Annual Meeting of Shareholders to be filed with the Securities and Exchange Commission within 120 days after February 2, 2008.

Information on Trans World Entertainment Common Stock authorized for issuance under equity compensation plans is contained in our Proxy Statement for our 2008 Annual Meeting of Shareholders under the caption Stock
Option Plans and is incorporated herein by reference. See Note 8 of Notes to the Consolidated Financial Statements in this Annual Report on Form 10-K for a description of the Companys employee stock award plans.

The following table contains information about the Companys Common Stock that may be issued upon the exercise of options, warrants and rights under all of the Companys equity compensation plans as of February 2,
2008:

|                              |  | Number of Shares to be Issued |  | Weighted Average Exercise     |  | Number of Shares Remaining   
|----------------------------- |  | ----------------------------- |  | ----------------------------- |  | -----------------------------
|                              |  | upon Exercise of Outstanding  |  | Price of Outstanding Options, |  | Available for Future Issuance
|Plan Category                 |  | Options, Warrants and Rights  |  | Warrants and Rights           |  | Under Equity Compensation    
|                              |  |                               |  |                               |  | Plans (Excluding Outstanding 
|                              |  |                               |  |                               |  | Options, Warrants and Rights)
|                              |  |                               |  | (Shares in thousands)         |  |                              
|Equity Compensation Plan      |  |                               |  |                               |  |                              
|Approved by Shareholders      |  | 9,020                         |  | $8.26                         |  | 3,925                        
|Equity Compensation Plans and |  |                               |  |                               |  |                              
|Agreements not Approved       |  |                               |  |                               |  |                              
|by Shareholders               |  | ---                           |  | ---                           |  | ---                          

31

---



Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

Incorporated herein by reference is the information appearing under the caption Related Party Transactions in the Companys definitive Proxy Statement for the Registrants 2008 Annual Meeting of
Shareholders to be filed with the Securities and Exchange Commission within 120 days after February 2, 2008.

Item 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Incorporated herein by reference is the information appearing under the caption Other Matters in the Companys definitive Proxy Statement for the Registrants 2008 Annual Meeting of Shareholders to be
filed with the Securities and Exchange Commission within 120 days after February 2, 2008.

32

---



PART IV

Item 15. EXHIBITS,ANDFINANCIAL STATEMENT SCHEDULES

15(a) (1) Financial Statements

The Consolidated Financial Statements and Notes are listed in the Index to Consolidated Financial Statements on page F-1 of this report.

15(a) (2) Financial Statement Schedules

Consolidated Financial Statement Schedules not filed herein have been omitted as they are not applicable or the required information or equivalent information has been included in the Consolidated Financial Statements or
the notes thereto.

15(a) (3) Exhibits

Exhibits are as set forth in the Index to Exhibits which follows the Notes to the Consolidated Financial Statements and immediately precedes the exhibits filed.

33

---



SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

|                      |  |  |  | TRANS WORLD ENTERTAINMENT CORPORATION
|--------------------- |  |  |  | -------------------------------------
|                     
|                     
|Date:  April 17, 2008 |  |  |  |                                      
|                      |  |  |  |                                      
|                      |  |  |  |                                      

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

|Name                     |  | Title                                                                     |  | Date          
|------------------------ |  | ------------------------------------------------------------------------- |  | --------------
|/s/ ROBERT J. HIGGINS    |  | Chairman and Chief Executive Officer                                      |  | April 17, 2008
|(Robert J. Higgins)      |  | (Principal Executive Officer)                                             |  |               
|                        
|/s/ JOHN J. SULLIVAN     |  | Executive Vice President and Chief Financial Officer (Principal Financial |  | April 17, 2008
|(John J. Sullivan)       |  | and Chief Accounting Officer) and Secretary                               |  |               
|                        
|/s/ BRETT BREWER         |  | Director                                                                  |  | April 17, 2008
|(Brett Brewer)           |  |                                                                           |  |               
|                        
|/s/ MARK A. COHEN        |  | Director                                                                  |  | April 17, 2008
|(Mark A. Cohen)          |  |                                                                           |  |               
|                        
|/s/ MARTIN E. HANAKA     |  | Director                                                                  |  | April 17, 2008
|(Martin E. Hanaka)       |  |                                                                           |  |               
|                        
|/s/ ISAAC KAUFMAN        |  | Director                                                                  |  | April 17, 2008
|(Isaac Kaufman)          |  |                                                                           |  |               
|                        
|/s/ DR. JOSEPH G. MORONE |  | Director                                                                  |  | April 17, 2008
|(Dr. Joseph G. Morone)   |  |                                                                           |  |               
|                        
|/s/ LORI SCHAFER         |  | Director                                                                  |  | April 17, 2008
|(Lori Schafer)           |  |                                                                           |  |               
|                        
|/s/ MICHAEL B. SOLOW     |  | Director                                                                  |  | April 17, 2008
|(Michael B. Solow)       |  |                                                                           |  |               
|                        
|/s/ EDMOND THOMAS        |  | Director                                                                  |  | April 17, 2008
|(Edmond Thomas)          |  |                                                                           |  |               

34

---



TRANS WORLD ENTERTAINMENT CORPORATIONINDEX TO CONSOLIDATED FINANCIAL STATEMENTS

|                                                                                                     |  | Form 10-K
|---------------------------------------------------------------------------------------------------- |  | ---------
|                                                                                                     |  | Page No. 
|                                                                                                     |  |          
|Reports of Independent Registered Public Accounting Firm                                             |  | F-2      
|                                                                                                     |  |          
|Consolidated Financial Statements                                                                    |  |          
|                                                                                                     |  |          
|Consolidated Balance Sheets at February 2, 2008 and February 3, 2007                                 |  | F-4      
|                                                                                                     |  |          
|Consolidated Statements of Operations - Fiscal years ended                                           |  |          
|February 2, 2008, February 3, 2007, and January 28, 2006                                             |  | F-5      
|                                                                                                     |  |          
|Consolidated Statements of Shareholders Equity and Comprehensive Income (Loss) - Fiscal years ended |  |          
|February 2, 2008, February 3, 2007, and January 28, 2006                                             |  | F-6      
|                                                                                                     |  |          
|Consolidated Statements of Cash Flows - Fiscal years ended                                           |  |          
|February 2, 2008, February 3, 2007, and January 28, 2006                                             |  | F-7      
|                                                                                                    
|Notes to Consolidated Financial Statements                                                           |  | F-8      

F-1

---



Report of Independent Registered Public Accounting Firm

The Board of Directors and ShareholdersTrans World Entertainment Corporation:

We have audited the accompanying consolidated balance sheets of Trans World Entertainment Corporation and subsidiaries (the Company) as of February 2, 2008 and February 3, 2007, and the related consolidated
statements of operations, shareholders equity and comprehensive income (loss), and cash flows for each of the fiscal years in the three-year period ended February 2, 2008. These consolidated financial statements are the responsibility of the
Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards
of the Public Company Accounting Oversight Board (United States). 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 Trans World Entertainment Corporation and subsidiaries as of February 2, 2008 and
February 3, 2007, and the results of their operations and their cash flows for each of the fiscal years in the three-year period ended February 2, 2008, in conformity with U.S. generally accepted accounting principles.

As discussed in Note 1 to the consolidated financial
statements, effective February 4, 2007, the Company adopted Financial Accounting
Standards Board Intepretation No. 48, Accounting for Uncertainty in Income
Taxes. Effective February 3, 2007, the Company adopted Statement of Financial
Accounting Standards (SFAS) No. 158, Employers Accounting
for Defined Benefit Pension and Other Postretirement Plans. In addition,
effective January 29, 2006, the Company adopted SFAS No 123(R), Share-Based
Payment.

We also have audited, in accordance with the standards of Public Company Accounting Oversight Board (United States), the Companys internal control over financial reporting as of February 2, 2008, based on criteria
established in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated April 17, 2008 expressed an unqualified opinion on the effectiveness of the
Companys internal control over financial reporting.

/s/ KPMG LLPAlbany, New YorkApril 17, 2008

F-2

---



Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholdersof Trans World Entertainment Corporation:

We have audited Trans World Entertainment Corporation and subsidiaries (the Company), internal control over financial reporting as of February 2, 2008, based on criteria established inInternal Control  Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Companys management is responsible for
maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management Report. Our responsibility is to express an opinion on
the Companys internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards
of the Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
 whether effective internal control over financial reporting was maintained in
all material respects. Our audit included obtaining an understanding of internal
control over financial reporting, assessing the risk that a material weakness
exists, and  testing and evaluating the design and operating effectiveness of
control based on the assessed risk. Our audit also included performing such other
procedures as we considered necessary in the circumstances. We believe that our
audit provides a  reasonable basis for our opinion.

A companys internal control over financial reporting is a process designed to provide a reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail,
accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally
accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that
controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of February 2, 2008, based on criteria established inInternal
Control  Integrated Frameworkissued by COSO.

We also have audited in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Trans World Entertainment Corporation and subsidiaries as of
February 2, 2008 and February 3, 2007, and the related consolidated statements of operations, shareholders equity and comprehensive income (loss), and cash flows for each of the years in the three-year period ended February 2, 2008, and our
report dated April 17, 2008 expressed an unqualified opinion on those consolidated financial statements.

/s/ KPMG LLPAlbany, New YorkApril 17, 2008

F-3

---



TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIESCONSOLIDATED BALANCE SHEETS($ in thousands)

|                                                                         |  |   | February 2, |   |  |   | February 3, |  
|------------------------------------------------------------------------ |  | - | ----------- | - |  | - | ----------- | -
|                                                                         |  |   | 2008        |   |  |   | 2007        |  
|ASSETS                                                                   |  |   |             |   |  |   |             |  
|CURRENT ASSETS                                                           |  |   |             |   |  |   |             |  
|Cash and cash equivalents                                                |  | $ | 74,655      |   |  | $ | 118,630     |  
|Accounts receivable                                                      |  |   | 8,632       |   |  |   | 7,874       |  
|Merchandise inventory                                                    |  |   | 440,241     |   |  |   | 504,860     |  
|Income taxes receivable, net                                             |  |   | 5,216       |   |  |   | ---         |  
|Prepaid expenses and other                                               |  |   | 17,578      |   |  |   | 5,953       |  
|Deferred taxes, net                                                      |  |   | ---         |   |  |   | 9,039       |  
|Total current assets                                                     |  |   | 546,322     |   |  |   | 646,356     |  
|                                                                        
|FIXED ASSETS, net                                                        |  |   | 82,248      |   |  |   | 138,252     |  
|                                                                        
|DEFERRED TAXES, net                                                      |  |   | ---         |   |  |   | 32,715      |  
|OTHER ASSETS                                                             |  |   | 10,423      |   |  |   | 12,367      |  
|TOTAL ASSETS                                                             |  | $ | 638,993     |   |  | $ | 829,690     |  
|                                                                        
|                                                                        
|LIABILITIES                                                              |  |   |             |   |  |   |             |  
|CURRENT LIABILITIES                                                      |  |   |             |   |  |   |             |  
|Accounts payable                                                         |  | $ | 237,774     |   |  | $ | 306,378     |  
|Accrued expenses and other current liabilities                           |  |   | 53,540      |   |  |   | 56,735      |  
|Income taxes payable, net                                                |  |   | ---         |   |  |   | 13,646      |  
|Current portion of long-term debt                                        |  |   | 537         |   |  |   | 506         |  
|Current portion of capital lease obligations                             |  |   | 2,964       |   |  |   | 2,887       |  
|Total current liabilities                                                |  |   | 294,815     |   |  |   | 380,152     |  
|                                                                        
|LONG TERM DEBT, less current portion                                    |  |   | 3,552       |   |  |   | 4,085       |  
|CAPITAL LEASE OBLIGATIONS, less current portion                          |  |   | 9,036       |   |  |   | 12,000      |  
|OTHER LONG-TERM LIABILITIES                                              |  |   | 33,441      |   |  |   | 40,248      |  
|TOTAL LIABILITIES                                                        |  |   | 340,844     |   |  |   | 436,485     |  
|                                                                        
|SHAREHOLDERS EQUITY                                                     |  |   |             |   |  |   |             |  
|Preferred stock ($0.01 par value; 5,000,000 shares authorized;           |  |   |             |   |  |   |             |  
|none issued)                                                             |  |   | ---         |   |  |   | ---         |  
|Common stock ($0.01 par value; 200,000,000 shares authorized;            |  |   |             |   |  |   |             |  
|56,288,637 shares and 55,998,109 shares issued , respectively)           |  |   | 563         |   |  |   | 560         |  
|Additional paid-in capital                                               |  |   | 303,998     |   |  |   | 301,526     |  
|Treasury stock at cost (25,102,990 and 25,103,990 shares , respectively) |  |   | (217,555    | ) |  |   | (217,560    | )
|Accumulated other comprehensive loss                                     |  |   | (1,625      | ) |  |   | (1,888      | )
|Retained earnings                                                        |  |   | 212,768     |   |  |   | 310,567     |  
|TOTAL SHAREHOLDERS EQUITY                                               |  |   | 298,149     |   |  |   | 393,205     |  
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                               |  | $ | 638,993     |   |  | $ | 829,690     |  

See Accompanying Notes to Consolidated Financial Statements.

F-4

---



TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIESCONSOLIDATED STATEMENTS OF OPERATIONS($ in thousands, except per share amounts)

|                                                                             |  | Fiscal Year Ended
|---------------------------------------------------------------------------- |  | -----------------
|                                                                             |  |                  
|                                                                             |  |                  
|                                                                            
|                                                                            
|Net sales                                                                    |  | $                
|Cost of sales                                                                |  |                  
|Gross profit                                                                 |  |                  
|Selling, general and administrative expenses                                 |  |                  
|Asset impairment charge                                                      |  |                  
|(Loss) income from operations                                                |  |                  
|Interest expense                                                             |  |                  
|Other income                                                                 |  |                  
|(Loss) income before income taxes, extraordinary gain  unallocated negative |  |                  
|goodwill and cumulative effect of change in accounting principle             |  |                  
|Income tax expense (benefit)                                                 |  |                  
|(Loss) income before extraordinary gain  unallocated negative goodwill      |  |                  
|and cumulative effect of a change in accounting principle                    |  |                  
|Extraordinary gain  unallocated negative goodwill, net of income            |  |                  
|taxes of $0, $6,739 and $0 in 2007, 2006 and 2005, respectively              |  |                  
|Cumulative effect of a change in accounting principle, net of income taxes   |  |                  
|of $0, $0 and $1,505 in 2007, 2006 and 2005, respectively.                   |  |                  
|NET (LOSS) INCOME                                                            |  | $                
|BASIC (LOSS) EARNINGS PER SHARE:                                             |  |                  
|(Loss) earnings per share before extraordinary gain  unallocated            |  |                  
|negative goodwill and cumulative effect of a change in accounting principle  |  | $                
|Extraordinary gain  unallocated negative goodwill                           |  |                  
|Cumulative effect of a change in accounting principle                        |  |                  
|Basic (loss) earnings per share                                              |  | $                
|                                                                            
|Weighted average number of common shares outstanding  basic                 |  |                  
|                                                                            
|DILUTED (LOSS) EARNINGS PER SHARE:                                           |  |                  
|(Loss) earnings per share before extraordinary gain  unallocated            |  |                  
|negative goodwill and cumulative effect of a change in accounting principle  |  | $                
|Extraordinary gain  unallocated negative goodwill                           |  |                  
|Cumulative effect of a change in accounting principle                        |  |                  
|Diluted (loss) earnings per share                                            |  | $                
|                                                                            
|Weighted average number of common shares  diluted                           |  |                  

See Accompanying Notes to Consolidated Financial Statements.

F-5

---



TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIESCONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY AND COMPREHENSIVE (LOSS) INCOME(Shares and $ in thousands)

|                                                     |  |        |  |        |     |         |            |            |              | Unearned |      |  |          |          |   |           |       | Accum. |          |  |               |          |  |  
|---------------------------------------------------- |  | ------ |  | ------ | --- | ------- | ---------- | ---------- | ------------ | -------- | ---- |  | -------- | -------- | - | --------- | ----- | ------ | -------- |  | ------------- | -------- |  | -
|                                                     |  |        |  |        |     |         | Additional |            | Compensation |          |      |  |          | Treasury |   |           | Other |        |          |  |               |          | 
|                                                     |  | Common |  | Common |     | Paid-in |            | Restricted |              | Treasury |      |  | Stock    |          |   | Comp.     |       |        | Retained |  | Shareholders
|                                                     |  | Shares |  | Stock  |     | Capital |            | Stock      |              | Shares   |      |  | At Cost  |          |   | Loss      |       |        | Earnings |  | Equity       
|Balance as of January 29, 2005                       |  | 55,015 |  | $      | 550 |         | $          | 292,922    |              | $        | (46) |  | (21,989) |          | $ | (186,298) |       | $      | (1,094)  |  | $             | 298,289  |  | $
|Comprehensive loss:                                  |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|Net income                                           |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | 609      |  |  
|Excess of additional minimum pension liability       |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|over unrecognized prior service cost, net of         |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|income taxes of $741                                 |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | ---      |          |   | ---       |       |        | (954)    |  |               | ---      |  |  
|Total comprehensive loss                             |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|Repurchase of shares of treasury stock               |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | (3,117)  |          |   | (31,270)  |       |        | ---      |  |               | ---      |  |  
|Issuance of treasury stock under                     |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|incentive stock programs                             |  | ---    |  |        | --- |         |            | 3          |              |          | ---  |  | 1        |          |   | 4         |       |        | ---      |  |               | ---      |  |  
|Amortization of unearned compensation                |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
| restricted stock                                   |  | ---    |  |        | --- |         |            | ---        |              |          | 16   |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Stock compensation and related tax benefit           |  | 713    |  |        | 7   |         |            | 5,774      |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Balance as of January 28, 2006                       |  | 55,728 |  | $      | 557 |         | $          | 298,699    |              | $        | (30) |  | (25,105) |          | $ | (217,564) |       | $      | (2,048)  |  | $             | 298,898  |  | $
|Comprehensive income:                                |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|Net income                                           |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | 11,669   |  |  
|                                                    
|Additional pension liability adjustment,             |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|net of income taxes of $1,771                        |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | ---      |          |   | ---       |       |        | 2,445    |  |               | ---      |  |  
|Total comprehensive income                           |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|Adjustment to initially apply                        |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|SFAS 158, net of income taxes of $1,623              |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | ---      |          |   | ---       |       |        | (2,285)  |  |               | ---      |  |  
|Issuance of treasury stock under incentive stock     |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|programs                                             |  | ---    |  |        | --- |         |            | 2          |              |          | ---  |  | 1        |          |   | 4         |       |        | ---      |  |               | ---      |  |  
|Stock compensation and related tax benefit           |  | 270    |  |        | 3   |         |            | 2,842      |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Reclassification of unearned compensation upon       |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|adoption of SFAS 123(R)                              |  | ---    |  |        | --- |         |            | (30)       |              |          | 30   |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Amortization of unearned compensation  restricted   |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|stock                                                |  | ---    |  |        | --- |         |            | 13         |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Balance as of February 3, 2007                       |  | 55,998 |  | $      | 560 |         | $          | 301,526    |              | $        | ---  |  | (25,104) |          | $ | (217,560) |       | $      | (1,888)  |  | $             | 310,567  |  | $
|Comprehensive loss:                                  |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|Net loss                                             |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | (99,435) |  |  
|                                                    
|Additional pension liability adjustment,             |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|net of income taxes of $107                          |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | ---      |          |   | ---       |       |        | 263      |  |               | ---      |  |  
|Total comprehensive loss                             |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|Adjustment to initially apply FIN 48                 |  | ---    |  |        | --- |         |            | ---        |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | 1,636    |  |  
|Issuance of treasury stock under incentive stock     |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|programs                                             |  | ---    |  |        | --- |         |            | 1          |              |          | ---  |  | 1        |          |   | 5         |       |        | ---      |  |               | ---      |  |  
|Stock compensation and related tax benefit           |  | 291    |  |        | 3   |         |            | 2,532      |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Unearned compensation  restricted
    stock         |  | ---    |  |        | --- |         |            | (125)      |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Amortization of unearned compensation  restricted   |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|stock                                                |  | ---    |  |        | --- |         |            | 54         |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Reversal of unearned compensation  restricted stock |  |        |  |        |     |         |            |            |              |          |      |  |          |          |   |           |       |        |          |  |               |          |  |  
|associated with termination of a participant         |  | ---    |  |        | --- |         |            | 10         |              |          | ---  |  | ---      |          |   | ---       |       |        | ---      |  |               | ---      |  |  
|Balance as of February 2, 2008                       |  | 56,289 |  | $      | 563 |         | $          | 303,998    |              | $        | ---  |  | (25,103) |          | $ | (217,555) |       | $      | (1,625)  |  | $             | 212,768  |  | $



See Accompanying Notes to Consolidated Financial Statements.

F-6

---



TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIESCONSOLIDATED STATEMENTS OF CASH FLOWS($ in thousands)

|                                                                                                   |  | Fiscal Year Ended
|-------------------------------------------------------------------------------------------------- |  | -----------------
|                                                                                                   |  | February 2,      
|                                                                                                   |  | 2008             
|OPERATING ACTIVITIES:                                                                              |  |                  
|Net (loss) income                                                                                  |  | $(99,435)        
|Adjustments to reconcile net (loss) income to net cash (used by) provided by operating activities: |  |                  
|Depreciation and amortization of fixed assets                                                      |  | 39,900           
|Asset impairment charge                                                                            |  | 30,731           
|Amortization of intangible assets                                                                  |  | 297              
|Amortization of lease valuations, net                                                              |  | (1,146)          
|Stock compensation                                                                                 |  | 1,906            
|Loss on disposal of fixed assets                                                                   |  | 2,535            
|Gain on sale of available for sale securities and other investments                                |  | ---              
|Deferred tax expense (benefit)                                                                     |  | 42,475           
|Cumulative effect of change in accounting principle, net of income taxes                           |  | ---              
|Extraordinary gain on acquisition of businesses, net of income taxes                               |  | ---              
|Changes in operating assets and liabilities, net of effects of acquisitions:                       |  |                  
|Accounts receivable                                                                                |  | (758)            
|Merchandise inventory                                                                              |  | 64,619           
|Prepaid expenses and other                                                                         |  | (11,625)         
|Other assets                                                                                       |  | 47               
|Accounts payable                                                                                   |  | (68,444)         
|Income taxes receivable/payable                                                                    |  | (17,280)         
|Accrued expenses and other current liabilities                                                     |  | (3,457)          
|Other long-term liabilities                                                                        |  | (5,944)          
|Net cash (used by) provided by operating activities                                                |  | (25,579)         
|                                                                                                  
|INVESTING ACTIVITIES:                                                                              |  |                  
|Purchases of fixed assets                                                                          |  | (15,949)         
|Acquisition of businesses                                                                          |  | ---              
|Proceeds from sale of available-for-sale securities and other investments                          |  | ---              
|Net cash used by investing activities                                                              |  | (15,949)         
|                                                                                                  
|FINANCING ACTIVITIES:                                                                              |  |                  
|Proceeds from capital lease obligations                                                            |  | ---              
|Payments of long-term debt                                                                         |  | (502)            
|Payments of capital lease obligations                                                              |  | (2,887)          
|Payments of debt issue costs                                                                       |  | ---              
|Payments for purchases of treasury stock                                                           |  | ---              
|Excess tax benefit from stock award exercises                                                      |  | 3                
|Proceeds from exercise of stock awards                                                             |  | 939              
|Net cash used by financing activities                                                              |  | (2,447)          
|                                                                                                  
|Net decrease in cash and cash equivalents                                                          |  | (43,975)         
|Cash and cash equivalents, beginning of year                                                       |  | 118,630          
|Cash and cash equivalents, end of year                                                             |  | $74,655          
|Supplemental disclosures and non-cash investing and financing activities:                          |  |                  
|Issuance of treasury stock under incentive stock programs                                          |  | $6               
|Issuance of deferred / restricted shares under deferred / restricted stock plans                   |  | 160              
|Income tax benefit resulting from exercises of stock options                                       |  | ---              
|Interest paid                                                                                      |  | 6,534            
|See Accompanying Notes to Consolidated Financial Statements.                                       |  |                  

F-7

---



TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Nature of Operations and Summary of Significant Accounting Policies

Nature of Operations:Trans World Entertainment Corporation and subsidiaries (the Company) is one of the largest specialty retailers of entertainment software, including
music, video, video games and related products in the United States. The Company operates a chain of retail entertainment stores and e-commerce sites,www.fye.com, www.wherehouse.com,www.secondspin.com, www.samgoody.comandwww.suncoast.comin a single industry segment.
As of February 2, 2008, the Company operated 813 stores totaling approximately 5.1 million square feet in the United States, the District of Columbia, the Commonwealth of Puerto Rico and the U.S. Virgin Islands. The Companys business is
seasonal in nature, with the peak selling period being the holiday season in the Companys fourth fiscal quarter.

Basis of Presentation:The consolidated financial statements consist of Trans World Entertainment Corporation, its wholly-owned subsidiary, Record Town, Inc. (Record
Town), and Record Towns subsidiaries, all of which are wholly-owned. All significant intercompany accounts and transactions have been eliminated. Certain amounts in previously issued consolidated financial statements were reclassified to
conform to the Fiscal 2007 presentation. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the
reported amounts 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.

Items Affecting Comparability:The Companys fiscal year is a 52 or 53-week period ending the Saturday nearest to January 31. Fiscal 2007, 2006, and 2005 ended February 2, 2008,
February 3, 2007, and January 28, 2006, respectively. Fiscal 2006 had 53 weeks and 2007 and 2005 had 52 weeks. The 53rdweek of business in Fiscal 2006 contributed
approximately $23.0 million in net sales.

Effective February 4, 2007, the Company adopted Financial Accounting Standards Board (FASB) Interpretation No. 48 (FIN 48),Accounting
for Uncertainty in Income TaxesAn Interpretation of FASB Statement No.
109, which prescribes a financial statement
recognition threshold and measurement attribute for tax positions taken or expected
to be taken in a tax return. In particular, FIN 48 requires uncertain tax positions
to be recognized only if they are more-likely-than-not to be upheld based on
their technical merits. Additionally, the measurement of a tax position will
be based on the largest amount that is determined to have greater than a 50%
likelihood of realization upon ultimate settlement. Any resulting cumulative
effect of adopting the provisions of FIN 48 are to be reported as an adjustment
to the beginning balance of retained earnings in the period of adoption. As a
result of adopting FIN 48, the Company recorded a $1.6 million decrease in
its reserve for uncertain tax positions as an adjustment to retained earnings.
See Note 6 in the Notes to Consolidated Financial Statements for detailed discussion.

The Company adopted the FASBs Statement of Financial Accounting Standards (SFAS) No. 158 ,Employers Accounting for Defined Benefit and Other Postretirement Plans
 an amendment of FASB Statements No. 87, 88, 106 and 132(R), effective February 3, 2007. In accordance with SFAS No. 158, the Company recorded a liability equal to the underfunded status of the Company
sponsored Supplemental Executive Retirement Plan (SERP) and Director Retirement Plan as of the November 1, 2006 measurement date. See Note 8 in the Notes to Consolidated Financial Statements for detailed discussion.

Effective January 29, 2006, the Company adopted SFAS No. 123(R),Share-Based Payment, using the modified prospective transition method. Under this
transition method, compensation cost recognized during 2006 and 2007 includes compensation expense for all stock-based awards granted prior to, but not yet vested as of January 29, 2006 as well as awards granted in Fiscal 2006 and 2007, based on the
grant-date fair value estimated in accordance with the provisions of SFAS No. 123. Results for prior periods have not been restated, as allowed for under the modified prospective transition method.

The Company adopted FASB Interpretation No. 47Accounting for Conditional Asset Retirement Obligationsan interpretation of FASB Statement No. 143, effective January 28, 2006. In accordance with FIN 47, the Company recorded an asset and a corresponding liability for the present value of the estimated asset retirement obligations associated with the fixed assets and leasehold
improvements at its store locations that arise under the terms of operating leases.

Concentration of Business Risks:The Company purchases merchandise inventory for its stores from approximately 500 suppliers, with approximately 61% of purchases being made from ten
suppliers including EMI Music Distribution, Sony-Bertelsmann Music Group, Warner/Electra/Atlantic Corp., Universal Music Group, Fox Video Inc., Paramount Video, Buena Vista Video, Warner Home Entertainment, Universal Studios Home Entertainment and
Sony Pictures Home Entertainment. Historically, the Company has not experienced difficulty in obtaining satisfactory sources of supply, and management believes that it will retain access to adequate sources of supply. However, a loss of a major
supplier could cause a loss of sales, which would have an adverse effect on operating results.

Cash and Cash Equivalents:The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.

F-8

---



Concentration of Credit Risks:The Company maintains centralized cash management and investment programs whereby excess cash balances are invested in short-term money market funds and
instruments considered to be cash equivalents. The Companys investment portfolio is diversified and consists of short-term investment grade securities consistent with its investment guidelines. These guidelines include the provision that
sufficient liquidity will be maintained to meet anticipated cash flow needs. The Company maintains investments with various financial institutions. These amounts often exceed the FDIC insurance limits. The Company limits the amount of credit
exposure with any one financial institution and believes that no significant concentration of credit risk exists with respect to cash investments.

Accounts Receivable:Accounts receivable are comprised of receivables and unbilled revenues from advertising services performed for third parties, and amounts due under operating or
service agreements with unaffiliated entities, loans to related business ventures, and other, individually insignificant amounts. There are no provisions for uncollectible amounts from retail sales of merchandise inventory since payment is received
at the time of sale.

Merchandise Inventory and Return Costs:Merchandise inventory is stated at the lower of cost or market under the average cost method. Inventory valuation requires significant judgment
and estimates, including obsolescence, shrink and any adjustments to market value, if market value is lower than cost. The Company records obsolescence and any adjustments to market value (if lower than cost) based on current and anticipated demand,
customer preferences and market conditions. The provision for inventory shrink is estimated as a percentage of sales for the period from the last date a physical inventory was performed to the end of the fiscal year. Such estimates are based on
historical results and trends, and the shrink results from the last physical inventory. Physical inventories are taken at least annually for all stores and distribution centers throughout the year, and inventory records are adjusted
accordingly.

The Company is generally entitled to return merchandise purchased from major vendors for credit against other purchases from these vendors. Certain vendors reduce the credit with a merchandise return charge which varies
depending on the type of merchandise being returned. Certain other vendors charge a handling fee based on units returned. The Company records merchandise return charges in cost of sales.

Fixed Assets and Depreciation:Fixed assets are recorded at cost and depreciated or amortized over the estimated useful life of the asset using the straight-line method. The estimated
useful lives are as follows:

|Leasehold improvements     |  | Lesser of estimated useful life of the asset or the lease term
|-------------------------- |  | --------------------------------------------------------------
|Fixtures and equipment     |  | 3-7 years                                                     
|Buildings and improvements |  | 10-30 years                                                   

Major improvements and betterments to existing facilities and equipment are capitalized. Expenditures for maintenance and repairs are expensed as incurred. A majority of the Companys operating leases are ten years in
term. Amortization of capital lease assets is included in depreciation and amortization expense.

Impairment of Long-Lived Assets:Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that 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 undiscounted future net cash flows expected to be generated by the asset over its remaining useful life. If the carrying
amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the assets exceeds the fair value of the assets. Fair value is generally measured based on discounted
estimated future cash flows. Assets to be disposed of would be separately presented in the Consolidated Balance Sheets and reported at the lower of the carrying amount or fair value less disposition costs

During Fiscal 2007, the Company recorded an asset impairment charge of $30.7 million related to the write down of certain long-lived assets at underperforming locations. There were no asset impairment charges recorded
in Fiscal 2006 or 2005. Losses for store closings in the ordinary course of business represent the write down of the net book value of abandoned fixtures and leasehold improvements. The loss on disposal of fixed assets related to store closings was
$2.5 million, $2.2 million and $2.4 million in Fiscal 2007, 2006 and 2005, respectively, and is included in selling, general and administrative (SG&A) expenses in the Consolidated Statements of Operations and loss on
disposal of fixed assets in the Consolidated Statements of Cash Flows. Store closings usually occur at the expiration of the lease, at which time leasehold improvements, which constitute a majority of the abandoned assets, are fully
depreciated.

Conditional Asset Retirement Obligations:The Company records the fair value of an asset retirement obligation (ARO) as a liability in the period in which it incurs a
legal obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development, and/or normal use of the asset. The Company also records a corresponding asset that is depreciated over the
life of the asset. Subsequent to the initial measurement of the ARO, the ARO is adjusted at the end of each period to reflect the passage of time and changes in the estimated future cash flows underlying the obligation.

Investments in Unconsolidated Affiliates:Investments in unconsolidated affiliates have been recorded on the cost basis, with any decline in the market value below cost that is deemed
other than temporary charged to operations. Write-offs of investments in unconsolidated affiliates for

F-9

---



other than temporary decline in market value are reflected in SG&A expenses in the Consolidated Statements of Operations. There were no write-offs of investments in unconsolidated affiliates in Fiscal 2007, 2006 and
2005.

Commitments and Contingencies

The Company is subject to legal proceedings and claims that have arisen in the ordinary course of its business and have not been finally adjudicated. Although there can be no assurance as to the ultimate disposition of
these matters, it is managements opinion, based upon the information available at this time, that the expected outcome of these matters, individually or in the aggregate, will not have a material adverse effect on the results of operations and
financial condition of the Company.

Revenue Recognition:The Companys revenue is primarily from retail sales of merchandise inventory. Revenue is recognized at the point-of-sale. Internet sales are recognized as
revenue upon shipment. Shipping and handling fee income from the Companys Internet operations is recognized as net sales. Loyalty card revenue is amortized straight-line over the life of the membership period. Net sales are recorded net of
estimated amounts for sales returns and other allowances. The Company records shipping and handling costs in cost of goods sold. Net sales are recorded net of applicable sales taxes.

Cost of Sales:In addition to the cost of product, the Company includes in cost of sales those costs associated with purchasing, receiving, shipping, inspecting and warehousing
product. Also included are costs associated with the return of product to vendors. Cost of sales further includes the cost of inventory shrink and obsolescence and the benefit of vendor allowances and discounts.

Selling, General and Administrative (SG&A) Expenses: Included in SG&A expenses are payroll and related costs, store operating costs, occupancy charges,
professional and service fees, general operating and overhead expenses and depreciation charges (excluding those related to distribution operations, as discussed in Note 3 of Notes to the Consolidated Financial Statements in this Annual Report on
Form 10-K). Selling, general and administrative expenses also include fixed asset write offs associated with store closures, if any, and miscellaneous items, other than interest.

Advertising Costs and Vendor Allowances:The Company often receives allowances from its vendors to fund in-store displays, print, radio and television advertising, and other
promotional events. The Company accounts for vendor allowances in accordance with the provisions of the Financial Accounting Standards Boards (FASBs) Emerging Issues Task Force (EITF) Statement No. 02-16,Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor. Vendor advertising allowances which exceed specific, incremental and
identifiable costs incurred in relation to the advertising and promotions offered by the Company to its vendors are classified as a reduction in the purchase price of merchandise inventory. Accordingly, advertising and sales promotion costs are
charged to operations, offset by direct vendor reimbursements, as incurred. Total advertising expense, excluding vendor allowances, was $29.7 million, $29.7 million, and $22.0 million in Fiscal 2007, 2006, and 2005, respectively. In the
aggregate, vendor allowances supporting the Companys advertising and promotion included as a reduction of SG&A expenses, as reimbursements of such costs in accordance with EITF No. 02-16, were $15.9 million, $10.7 million, and
$9.6 million in Fiscal 2007, 2006, and 2005, respectively.

Lease Accounting:The Companys calculation of straight-line rent expense includes the impact of escalating rents for periods in which it is reasonably assured of exercising
lease options and includes in the lease term any period during which the Company is not obligated to pay rent while the store is being constructed (rent holiday).  The Company accounts for step rent provisions, escalation clauses and
other lease concessions by recognizing these amounts on a straight line basis over the initial lease term. The Company capitalizes leasehold improvements funded by tenant improvement allowances, depreciating them over the lives of the related
leases. The tenant improvement allowances are recorded as deferred rent in the Consolidated Balance Sheet and are amortized as a reduction in rent expense over the life of the related leases.

Store Closing Costs: Management periodically considers the closing of underperforming stores. Reserves are established at the time a liability is incurred for the present value of any
remaining lease obligations, net of estimated sublease income, and other exit costs, as prescribed by SFAS No. 146,Accounting for Costs Associated with Exit or Disposal Activities.

Gift Cards:The Company offers gift cards for sale. A deferred income account, which is included in accrued expenses and other current liabilities in the Consolidated Balance Sheets,
is established for gift cards issued. The deferred income balance related to gift cards was $18.3 million and $21.0 million at the end of Fiscal 2007 and 2006, respectively When gift cards are redeemed at the store level, revenue is recorded
and the related liability is reduced. Breakage is estimated based on the historical relationship of the redemption of gift cards redeemed to gift cards sold, over a certain period of time. The Company has the ability to reasonably and reliably
estimate gift card liability based on historical experience with redemption rates associated with a large volume of homogeneous transactions, from a period of more than ten years. The Companys estimate is not susceptible to significant
external factors and the circumstances around purchases and redemptions have not changed significantly over time. The Company recorded breakage on its gift cards for Fiscal 2007, 2006 and 2005 in the amount of $3.4 million, $3.6 million and
$2.9 million, respectively. Gift card breakage is recorded as a reduction of SG&A expenses.

Income Taxes:Income taxes are accounted for 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, and tax operating loss carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected
to

F-10

---



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 the results of
operations in the period that includes the enactment date. Deferred tax assets are subject to valuation allowances based upon managements estimates of realizability. It is the Companys practice to recognize interest and penalties related
to income tax matters in income tax expense (benefit) in the Consolidated Statements of Operations.

Stock-Based Compensation:Effective January 29, 2006, the Company adopted SFAS No. 123 (Revised 2004), Share-Based Payment (SFAS No. 123 (R)), which amends
SFAS No. 123 and supersedes APB No. 25in establishing standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services,
as well as transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entitys equity instruments or that may be settled by the issuance of those equity instruments. This
Statement requires that the cost resulting from all share-based payment transactions be recognized in the financial statements based on the fair value of the share-based payment. This Statement establishes fair value as the measurement objective in
accounting for share-based payment transactions with employees, except for equity instruments held by employee share ownership plans. As allowed under SFAS No. 123 (R), the Company elected the modified prospective method of adoption, under which
compensation cost is recognized in the financial statements beginning with the effective date of SFAS No. 123 (R) for all share-based payments granted after that date, and for all unvested awards granted prior to the effective date of SFAS No. 123
(R). Accordingly, prior period amounts have not been restated.

In the fourth quarter of 2005, the Companys Board of Directors approved the acceleration of vesting of previously granted unvested options awarded annually to employees and officers under the Companys Stock
Option Plans which had exercise prices greater than $10.00 per share. Options to purchase 2,273,057 shares of the Companys common stock, representing approximately 24% of the total options outstanding, became immediately vested and
exercisable as a result of this action. The number of shares and exercise prices of the options subject to the acceleration remained unchanged. Also, all of the other terms of the options remain the same. Based upon an analysis performed in
accordance with SFAS No.123, the acceleration of vesting of these stock options resulted in compensation expense of $5.9 million, in the pro forma net income (loss) results. The decision to accelerate vesting of these stock options was made
primarily to avoid recognizing compensation expense in the Consolidated Statements of Operations in future financial statements upon the adoption of SFAS No.123 (R),Share-Based Payment,which the Company adopted on January 29, 2006. The acceleration of the vesting of these stock options reduced the amounts recognized by the Company as share-based compensation expense, net of income taxes, by approximately $2.4
million in Fiscal 2006 and by approximately $1.9 million in Fiscal 2007, and will reduce compensation expense by approximately $1.2 million in Fiscal 2008, and $0.4 million in Fiscal 2009. The accelerated options included 1,355,000
options held by executive officers and 918,057 options held by other employees. Based on the Companys closing stock price of $6.25 per share on the date of accelerated vesting, the exercise prices of all of the options were above the
closing market price.

Total stock-based compensation expense recognized in the Consolidated Statements of Operations for Fiscal 2007 and Fiscal 2006 was $1.9 million and $2.2 million. The related total deferred tax benefit was
approximately $0.8 million and $0.9 million in Fiscal 2007 and 2006, respectively. Prior to the adoption of SFAS No. 123(R), the Company presented all tax benefits for deductions resulting from the exercise of stock options as operating cash
flows in the Consolidated Statements of Cash Flows. SFAS No. 123(R) requires the tax benefits resulting from tax deductions in excess of the compensation cost recognized for those options to be classified and reported as both an operating cash
outflow and a financing cash inflow on a prospective basis upon adoption. As of February 2, 2008, there was $3.3 million of unrecognized compensation cost related to stock option awards that is expected to be recognized as expense over a
weighted average period of 2.4 years.

F-11

---



The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of SFAS No. 123 to its share-based payments for Fiscal 2005.

($ in thousands except for per share amounts)
        
        2005Net income, as reported
        
        
        $   609Add: Stock-based employee compensation expenseincluded in reported net income, net of related taxeffects
        
        
        180Deduct: Total stock-based employee compensationexpense determined under fair value based method forall awards, net of related tax effects(7,521)Pro forma net (loss) income
        
        $
        (6,732)Earnings (loss) per share:Basic - as reported
        
        $
        0.02Basic pro forma
        
        $
        (0.21)Diluted  as reported
        
        $
        0.02Diluted  pro forma
        
        $
        (0.21)


The fair values of the options granted have been estimated at the date of grant using the Black - Scholes option pricing model with the following assumptions:

Stock Option Plan2007
        
        2006
        
        2005Dividend yield
        
        0%
        
        0%
        
        0%Expected volatility
        
        65.1% - 68.7%
        
        65.9% - 71.2%
        
        55%Risk-free interest rate
        
        3.57% - 4.94%
        
        4.64% - 5.04%
        
        3.71% - 4.34%Expected option life in years
        
        4.70  7.30
        
        4.93  7.12
        
        5  6.25Weighted average fair value per shareof options granted during the year
        
        $3.39
        
        $3.42
        
        $6.59


(Loss) Earnings Per Share:Basic (loss) earnings per share is calculated by dividing net income by the weighted average common shares outstanding for the period. Diluted (loss)
earnings per share is calculated by dividing net income by the sum of the weighted average shares outstanding and additional common shares that would have been outstanding if the dilutive potential common shares had been issued for the
Companys common stock awards from the Companys Stock Award Plans.

The following is a reconciliation of the basic weighted average number of shares outstanding to the diluted weighted average number of shares outstanding:

|                                                     |  | Fiscal Year
|---------------------------------------------------- |  | -----------
|                                                     |  | 2007       
|                                                    
|Weighted average common shares outstanding  basic   |  | 31,046     
|Dilutive effect of outstanding stock awards          |  | ---        
|Weighted average common shares outstanding  diluted |  | 31,046     
|                                                    
|Antidilutive stock awards                            |  | 6,413      

As the Company recorded a net loss during Fiscal 2007, the impact of all outstanding stock awards was not considered as such impact would be antidilutive. Certain stock awards outstanding were excluded from the computation
of diluted earnings per share for Fiscal 2006 and 2005 because the exercise price of the options was greater than the average market price of the common shares during the period.

F-12

---



Fair Value of Financial Instruments:The carrying amounts reported in the Consolidated Balance Sheets for cash and cash equivalents, accounts receivable, accounts payable and other
current liabilities approximate fair value because of the immediate or short-term maturity of these financial instruments. The carrying value of life insurance policies included in other assets approximates fair value based on estimates received
from insurance companies. The carrying value of the Companys long-term debt including current portion, approximates fair value based on estimated discounted future cash flows for remaining maturities and rates currently offered to the Company
for similar debt instruments. The Company had outstanding product import letters of credit with a fair value of $0 and $36 thousand as of February 2, 2008 and February 3, 2007 respectively.

Segment Information:The Company has one reportable segment in accordance with the requirements of SFAS No. 131,Disclosures about Segments of an
Enterprise and Related Information. The following table shows net sales by merchandise category:

|            |  | Fiscal year     
|----------- |  | ----------------
|            |  | 2007            
|            |  | ($ in thousands)
|Music       |  | $494,286        
|Video       |  | 491,360         
|Video games |  | 114,431         
|Other       |  | 165,581         
|Total       |  | $1,265,658      

The Other category includes electronics, accessories and trend items, none of which individually exceeds 10% of total net sales.

F-13

---



Note 2. Business Combinations

On March 27, 2006, the Company acquired substantially all the net assets of Musicland Holding Corp. (Musicland). Under the terms of the Asset Purchase Agreement (APA), the Company acquired 335 of
Musiclands 400 stores, with the remainder of the stores being liquidated under an agency agreement with Hilco Merchant Resources LLC. Musicland, which operated retail stores and websites, filed a voluntary petition to restructure under Chapter
11 of the United States Bankruptcy Code in January 2006. The acquisition was accounted for using the purchase method of accounting. The Consolidated Statement of Operations for Fiscal 2006 includes the results of Musicland beginning March 27,
2006.

The purchase price for the acquired Musicland assets was $78.8 million, including acquisition-related costs of $1.8 million. The total purchase price was allocated to the assets acquired and liabilities assumed
based on their estimated fair values as of February 3, 2007 as follows:

|                            |  |   | ($ in thousands)
|--------------------------- |  | - | ----------------
|Assets Acquired:            |  |   |                 
|Inventory                   |  | $ | 112,612         
|                           
|Liabilities Assumed:        |  |   |                 
|Accrued expenses and other  |  | $ | 11,062          
|Other long-term liabilities |  |   | 5,280           
|Total liabilities assumed   |  | $ | 16,342          
|Net assets acquired         |  | $ | 96,270          

From March 27, 2006 to February 3, 2007, the Company allocated the purchase price in accordance with the provisions of SFAS No. 141,Business Combinations,resulting in an extraordinary gain  unallocated negative goodwill of $10.7 million, net of income taxes of $6.7 million. The extraordinary gain represents the excess of the fair value of net assets acquired over the
purchase price. The purchase price was allocated on a preliminary basis during the thirteen weeks ended April 29, 2006 using information available at the time. The extraordinary gain recorded as of April 29, 2006 was $0.9 million, which was net
of income taxes of $0.7 million. In accordance with SFAS No.141, the allocation of the purchase price to the assets and liabilities acquired must be finalized within twelve months following the date of acquisition. Accordingly, the purchase
price allocation was adjusted between April 29, 2006 and February 3, 2007, resulting in an adjustment to the extraordinary gain of $9.8 million, which is net of income taxes of $6.0 million. The pre-tax increase in the extraordinary gain
from April 29, 2006 to February 2, 2008 represented adjustments to the value of acquired inventory ($1.9 million), an adjustment to customer liabilities related to the former Musicland loyalty program ($3.4 million), an adjustment to
customer liabilities related to gift cards based on the redemption experience since acquisition ($6.1 million), an adjustment to occupancy related expenses ($1.5 million) and an adjustment to the cash purchase price ($2.9
million).

|Note 3. Fixed Assets                         |   |                  |   |  |   |             |  
|-------------------------------------------- | - | ---------------- | - |  | - | ----------- | -
|Fixed assets consist of the following:       |   |                  |   |  |   |             |  
|                                            
|                                             |   | February 2,      |   |  |   | February 3, |  
|                                             |   | 2008             |   |  |   | 2007        |  
|                                             |   | ($ in thousands) |  
|Buildings and improvements                   | $ | 26,513           |   |  | $ | 26,493      |  
|Fixtures and equipment                       |   | 173,414          |   |  |   | 229,115     |  
|Leasehold improvements                       |   | 76,274           |   |  |   | 157,935     |  
|                                             |   | 276,201          |   |  |   | 413,543     |  
|Allowances for depreciation and amortization |   | (193,953         | ) |  |   | (275,291    | )
|                                             | $ | 82,248           |   |  | $ | 138,252     |  

Depreciation and amortization of fixed assets is included in the Consolidated Statements of Operations as follows:

|                                             |  |   | Fiscal Year     
|-------------------------------------------- |  | - | ----------------
|                                             |  |   | 2007            
|                                             |  |   | ($ in thousands)
|Cost of sales                                |  | $ | 2,670           
|Selling, general and administrative expenses |  |   | 37,230          
|Total                                        |  | $ | 39,900          

Depreciation and amortization expense related to the Companys distribution center facility and equipment is included in cost of sales. All other depreciation and amortization of fixed assets is included in SG&A
expenses.

F-14

---



Note 4. Impairment of Long-Lived Assets

During Fiscal 2007, the Company concluded, based on a significant decline in sales and earnings during the fourth quarter, that triggering events had occurred, pursuant to SFAS No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets(SFAS No. 144)., requiring a test of long-lived assets for impairment at its retail stores and consolidated subsidiaries.
Long-lived assets at locations where impairment was determined to exist were written down to their estimated fair values as of February 2, 2008, resulting in the recording of an asset impairment charge of $30.7 million.  Estimated fair values
for long-lived assets at these locations, including store fixtures and equipment, leasehold improvements and certain intangible assets, were determined based on a measure of discounted future cash flows over the remaining lease terms at the
respective locations. Future cash flows were estimated based on store operating plans and were discounted at a rate approximating the Companys cost of capital. Management believes its assumptions were reasonable and consistently
applied.

Note 5. Debt

On January 5, 2006, the Company entered into a five year, $100 million revolving secured credit facility agreement (Credit Agreement) with Bank of America, N.A. At the election of the Company, loans under
the Credit Agreement bear interest on the principal amount at a rate equal to either the Prime Rate or Adjusted LIBOR plus 0.75% . The principal amount of all outstanding loans under the Credit Agreement together with any accrued but unpaid
interest, are due and payable on January 6, 2011, unless otherwise paid earlier pursuant to the terms of the Credit Agreement. Payments of amounts due under the Credit Agreement are secured by the assets of the Company.

The Credit Agreement includes customary provisions, including affirmative and negative covenants, which include representations, warranties and restrictions on additional indebtedness and acquisitions. The Credit Agreement
also includes customary events of default, including, among other things, bankruptcy, and certain changes of control. The Company was in compliance with terms and conditions of the Credit Agreement as of February 2, 2008.

On March 23, 2006, the Company entered into a First Amendment of the Credit Agreement with Bank of America, N.A. which increased the maximum amount available for borrowing under the revolving secured credit facility to
$130 million, under the same terms and conditions.

On October 20, 2006, the Company entered into a Second Amendment of the Credit Agreement with Bank of America, N.A. which increased the maximum amount available for borrowing under the revolving secured credit facility to
$150 million, under the same terms and conditions.

During Fiscal 2007, 2006 and 2005, the highest aggregate balances outstanding under the revolving credit facility were $111.5 million, $107.5 million and $27.2 million, respectively. As of February 2, 2008 and
February 3, 2007, the Company had $0 and $36 thousand, respectively, in outstanding letter of credit obligations under the Credit Agreements with Bank of America, N.A. The Company had $150 million available for borrowing as of February
2, 2008 and February 3, 2007.

During Fiscal 2004, the Company borrowed $5.8 million under a mortgage loan to finance the purchase of real estate. The mortgage loan is repayable in monthly installments of $64,000 over 10 years with a fixed
interest rate of 6.0% and is collateralized by the real estate. As of February 2, 2008, the outstanding balance on the loan was $4.1 million. The following table presents principal cash payments of long-term debt by expected maturity dates as of
February 2, 2008:

Long-term debt($ in thousands)2008
        
        $
        5372009
        
        
        5702010
        
        
        6062011
        
        
        6432012
        
        
        683Thereafter
        
        
        1,050Total
        
        
        4,089Less: current portion
        
        
        537Long term debt obligation
        
        $
        3,552


F-15

---



Note 6. Income TaxesIncome tax expense (benefit) consists of the following:

|                  |  |   | Fiscal Year      |  
|----------------- |  | - | ---------------- | -
|                  |  |   | 2007             |  
|                  |  |   | ($ in thousands) |  
|Federal  current |  | $ | (4,864           | )
|State  current   |  |   | 364              |  
|Deferred          |  |   | 42,475           |  
|                  |  | $ | 37,975           |  

A reconciliation of the Companys effective income tax rate with the Federal statutory rate is as follows:

|                                          |  | Fiscal Year
|----------------------------------------- |  | -----------
|                                          |  | 2007       
|Federal statutory rate                    |  | 35.0       
|State income taxes, net of                |  |            
|federal tax effect                        |  | (15.9      
|Change in federal valuation allowance     |  | (78.1      
|Corporate-owned life insurance            |  |            
|payment settlement, net                   |  | (0.4       
|Cash surrender value  insurance/ benefit |  |            
|programs                                  |  | (0.1       
|Executive compensation                    |  | (0.2       
|Tax exempt income                         |  | ---        
|Closing of tax periods                    |  | ---        
|Tax credits                               |  | (0.1       
|Recognized deferred tax asset             |  | ---        
|Other                                     |  | (2.0       
|Effective income tax rate                 |  | (61.8      

During Fiscal 2005, the Company recognized a tax benefit of $2.0 million attributable to the effect of additional deductible temporary differences. The Other category is comprised of various items, including the impacts
of non deductible meals, dues, penalties, amortization, uncertain tax positions, tax attribute carryback limitations and graduated rate brackets.

Under the final payment terms of a 2003 agreement between the Company and the IRS regarding an earlier audit, the Company made a final principal payment of $7.1 million in 2007.

F-16

---



|Significant components of the Companys deferred tax assets are as follows:                       |                  |       |  |             |        |        | 
|------------------------------------------------------------------------------------------------- | ---------------- | ----- |  | ----------- | ------ | ------ | 
|                                                                                                  | February 2,      |       |  | February 3, |       
|                                                                                                  | 2008             |       |  | 2007        |       
|                                                                                                  | ($ in thousands) |      
|DEFERRED TAX ASSETS                                                                               |                  |       |  |             |        |        | 
|Accrued expenses                                                                                  | $                | 1,643 |  |             | $      | 1,888  | 
|Inventory                                                                                         |                  | 4,690 |  |             |        | 5,459  | 
|Retirement and compensation related accruals                                                      |                  | 8,033 |  |             |        | 7,172  | 
|Fixed assets, including impairment charge                                                         | 18,949           |       |  |             | 3,532  |       
|Federal and state net operating loss and credit carryforwards                                     | 19,011           |       |  |             | 10,381 |       
|Real estate leases, including deferred rent                                                       |                  | 9,799 |  |             |        | 11,839 | 
|Losses on investments                                                                             |                  | 1,683 |  |             |        | 2,475  | 
|Goodwill                                                                                          |                  | 5,525 |  |             |        | 6,251  | 
|Other                                                                                             |                  | 1,263 |  |             |        | 493    | 
|Gross deferred tax assets before valuation allowance                                              | 70,596           |       |  |             | 49,490 |       
|Less: valuation allowance                                                                         | (70,596          | )     |  |             | (7,736 | )     
|Total deferred tax assets                                                                         | $                | ---   |  |             | $      | 41,754 | 
|                                                                                                 
|DEFERRED TAX LIABILITIES                                                                          |                  | ---   |  |             |        | ---    | 
|                                                                                                 
|NET DEFERRED TAX ASSET                                                                            | $                | ---   |  |             | $      | 41,754 | 
|                                                                                                 
|The net deferred tax asset is classified on the Companys Consolidated Balance Sheets as follows: |                  |       |  |             |        |        | 
|                                                                                                 
|                                                                                                  | February 2,      |       |  | February 3, |       
|                                                                                                  | 2008             |       |  | 2007        |       
|                                                                                                  | ($ in thousands) |      
|Current deferred tax asset, net                                                                   | $                | ---   |  |             | $      | 9,039  | 
|Non-current deferred tax asset, net                                                               |                  | ---   |  |             |        | 32,715 | 
|                                                                                                  | $                | ---   |  |             | $      | 41,754 | 

The net deferred tax asset as of February 3, 2007 reflects the tax effect ($1.2 million) of the reduction of deductible temporary differences related to the extraordinary gain  unallocated negative goodwill
associated with the Musicland acquisition and the tax effect ($0.2 million) of the combined reductions in deductible temporary differences related to the exercise and cancellation of stock options accounted for under SFAS No. 123(R),Share-Based Payment, charged to Additional Paid-In Capital and to changes in the Companys pension liability accounted for under SFAS No. 158,Employers Accounting for Defined Benefit Pension and Other Postretirement Plans, charged to Accumulated Other Comprehensive Loss.

The Company has a net operating loss carryforward of $19.7 million for federal income tax purposes and approximately $155 million for state income tax purposes as of the end of Fiscal 2007 that expire at various
times through 2025 and are subject to certain limitations and statutory expiration periods. The state net operating loss carryforwards are subject to various business apportionment factors and multiple jurisdictional requirements when utilized. The
Company has federal tax credit carryforwards of $0.9 million, of which $0.2 million will expire in 2026, with the remainder available indefinitely. The Company has state tax credit carryforwards of $1.1 million, of which $0.3 million
will expire in 2027.

In assessing the propriety 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 the generation of future taxable income. Management considers the scheduled reversal of taxable temporary differences, projected future taxable income and tax planning strategies in making this assessment. As of February 2,
2008, the Company has incurred a cumulative three-year loss. Based on the cumulative three-year loss and other available objective evidence, management concluded that a full valuation allowance should be recorded against its deferred tax assets. As
of February 2, 2008, the valuation allowance increased to $70.6 million from $7.7 million at February 3, 2007, because management believes that it is more likely than not that the tax benefit will not be realized. The increase in the
valuation allowance includes approximately $11.6 million associated with the impairment of long-lived assets, pursuant to SFAS No. 144, and approximately $14.3 million associated with the increase in valuation allowance against federal and
state net operating loss and credit carryforwards during Fiscal 2007. The remaining change is consistent with the Companys decision to record a full valuation allowance against deferred tax assets that have been recorded in the normal course
of business, as described above.

F-17

---



During Fiscal 2007, the Company paid income taxes, net of refunds, of approximately $12.4 million. For Fiscal 2006, the Company received a net income tax refund of approximately $0.1 million. For Fiscal 2005, the
Company paid income taxes, net of refunds, of approximately $4.7 million.

On February 4, 2007, the Company adopted Financial Interpretation No. 48 (FIN 48),Accounting for Uncertainties in Income Taxes  An Interpretation of FASB Statement No.
109, which prescribes a recognition threshold and measurement attribute for financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. Under FIN 48, the tax
benefit from an uncertain tax position may be recognized only if it is more likely than not that the tax position will be sustained, based on its technical merits, on examination by taxing authorities. The amount of the tax benefit recognized is
measured as the largest amount that is determined to have a greater than 50% likelihood of realization upon ultimate settlement. Upon adoption of FIN 48 on February 4, 2007, the Company reduced the total reserve for uncertain tax positions by
$1.6 million.

As of February 2, 2008, the liability for uncertain tax positions reflected in the Companys Consolidated Balance Sheets was $2.4 million, including accrued interest of $1.0 million.

A reconciliation of the beginning and ending amounts of unrecognized tax benefits is provided below. Amounts presented excluded interest and penalties, where applicable, on unrecognized tax benefits:

(Amounts in thousands)Unrecognized tax benefits at February 4, 2007
        
        $3,169Increases in tax positions from prior years
        
        95Decreases in tax positions from prior years
        
        (10
    )Increases in tax positions for current year
        
        -Settlements
        
        -Lapse of applicable statute of limitations
        
        (97
    )Unrecognized tax benefits at February 2, 2008
        
        $3,157


As of February 2, 2008, the Company had $3.2 million of gross unrecognized tax benefits, $2.4 million of which would affect the Companys tax rate if recognized. While it is reasonably possible that the amount
of unrecognized tax benefits will increase or decrease within the next twelve months, the Company does not expect the change to have a significant impact on its results of operations or financial position.

The Company is subject to U.S. federal income tax as well as income tax of multiple state jurisdictions. The Company has substantially concluded all federal income tax matters through Fiscal 2000 and all material state and
local income tax matters through Fiscal 2003.

The Companys practice is to recognize interest and penalties associated with its unrecognized tax benefits as a component of income tax expense in the Companys Consolidated Statement of Operations. During Fiscal
2007, the Company accrued a provision for interest and penalties of $0.2 million. As of February 2, 2008, the Company had accrued interest and penalties of $1.0 million related to uncertain tax positions.

F-18

---



Note 7. Leases

As more fully discussed in Note 10 in the Notes to Consolidated Financial Statements, the Company leases its Albany, NY distribution center and administrative offices under three capital lease arrangements with its Chief
Executive Officer and largest shareholder.

Fixed assets recorded under capital leases, which are included in fixed assets on the accompanying Consolidated Balance Sheets, are as follows:

|                            |  |   | February  2,     |   |  | February 3, |        
|--------------------------- |  | - | ---------------- | - |  | ----------- | -------
|                            |  |   | 2008             |   |  | 2007        |        
|                            |  |   | ($ in thousands) |  
|Buildings                   |  | $ | 9,342            |   |  | $           | 9,342  
|Fixtures and equipment      |  |   | 12,824           |   |  |             | 12,824 
|                            |  |   | 22,166           |   |  |             | 22,166 
|Allowances for depreciation |  |   |                  |   |  |             |        
|and amortization            |  |   | (13,120          | ) |  |             | (10,325
|                            |  | $ | 9,046            |   |  | $           | 11,841 

At February 2, 2008, the Company leased 812 stores under operating leases, many of which contain renewal options, for periods ranging from five to twenty-five years, with the majority being ten years. Most leases also
provide for payment of operating expenses and real estate taxes. Some also provide for additional rent based on a percentage of sales.

Net rental expense was as follows:

|                   |  | Fiscal Year     
|------------------ |  | ----------------
|                   |  |                 
|                   |  | ($ in thousands)
|Minimum rentals    |  | $               
|Contingent rentals |  |                 
|                   |  | $               

Future minimum rental payments required under all leases that have initial or remaining non-cancelable lease terms in excess of one year at February 2, 2008 are as follows:

|                                        |  |   | Operating        |  | Capital
|--------------------------------------- |  | - | ---------------- |  | -------
|                                        |  |   | Leases           |  | Leases 
|                                        |  |   | ($ in thousands)
|2008                                    |  | $ | 96,977           |  | $      
|2009                                    |  |   | 67,891           |  |        
|2010                                    |  |   | 45,726           |  |        
|2011                                    |  |   | 29,325           |  |        
|2012                                    |  |   | 21,155           |  |        
|Thereafter                              |  |   | 36,130           |  |        
|Total minimum payments required         |  | $ | 297,204          |  | $      
|Less: amounts representing interest     |  |   |                  |  |        
|Present value of minimum lease payments |  |   |                  |  |        
|Less: current portion                   |  |   |                  |  |        
|Long-term capital lease obligations     |  |   |                  |  | $      

Interest rates on capital leases were between 5.65% and 31.5% per annum.

F-19

---



Note 8. Benefit Plans401(k) Savings Plan

The Company offers a 401(k) Savings Plan to eligible employees meeting certain age and service requirements. This plan permits participants to contribute up to 80% of their salary, including bonuses, up to the maximum
allowable by IRS regulations. Participants are immediately vested in their voluntary contributions plus actual earnings thereon. Participant vesting of the Companys matching and profit sharing contribution is based on the years of service
completed by the participant. Participants are fully vested upon the completion of four years of service. All participant forfeitures of non-vested benefits are used to reduce the Companys contributions in future years. Total expense related
to the Plan was approximately $1,042,000, $1,003,000 and $957,000 in Fiscal 2007, 2006 and 2005, respectively.

Stock Award Plans

The Company has five employee stock award plans, the 1994 Stock Option Plan, the 1998 Stock Option Plan, the 1999 Stock Option Plan and the 2002 Stock Option Plan (the Old Plans); and the 2005 Long Term
Incentive Share Plan (the New Plan). Additionally, the Company has a stock award plan for non-employee directors (the 1990 Plan). The Company no longer issues stock options under the Old Plans. Under the New Plan, the Company
generally issues Stock-Settled Appreciation Rights (SSARS) that become exercisable in 50% increments commencing three years from the date of grant and have a maximum term of ten years from issuance. Under the 1990 Plan, awards generally
become exercisable commencing one year from the date of grant in increments of 25% per year with a maximum term of ten years. In addition, directors of the Company receive annual grants of deferred shares of Common Stock (Deferred
Shares) issued under the 1990 Plan which vest equally in three years from date of grant.

Stock options and SSARS authorized for issuance under the Old Plans, New Plan and 1990 Plan total 20.6 million. As of February 2, 2008, of the awards authorized for issuance under the Old Plans, New Plan and 1990 Plan, 9.0
million were granted and are outstanding, 6.7 million of which were vested and exercisable. Options available for future grants at February 2, 2008 and February 3, 2007 were 3.3 million and 3.7 million, respectively.

The following table summarizes information about the stock awards outstanding under the Old Plans, New Plan and 1990 Plan as of February 2, 2008:

|            |  | Outstanding |  |           |  | Exercisable |  |           
|----------- |  | ----------- |  | --------- |  | ----------- |  | ----------
|            |  |             |  |           |  | Weighted    |  |           
|            |  |             |  | Average   |  | Average     |  | Aggregate 
|Exercise    |  |             |  | Remaining |  | Exercise    |  | Intrinsic 
|Price Range |  | Shares      |  | Life      |  | Price       |  | Value     
|$0.00-$2.66 |  | 355,400     |  | 7.9       |  | $0.00       |  | $1,492,680
|2.67-5.33   |  | 2,481,041   |  | 6.3       |  | 4.11        |  | 224,534   
|5.34-8.00   |  | 883,575     |  | 8.4       |  | 6.19        |  | ---       
|8.01-10.00  |  | 1,852,859   |  | 3.7       |  | 8.45        |  | ---       
|10.01-13.33 |  | 2,028,100   |  | 4.1       |  | 10.84       |  | ---       
|13.34-16.00 |  | 1,265,370   |  | 5.3       |  | 14.57       |  | ---       
|16.01-18.67 |  | 154,050     |  | 0.2       |  | 17.79       |  | ---       
|Total       |  | 9,020,395   |  | 5.3       |  | $8.26       |  | $1,717,214

The aggregate intrinsic value in the preceding table represents the total pretax intrinsic value based on the Companys closing stock price of $4.20 as of February 1, 2008, which would have been received by the
award holders had all award holders under the Old Plans, New Plan and 1990 Plan exercised their awards as of that date. The total number of in-the-money awards exercisable as of February 2, 2008 was 1,224,651.

F-20

---



The following table summarizes activity under the Stock Award Plans:

|                         |  | Employee and Director Stock Award Plans
|------------------------ |  | ---------------------------------------
|                         |  | Number of                              
|                         |  | Shares Subject                         
|                         |  | To Option                              
|Balance January 29, 2005 |  | 9,298,096                              
|Granted                  |  | 1,420,241                              
|Exercised                |  | (712,977)                              
|Canceled*                |  | (145,548)                              
|Balance January 28, 2006 |  | 9,859,812                              
|Granted                  |  | 1,092,675                              
|Exercised                |  | (267,262)                              
|Canceled*                |  | (626,371)                              
|Balance February 3, 2007 |  | 10,058,854                             
|Granted                  |  | 654,716                                
|Exercised                |  | (272,802)                              
|Canceled*                |  | (1,420,373)                            
|Balance February 2, 2008 |  | 9,020,395                              

(1) Exercise price ranges do not include the impact of deferred or restricted shares that were granted at an exercise price of $0.

* During Fiscal 2007, 900,000 of the stock awards that were cancelled represented stock options that were granted in Fiscal 1997 and expired out-of-the-money. No stock awards expired in Fiscal 2006 and 2005.

During Fiscal 2007, 2006 and 2005, the Company recognized expenses of approximately $526,000, $477,000 and $296,000, respectively, for deferred shares issued to non-employee directors at an exercise price below
the closing stock price on the date of grant.

Restricted Stock Plan

Under the 1990 Restricted Stock Plan, the Compensation Committee of the Board of Directors is authorized to grant awards for up to 900,000 restricted shares of Common Stock to executive officers and other key employees of
the Company. The shares are issued as restricted stock and are held in the custody of the Company until all vesting restrictions are satisfied. If conditions or terms under which an award is granted are not satisfied, the shares are forfeited.
Shares vest under these grants over a period of two to five years, with vesting criteria that includes continuous employment until applicable vesting dates have expired. As of February 2, 2008, a total of 330,000 shares have been granted, of which
240,000 shares have vested and 90,000 shares had been forfeited. Unearned compensation is recorded at the date of award, based on the market value of the shares, and is amortized over the applicable vesting period. The amount amortized to expense in
Fiscal 2007, 2006 and 2005, net of the impact of forfeitures, was approximately $54,000, $13,000 and $16,000, respectively. As of February 2, 2008, there were no outstanding awards and shares available for grant totaled 660,000.

Defined Benefit Plans

The Company maintains a non-qualified Supplemental Executive Retirement Plan (SERP) for certain Executive Officers of the Company. The SERP, which is unfunded, provides eligible executives defined pension
benefits that supplement benefits under other retirement arrangements. The annual benefit amount is based on salary and bonus at the time of retirement and number of years of service.

The Company provides the Board of Directors with a noncontributory, unfunded retirement plan (Director Retirement Plan) that pays a retired director an annual retirement benefit equal to 60% of the annual
retainer at the time of retirement plus a 3% annual increase through the final payment. Payments begin at age 62 or retirement, whichever is later, and continue for 10 years or the life of the director and his or her spouse, whichever period is
shorter. Partial vesting in the retirement plan begins after six years of continuous service. Participants become fully vested after 12 years of continuous service on the Board. After June 1, 2003, new directors were not covered by the Director
Retirement Plan. Directors who were not yet vested in their retirement benefits as of June 1, 2003 had the present value of benefits already accrued as of the effective date converted to Deferred Shares under the 1990 Plan. Directors that were fully
or partially vested in their retirement benefits were given a one time election to continue to participate in the current retirement program or convert the present value of benefits already accrued to Deferred Shares under the 1990 Plan as of the
effective date.

The Company accounts for the SERP and the Director Retirement Plan in accordance with SFAS No 158,Employers Accounting for Defined Benefit and Other Postretirement Plans  an
amendment of FASB Statements No. 87, 88, 106 and 132(R). SFAS No. 158 requires that the funded status of defined benefit pension plans, or the difference between the fair value of plan assets and the projected
benefit obligation, be

F-21

---



recognized in the Consolidated Balance Sheets. This differs from the accounting under SFAS No. 87, which required the difference between the fair value of plan assets and the accumulated benefit obligation to be recorded in
the Consolidated Balance Sheets. SFAS No. 158 also requires that defined benefit plan assets and obligations be measured as of the date of the employers fiscal year-end statement of financial position; however, this requirement of the
statement is effective for fiscal years ending after December 15, 2008. Accordingly, the Company has not adopted this provision of SFAS No. 158 for the year ended February 2, 2008;however this provision will be adopted in accordance with the aforementioned requirements.For Fiscal 2007 and 2006, the measurement date for the plans is November 1.

For Fiscal 2007, 2006 and 2005, net periodic benefit cost recognized under both plans totaled approximately $1.3 million, $2.2 million, and $1.9 million, respectively. The accrued pension liability for both
plans was approximately $14.2 million and $13.3 million at February 2, 2008 and February 3, 2007, respectively. The accumulated benefit obligation for both plans was approximately $13.5 million and $12.8 million as of February 2,
2008 and February 3, 2007, respectively.

The following is a summary of the Companys defined benefit pension plans as of the most recent actuarial calculations:

|Obligation and Funded Status:               |  |                  |         |   |             |   |         |  
|------------------------------------------- |  | ---------------- | ------- | - | ----------- | - | ------- | -
|                                            |  | February 2,      |         |   | February 3, |  
|                                            |  | 2008             |         |   | 2007        |  
|Change in Projected Benefit Obligation:     |  | ($ in thousands)
|Benefit obligation at beginning of year     |  | $                | 13,276  |   |             | $ | 16,108  |  
|Service cost                                |  |                  | 216     |   |             |   | 679     |  
|Interest cost                               |  |                  | 763     |   |             |   | 885     |  
|Actuarial gain                              |  |                  | (30     | ) |             |   | (4,346  | )
|Benefits paid                               |  |                  | (50     | ) |             |   | (50     | )
|Projected Benefit obligation at end of year |  | $                | 14,175  |   |             | $ | 13,276  |  
|                                           
|Fair value of plan assets at end of year    |  | $                | -       |   |             | $ | -       |  
|                                           
|Reconciliation of Funded Status:            |  |                  |         |   |             |   |         |  
|Funded status                               |  | $                | (14,175 | ) |             | $ | (13,276 | )
|Unrecognized prior service cost             |  |                  | 3,058   |   |             |   | 3,400   |  
|Unrecognized net actuarial gain             |  |                  | (199    | ) |             |   | (171    | )
|Accrued benefit cost                        |  |                  | (11,316 | ) |             |   | (10,047 | )
|Additional liability                        |  |                  | (2,859  | ) |             |   | (3,229  | )
|Accrued pension liability                   |  | $                | (14,175 | ) |             | $ | (13,276 | )

* The actuarial gain of $4.3 million in Fiscal 2006 was due to the non-vested termination of two plan participants, an increase in the discount rate from 5.50% to 5.75% and a 5 year extension of the assumed retirement
age for the Companys Chief Executive Officer.

|Amounts recognized in the Consolidated Balance Sheets consist of: |  |   |                  |   |  |             |         |  
|----------------------------------------------------------------- |  | - | ---------------- | - |  | ----------- | ------- | -
|                                                                  |  |   | February 2,      |   |  | February 3, |        
|                                                                  |  |   | 2008             |   |  |             | 2007    |  
|                                                                  |  |   | ($ in thousands) |  
|                                                                 
|Accrued pension liability                                         |  | $ | (14,175          | ) |  | $           | (13,276 | )
|Accumulated other comprehensive loss                              |  |   | 1,625            |   |  |             | 1,888   |  
|Deferred tax asset                                                |  |   | 1,234            |   |  |             | 1,341   |  
|Net amount recognized                                             |  | $ | (11,316          | ) |  | $           | (10,047 | )

F-22

---



|Components of Net Periodic
        Benefit Cost and Other Amounts Recognized inOther Comprehensive (Income) Loss:($ in thousands) |             |  |         
|--------------------------------------------------------------------------------------------------------------------------------- | ----------- |  | --------
|Net Periodic Benefit Cost:                                                                                                        | Fiscal Year
|                                                                                                                                  | 2007        |  | 2006    
|Service cost                                                                                                                      | $    216    |  | $    679
|Interest cost                                                                                                                     | 763         |  | 885     
|Amortization of prior service cost                                                                                                | 342         |  | 343     
|Amortization of net (gain) loss                                                                                                   | (2)         |  | 275     
|Net periodic benefit cost                                                                                                         | $ 1,319     |  | $ 2,182 
|                                                                                                                                 
|Other Changes in Benefit Obligations Recognized in Other                                                                          |             |  |         
|Comprehensive (Income) Loss:                                                                                                      |             |  |         
|Net prior service cost recognized as a component of net periodic benefit                                                          |             |  |         
|cost                                                                                                                              | $(342)      |  | $(343)  
|Net actuarial gain (loss) recognized as a component of net periodic                                                               |             |  |         
|benefit cost                                                                                                                      | 2           |  | (275)   
|Net actuarial (gain) loss arising during the period                                                                               | (30)        |  | (3,598) 
|                                                                                                                                  | (370)       |  | (4,216) 
|Income tax effect                                                                                                                 | 107         |  | 1,771   
|Total recognized in other comprehensive (income) loss                                                                             | $(263)      |  | $(2,445)
|Total recognized in net periodic benefit cost                                                                                     |             |  |         
|and other comprehensive (income) loss                                                                                             | $1,056      |  | $(263)  

The pre-tax components of accumulated other comprehensive loss, which have not yet been recognized as components of net periodic benefit cost as of February 2, 2008 and February 3, 2007 are summarized below.

|($ in thousands)                     |  | February 2, |  | February 3,
|------------------------------------ |  | ----------- |  | -----------
|                                     |  | 2008        |  | 2007       
|Net unrecognized actuarial gain      |  | $ (199)     |  | $ (171)    
|Net unrecognized prior service cost  |  | 3,058       |  | 3,400      
|Accumulated other comprehensive loss |  | $2,859      |  | $3,229     

In Fiscal 2008, approximately $427,000 of net unrecognized prior service cost and approximately $3,000 of the net unrecognized actuarial gain, recorded as components of accumulated other comprehensive loss at
February 2, 2008, will be recognized as components of net periodic benefit cost.

|Assumptions:                                   |  |             |  |             |  |      
|---------------------------------------------- |  | ----------- |  | ----------- |  | -----
|                                               |  | Fiscal Year |  |            
|                                               |  | 2007        |  | 2006        |  |      
|Weighted-average assumptions used to determine |  |             |  |             |  |      
|benefit obligation:                            |  |             |  |             |  |      
|Discount rate                                  |  | 6.25%       |  | 5.75%       |  |      
|Salary increase rate                           |  | 4.00%       |  | 4.00%       |  |      
|Measurement date                               |  | Nov 1, 2007 |  | Nov 1, 2006 |  |      
|                                              
|                                               |  | Fiscal Year
|                                               |  | 2007        |  | 2006        |  | 2005 
|Weighted-average assumptions used to determine |  |             |  |             |  |      
|net periodic benefit cost:                     |  |             |  |             |  |      
|Discount rate                                  |  | 6.25%       |  | 5.75%       |  | 5.50%
|Salary increase rate                           |  | 4.00%       |  | 4.00%       |  | 4.00%

F-23

---



The discount rate is based on the rates implicit in high-quality fixed-income investments currently available as of the measurement date. The Citigroup Pension Discount Curve (CPDC) rates are intended to represent the spot
rates implied by the high quality corporate bond market in the U.S. The projected benefit payments attributed to the projected benefit obligation have been discounted using the CPDC mid-year rates and the discount rate is the single constant rate
that produces the same total present value.

The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid:

Year
        
        Pension Benefits($ in thousands)2008
        
        $512009
        
        642010
        
        1012011
        
        1432012
        
        1,3562013 and thereafter
        
        $6,749


Note 9. Shareholders Equity

The Company has never declared dividends on its Common Stock and does not plan to pay cash dividends on its Common Stock in the foreseeable future. The Companys credit agreement does not restrict the payment of cash
dividends so long as payment conditions per the agreement are met. Any future determination as to the payment of dividends will depend upon capital requirements, limitations imposed by the Companys Credit Agreement (see Note 5 to the
Consolidated Financial Statements) and other factors the Companys Board of Directors may consider.

Note 10. Related Party Transactions

The Company leases its 181,300 square foot distribution center/office facility in Albany, New York from Robert J. Higgins, its Chairman, Chief Executive Officer and largest shareholder, under three capital leases that
expire in the year 2015. The original distribution center/office facility was occupied in 1985.

Under the three capital leases, dated April 1, 1985, November 1, 1989 and September 1, 1998 (the Leases), the Company paid Mr. Higgins an annual rent of $2.0 million, $2.0 million and $1.9 million in
Fiscal 2007, 2006 and 2005 respectively. Pursuant to the terms of the lease agreements, effective January 1, 2002 and every two years thereafter, rental payments will increase in accordance with the biennial increase in the Consumer Price Index.
Under the terms of the lease agreements, the Company is responsible for property taxes, insurance and other operating costs with respect to the premises. Mr. Higgins obligation for principal and interest on his underlying indebtedness relating
to the real property is approximately $1.1 million per year. None of the leases contain any real property purchase options at the expiration of its term.

The Company leases oneof its retail stores from Mr. Higgins under an operating lease. Annual rental payments under this lease were $40,000 in
Fiscal 2007, 2006 and 2005. Under the terms of the lease, the Company pays property taxes, maintenance and a contingent rental if a specified sales level is achieved. Total additional charges for the store, including contingent rent, were
approximately $3,800, $4,100 and $4,400 in Fiscal 2007, 2006 and 2005 respectively.

The Company occasionally utilizes privately chartered aircraft owned or partially owned by Mr. Higgins, for Company business. The Company charters an aircraft from Crystal Jet, a corporation wholly-owned by Mr. Higgins, for
Company business. Payments to Crystal Jet aggregated approximately $0, $11,000 and $6,000 in Fiscal 2007, 2006 and 2005, respectively. The Company also charters an aircraft from Richmor Aviation, an unaffiliated corporation that leases
an aircraft owned by Mr. Higgins, for Company business. Payments to Richmor Aviation, to charter the aircraft owned by Mr. Higgins, in Fiscal 2007, 2006 and 2005 were approximately $29,000, $526,000 and $276,000,
respectively.

F-24

---



Note 11. Quarterly Financial Information (Unaudited)

|                                 |  |   | Fiscal 2007 Quarter Ended                      |  
|-------------------------------- |  | - | ---------------------------------------------- | -
|                                 |  |   | 2007                                           |  
|                                 |  |   | ($ in thousands, except for per share amounts) |  
|Net sales                        |  | $ | 1,265,658                                      |  
|Gross profit                     |  |   | 445,747                                        |  
|Net loss                         |  | $ | (99,435                                        | )
|                                
|Basic and diluted loss per share |  | $ | (3.20                                          | )

During the fourth quarter of Fiscal 2007, the Company recorded an asset impairment charge of $30.7 million related to the write down of certain long-lived assets at underperforming locations. In addition, during the
fourth quarter, the Company recorded a full valuation allowance against its net deferred tax assets. See Note 4 and Note 6, respectively in the Notes to Consolidated Financial Statements for further detail regarding the impairment charge and
valuation allowance.

|                                                       |  |   | Fiscal 2006 Quarter Ended                      | 
|------------------------------------------------------ |  | - | ---------------------------------------------- | 
|                                                       |  |   | 2006                                           | 
|                                                       |  |   | ($ in thousands, except for per share amounts) | 
|Net sales                                              |  | $ | 1,471,157                                      | 
|Gross profit                                           |  |   | 519,222                                        | 
|Income (loss) before extraordinary                     |  |   |                                                | 
|gain - unallocated negative goodwill                   |  |   | 948                                            | 
|Extraordinary gain  unallocated negative goodwill,    |  |   |                                                | 
|net of income taxes                                    |  |   | 10,721                                         | 
|Net income (loss)                                      |  | $ | 11,669                                         | 
|                                                      
|Basic earnings (loss) per share before extraordinary   |  |   |                                                | 
|gain  unallocated negative goodwill                   |  | $ | 0.03                                           | 
|Extraordinary gain  unallocated negative goodwill,    |  |   |                                                | 
|net of income taxes                                    |  |   | 0.35                                           | 
|Basic earnings (loss) per share                        |  | $ | 0.38                                           | 
|Diluted earnings (loss) per share before extraordinary |  |   |                                                | 
|gain  unallocated negative goodwill                   |  | $ | 0.03                                           | 
|Extraordinary gain  unallocated negative goodwill,    |  |   |                                                | 
|net of income taxes                                    |  |   | 0.33                                           | 
|Diluted earnings (loss) per share                      |  | $ | 0.36                                           | 

F-25

---



Index to ExhibitsDocument Number and Description

Exhibit No.

|2.1 | Asset Acquisition Agreement dated February 17, 2006, between Trans World Entertainment Corporation and Musicland Holding Corp.- incorporated by reference to Exhibit 99.2 to the Companys Current Report
on Form 8-K filed February 22, 2006. Commission File No. 000-14818.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   
|3.1 | Restated Certificate of Incorporation -- incorporated herein by reference to Exhibit 3.1 to the Companys Annual Report on Form 10-K for the year ended January 29, 1994. Commission File No.
0-14818.                                                                       
|   
|3.2 | Certificate of Amendment to the Certificate of Incorporation -- incorporated herein by reference to Exhibit 3.1 to the Companys Quarterly Report on Form 10-Q for the fiscal quarter ended October 29,
1994. Commission File No. 0-14818.                                   
|   
|3.3 | Certificate of Amendment to the Certificate of Incorporation -- incorporated herein by reference to Exhibit 3.4 to the Companys Annual Report on Form 10-K for the year ended January 31, 1998.
Commission File No. 0-14818.                                                
|   
|3.4 | *3.4 Amended By-Laws -- incorporated herein by reference to Exhibit 3.4 to the Companys Annual Report on Form 10-K for the year ended January 29, 2000. Commission File No. 0-14818.                                                                                        
|   

|3.5  | Certificate of Amendment to the Certificate of Incorporationincorporated herein by reference to Exhibit 3.5 to the Companys Registration Statement on Form S-4, No. 333-75231.                                                                                                                                                                                       
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    
|3.6  | Certificate of Amendment to the Certificate of Incorporationincorporated herein by reference to Exhibit 3.6 to the Companys Registration Statement on Form S-4, No. 333-75231.                                                                                                                                                                                       
|    
|3.7  | Certificate of Amendment to the Certificate of Incorporationincorporated herein by reference to Exhibit 4.2 to the Companys Current Report on Form 8-K filed August 11, 2000. Commission File No.
0-14818.                                                                                                                                                           
|    
|3.8  | Certificate of Amendment to the Certificate of Incorporation of Trans World Entertainment Corporation - incorporated herein by reference to Exhibit 2 to the Companys Current Report on Form 8-A filed
August 11, 2000. Commission File No. 0-14818.                                                                                                                  
|    
|4.1  | Credit Agreement dated January 5, 2006, between Trans World Entertainment Corporation and Bank of America N.A. - incorporated by reference to Exhibit 99.2 to the Companys Current Report on Form 8-K
filed January 10, 2006. Commission File No. 0-14818.                                                                                                            
|    
|4.2  | First Amendment to Credit Agreement between Trans World Entertainment Corporation and Bank of America N.A  incorporated by reference to Exhibit 4.1 to the Companys Current Report on Form 8-K
filed March 23, 2006. Commission File No. 0-14818.                                                                                                                    
|    
|4.3  | Second Amendment to Credit Agreement between Trans World Entertainment Corporation and Bank of America N.A  incorporated by reference to Exhibit 4.1 to the Companys Current Report on Form 8-K
filed October 23, 2006. Commission File No. 0-14818.                                                                                                                 
|    
|4.4  | Rights Agreement, between Trans World Entertainment Corporation and ChaseMellon Shareholder Services, L.L.C., as Rights Agent  incorporated herein by reference to Exhibit 1 to the Companys
Current Report on Form 8-A filed August 11, 2000. Commission File No. 0-14818.                                                                                          
|    
|4.5  | Amendment No. 1 to the Rights Agreement, dated as of August 11, 2000, between Trans World Entertainment Corporation and Mellon Investor Services LLC (as successor in interest to ChaseMellon Shareholder
Services, L.L.C.)  incorporated herein by reference to Exhibit 4.2 to the Companys Form 8-A12G/A filed November 27, 2007. Commission File No. 0-14818.     
|    
|10.1 | Lease, dated April 1, 1985, between Robert J. Higgins, as Landlord, and Record Town, Inc. and Trans World Music Corporation, as Tenant and Amendment thereto dated April 28, 1986 -- incorporated herein by
reference to Exhibit 10.3 to the Companys Registration Statement on Form S-1, No. 33-6449.                                                                
|    
|10.2 | Second Addendum, dated as of November 30, 1989, to Lease, dated April 1, 1985, among Robert J. Higgins, and Trans World Music Corporation, and Record Town, Inc., exercising five year renewal option --
incorporated herein by reference to Exhibit 10.2 to the Companys Annual Report on Form 10-K for the year ended February 3, 1990. Commission File No. 0-14818.
|    
|10.3 | Lease, dated November 1, 1989, between Robert J. Higgins, as Landlord, and Record Town, Inc. and Trans World Music Corporation, as Tenant -- incorporated herein by reference to Exhibit 10.3 to the
Companys Annual Report on Form 10-K for the year ended February 2, 1991. Commission File No. 0-14818.                                                            
|    

F-26

---



|10.5  | Lease dated September 1, 1998, between Robert J. Higgins, as Landlord, and Record Town, Inc. and Trans World Music Corporation, as Tenant, for additional office space at 38 Corporate Circle -- incorporated
herein by reference to Exhibit 10.1 to the Companys Quarterly Report on Form 10-Q for the fiscal quarter ended October 31, 1998. Commission File No. 0-14818.                                                                                                                                                              
|----- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     
|10.6  | Trans World Music Corporation 1986 Incentive and Non-Qualified Stock Option Plan, as amended and restated, and Amendment No. 3 thereto -- incorporated herein by reference to Exhibit 10.5 of the
Companys Annual Report on Form 10-K for the year ended February 2, 1991. Commission File No. 0-14818.                                                                                                                                                                                                                                  
|     
|10.7  | Trans World Music Corporation 1990 Stock Option Plan for Non-Employee Directors, as amended and restated -- incorporated herein by reference to Annex A to Trans Worlds Definitive Proxy Statement on
Form 14A filed as of May 19, 2000. Commission File No. 0- 14818.                                                                                                                                                                                                                                                                   
|     
|10.8  | Trans World Entertainment Corporation Amended 1990 Restricted Stock Plan -- incorporated herein by reference to Annex B to Trans Worlds Definitive Proxy Statement on Form 14A filed as of May 17, 1999.
Commission File No. 0-14818.                                                                                                                                                                                                                                                                                                    
|     
|10.9  | Trans World Entertainment Corporation 1994 Stock Option Plan -- incorporated herein by reference to Exhibit 10.1 to the Companys Quarterly Report on Form 10-Q for the fiscal quarter ended July 30,
1994. Commission File No. 0-14818.                                                                                                                                                                                                                                                                                                  
|     
|10.10 | Trans World Entertainment Corporation 1998 Stock Option Plan -- incorporated herein by reference to Annex B to Trans Worlds Definitive Proxy Statement on Form 14A filed as of May 7, 1998. Commission
File No. 0-14818.                                                                                                                                                                                                                                                                                                                 
|     
|10.11 | Trans World Entertainment Corporation 1999 Stock Option Plan -- incorporated herein by reference to Annex A to Trans Worlds Definitive Proxy Statement on Form 14A filed as of May 7, 1998. Commission
File No. 0-14818.                                                                                                                                                                                                                                                                                                                 
|     
|10.12 | Form of Indemnification Agreement dated May 1, 1995 between the Company and its officers and directors incorporated herein by reference to Exhibit 10.1 to the Companys Quarterly Report on Form 10-Q for
the fiscal quarter ended April 29, 1995. Commission File No. 0-14818.                                                                                                                                                                                                                                                          
|     
|10.13 | Trans World Entertainment Corporation 1997 Supplemental Executive Retirement Plan -- incorporated herein by reference to Exhibit 10.1 to the Companys Quarterly Report on Form 10-Q for the fiscal
quarter ended May 3, 1997. Commission File No. 0-14818.                                                                                                                                                                                                                                                                               
|     
|10.14 | Employment Agreement, dated as of May 1, 2003, between the Company and Robert J. Higgins. Incorporated herein by reference to Exhibit 10.17 to the Companys Annual Report on Form 10-K for the year ended
February 1, 2003. Commission File No. 0-14818.                                                                                                                                                                                                                                                                                 
|     
|10.15 | Agreement dated September 19, 2003 by and between a joint venture composed of Trans World Entertainment Corporation, Hilco Merchant Resources, LLC, Hilco Real Estate, LLC Gordon Brothers Retail Partners, LLC
and The Ozer Group LLC as Agent and Wherehouse Entertainment, Inc., as Merchant to acquire certain assets of Wherehouse Entertainment Inc. -- incorporated herein by reference to Exhibit 10.18 to the Companys Quarterly Report on Form 10-Q for
the fiscal quarter ended November 1, 2003. Commission
File No. 0-14818.
|     
|10.16 | Amendment No.1 dated October 1, 2003
    to the agency agreement dated September 19, 2003 -- incorporated herein by
    reference to Exhibit 10.19 to the Companys Quarterly Report on Form
    10-Q for the fiscal  quarter ended November 1, 2003. Commission File No. 0-14818.                                                                                                                                                                                                                                                        
|     
|10.17 | Trans World Entertainment Corporation 2005 Long Term Incentive and Share Award Plan incorporated herein by reference to Appendix A to Trans World Entertainment Corporations Definitive Proxy Statement
on Form 14A filed as of May 11, 2005. Commission File No. 0-14818.                                                                                                                                                                                                                                                               
|      |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|* 21  | Significant Subsidiaries of the Registrant.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|      |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|* 23  | Consent of KPMGLLP.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|      |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|*31.1 | Certification of Chief Executive Officer dated
      April 17, 2008, relating to the Registrants Annual Report on Form
    10-K for the year ended February 2, 2008.                                                                                                                                                                                                                                                                                                                                                                     
|      |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|*31.2 | Certification of Chief Financial Officer dated
      April 17, 2008, relating to the Registrants Annual Report on Form
    10-K for the year ended February 2, 2008.                                                                                                                                                                                                                                                                                                                                                                     

F-27

---





|*32  | Certification of
        Chief Executive Officer and Chief Financial Officer of Registrant, dated
        April 17, 2008, pursuant to 18 U. S. C. Section 1350, as adopted Pursuant
        to Section 906 of the Sarbanes-Oxley Act of 2002 relating to the Registrants
    Annual Report on Form 10-K for the year ended February 2, 2008.  
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     |                                                                                                                                                                                                                                                                                                                                                
|99.1 | Consent and Agreement,
        dated as of November 20, 2007, by and among Robert J. Higgins, Riley
        Investment Management LLC and Trans World Entertainment Corporationincorporated
        herein by reference to Exhibit 99.1 to the Companys Current Report
    on Form 8- K filed November 27, 2007. Commission File No. 0-14818.
|     |                                                                                                                                                                                                                                                                                                                                                

*Filed herewith.

F-28

---