##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---

(Mark One)

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

For the quarterly period ended August 4, 2007

Or



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



---



|                       |  |                                                                |  |                                   
|---------------------- |  | -------------------------------------------------------------- |  | ----------------------------------
|Commission File Number |  | Registrant, State of Incorporation Addressand Telephone Number |  | I.R.S. Employer Identification No.
|333-42427              |  | J. CREW GROUP, INC.                                            |  | 22-2894486                        
|                       |  | (Incorporated in Delaware)                                     |  |                                   



---

770 Broadway

New York, New York 10003

Telephone: (212) 209-2500



---

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

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

Large Accelerated Filer ̈Accelerated Filer ̈Non-Accelerated Filer  x

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

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.

Outstanding at August 31, 2007:

61,413,133 shares of common stock,
par value $.01 per share



---



---

##### Table of Contents

J.CREW GROUP, INC.

TABLE OF CONTENTS  FORM 10-Q



|                              |  |                                                                                                                                          |  |            
|----------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------- |  | -----------
|                              |  |                                                                                                                                          |  | Page Number
|PART I. FINANCIAL INFORMATION |  |                                                                                                                                         
|                              |  |                                                                                                                                         
|Item 1.                       |  | Condensed Consolidated Financial Statements (unaudited):                                                                                 |  |            
|                              |  | Condensed Consolidated Balance Sheets at August 4, 2007 and February 3, 2007 (unaudited)                                                 |  | 3          
|                              |  | Condensed Consolidated Statements of Operations for the thirteen and twenty-six weeks ended August 4, 2007 and July 29, 2006 (unaudited) |  | 4          
|                              |  | Condensed Consolidated Statements of Cash Flows for the twenty-six weeks ended August 4, 2007 and July 29, 2006 (unaudited)              |  | 6          
|                              |  | Notes to Unaudited Condensed Consolidated Financial Statements                                                                           |  | 7          
|                              |  |                                                                                                                                         
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                    |  | 11         
|                              |  |                                                                                                                                         
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                               |  | 20         
|                              |  |                                                                                                                                         
|Item 4.                       |  | Controls and Procedures                                                                                                                  |  | 20         
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                                         
|                              |  |                                                                                                                                         
|Item 1.                       |  | Legal Proceedings                                                                                                                        |  | 21         
|                              |  |                                                                                                                                         
|Item 1A.                      |  | Risk Factors                                                                                                                             |  | 21         
|                              |  |                                                                                                                                         
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                              |  | 21         
|                              |  |                                                                                                                                         
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                                          |  | 21         
|                              |  |                                                                                                                                         
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                                                      |  | 21         
|                              |  |                                                                                                                                         
|Item 5.                       |  | Other Information                                                                                                                        |  | 21         
|                              |  |                                                                                                                                         
|Item 6.                       |  | Exhibits                                                                                                                                 |  | 22         



2



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 1. | CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|------- | -------------------------------------------

J.CREW GROUP, INC.

Condensed Consolidated Balance Sheets

(unaudited)

(in thousands, except for share data)



|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|--------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                                                    |  | August 4, 2007 |          |   | February 3, 2007 |  
|Assets                                                                                                                                              |  |                |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                                                           |  | $              | 119,672  |   |                  | $ | 88,900   |  
|Merchandise inventories                                                                                                                             |  |                | 158,560  |   |                  |   | 140,670  |  
|Prepaid expenses and other current assets                                                                                                           |  |                | 52,633   |   |                  |   | 47,528   |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|Total current assets                                                                                                                                |  |                | 330,865  |   |                  |   | 277,098  |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|Property and equipment  at cost                                                                                                                    |  |                | 284,182  |   |                  |   | 252,491  |  
|Less accumulated depreciation and amortization                                                                                                      |  |                | (146,151 | ) |                  |   | (130,677 | )
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|                                                                                                                                                    |  |                | 138,031  |   |                  |   | 121,814  |  
|Deferred income taxes                                                                                                                               |  |                | 17,323   |   |                  |   | 15,600   |  
|Other assets                                                                                                                                        |  |                | 13,925   |   |                  |   | 13,554   |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|Total assets                                                                                                                                        |  | $              | 500,144  |   |                  | $ | 428,066  |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|Liabilities and Stockholders Equity                                                                                                                |  |                |          |   |                  |   |          |  
|Accounts payable                                                                                                                                    |  | $              | 92,350   |   |                  | $ | 77,836   |  
|Other current liabilities                                                                                                                           |  |                | 79,335   |   |                  |   | 82,162   |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|Total current liabilities                                                                                                                           |  |                | 171,685  |   |                  |   | 159,998  |  
|Deferred credits                                                                                                                                    |  |                | 67,159   |   |                  |   | 62,448   |  
|Long-term debt                                                                                                                                      |  |                | 175,000  |   |                  |   | 200,000  |  
|Other liabilities                                                                                                                                   |  |                | 6,603    |   |                  |   |         |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|Total liabilities                                                                                                                                   |  |                | 420,447  |   |                  |   | 422,446  |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|                                                                                                                                                    |  |               
|Stockholders equity:                                                                                                                               |  |                |          |   |                  |   |          |  
|Common stock ($.01 par value; 200,000,000 shares authorized; 62,629,581 and 61,114,458 shares issued; 61,394,854 and 59,879,731 shares
outstanding) |  |                | 626      |   |                  |   | 611      |  
|Additional paid-in capital                                                                                                                          |  |                | 544,757  |   |                  |   | 515,348  |  
|Accumulated deficit                                                                                                                                 |  |                | (463,000 | ) |                  |   | (507,653 | )
|Treasury stock, at cost (1,234,727 shares)                                                                                                          |  |                | (2,686   | ) |                  |   | (2,686   | )
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|Total stockholders equity                                                                                                                          |  |                | 79,697   |   |                  |   | 5,620    |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  
|Total liabilities and stockholders equity                                                                                                          |  | $              | 500,144  |   |                  | $ | 428,066  |  
|                                                                                                                                                    |  |                |          |   |                  |   |          |  

See notes to unaudited condensed consolidated financial statements.



3



---

##### Table of Contents

J.CREW GROUP, INC.

Condensed Consolidated Statements of Operations

(unaudited)

(in thousands, except for share data)



|                                                         |  |                      |         |               |   |         |  
|-------------------------------------------------------- |  | -------------------- | ------- | ------------- | - | ------- | -
|                                                         |  | Thirteen weeks ended |        
|                                                         |  | August 4, 2007       |         | July 29, 2006 |  
|Revenues:                                                |  |                      |         |               |   |         |  
|Net sales                                                |  | $                    | 294,124 |               | $ | 260,233 |  
|Other                                                    |  |                      | 10,607  |               |   | 8,936   |  
|                                                         |  |                      |         |               |   |         |  
|Total revenues                                           |  |                      | 304,731 |               |   | 269,169 |  
|Cost of goods sold, including buying and occupancy costs |  |                      | 171,554 |               |   | 155,951 |  
|                                                         |  |                      |         |               |   |         |  
|Gross profit                                             |  |                      | 133,177 |               |   | 113,218 |  
|Selling, general and administrative expenses             |  |                      | 96,054  |               |   | 86,399  |  
|                                                         |  |                      |         |               |   |         |  
|Income from operations                                   |  |                      | 37,123  |               |   | 26,819  |  
|Interest expense  net                                   |  |                      | 2,858   |               |   | 15,660  |  
|Loss on refinancing of debt                              |  |                      |        |               |   | 10,039  |  
|                                                         |  |                      |         |               |   |         |  
|Income before income taxes                               |  |                      | 34,265  |               |   | 1,120   |  
|Provision for income taxes                               |  |                      | 13,630  |               |   | 1,100   |  
|                                                         |  |                      |         |               |   |         |  
|Net income                                               |  |                      | 20,635  |               |   | 20      |  
|Preferred stock dividends                                |  |                      |        |               |   | (2,777  | )
|                                                         |  |                      |         |               |   |         |  
|Net income (loss) applicable to common stockholders      |  | $                    | 20,635  |               | $ | (2,757  | )
|                                                         |  |                      |         |               |   |         |  
|Income (loss) per share:                                 |  |                      |         |               |   |         |  
|Basic                                                    |  | $                    | 0.34    |               | $ | (0.08   | )
|                                                         |  |                      |         |               |   |         |  
|Diluted                                                  |  | $                    | 0.32    |               | $ | (0.08   | )
|                                                         |  |                      |         |               |   |         |  
|Weighted average shares outstanding:                     |  |                      |         |               |   |         |  
|Basic                                                    |  |                      | 60,316  |               |   | 36,433  |  
|                                                         |  |                      |         |               |   |         |  
|Diluted                                                  |  |                      | 63,806  |               |   | 36,433  |  
|                                                         |  |                      |         |               |   |         |  

See notes to unaudited condensed consolidated financial statements.



4



---

##### Table of Contents

J.CREW GROUP, INC.

Condensed Consolidated Statements of Operations

(unaudited)

(in thousands, except for share data)



|                                                         |  |                        |         |               |   |         |  
|-------------------------------------------------------- |  | ---------------------- | ------- | ------------- | - | ------- | -
|                                                         |  | Twenty-six weeks ended |        
|                                                         |  | August 4, 2007         |         | July 29, 2006 |  
|Revenues:                                                |  |                        |         |               |   |         |  
|Net sales                                                |  | $                      | 581,703 |               | $ | 493,568 |  
|Other                                                    |  |                        | 20,340  |               |   | 16,288  |  
|                                                         |  |                        |         |               |   |         |  
|Total revenues                                           |  |                        | 602,043 |               |   | 509,856 |  
|Cost of goods sold, including buying and occupancy costs |  |                        | 330,303 |               |   | 287,244 |  
|                                                         |  |                        |         |               |   |         |  
|Gross profit                                             |  |                        | 271,740 |               |   | 222,612 |  
|Selling, general and administrative expenses             |  |                        | 190,244 |               |   | 167,498 |  
|                                                         |  |                        |         |               |   |         |  
|Income from operations                                   |  |                        | 81,496  |               |   | 55,114  |  
|Interest expense  net                                   |  |                        | 6,300   |               |   | 34,856  |  
|Loss on refinancing of debt                              |  |                        |        |               |   | 10,039  |  
|                                                         |  |                        |         |               |   |         |  
|Income before income taxes                               |  |                        | 75,196  |               |   | 10,219  |  
|Provision for income taxes                               |  |                        | 29,912  |               |   | 2,400   |  
|                                                         |  |                        |         |               |   |         |  
|Net income                                               |  |                        | 45,284  |               |   | 7,819   |  
|Preferred stock dividends                                |  |                        |        |               |   | (6,141  | )
|                                                         |  |                        |         |               |   |         |  
|Net income applicable to common stockholders             |  | $                      | 45,284  |               | $ | 1,678   |  
|                                                         |  |                        |         |               |   |         |  
|Income per share:                                        |  |                        |         |               |   |         |  
|Basic                                                    |  | $                      | 0.75    |               | $ | 0.05    |  
|                                                         |  |                        |         |               |   |         |  
|Diluted                                                  |  | $                      | 0.71    |               | $ | 0.05    |  
|                                                         |  |                        |         |               |   |         |  
|Weighted average shares outstanding:                     |  |                        |         |               |   |         |  
|Basic                                                    |  |                        | 60,024  |               |   | 30,934  |  
|                                                         |  |                        |         |               |   |         |  
|Diluted                                                  |  |                        | 63,698  |               |   | 34,670  |  
|                                                         |  |                        |         |               |   |         |  

See notes to unaudited condensed consolidated financial statements.



5



---

##### Table of Contents

J.CREW GROUP, INC.

Condensed Consolidated Statements of Cash Flows

(unaudited)

(in thousands)



|                                                                                        |  |                        |         |   |               |   |          |  
|--------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ------------- | - | -------- | -
|                                                                                        |  | Twenty-six weeks ended |        
|                                                                                        |  | August 4, 2007         |         |   | July 29, 2006 |  
|Cash flows from operating activities:                                                   |  |                        |         |   |               |   |          |  
|Net income                                                                              |  | $                      | 45,284  |   |               | $ | 7,819    |  
|Adjustments to reconcile to net cash provided by operating activities:                  |  |                        |         |   |               |   |          |  
|Depreciation and amortization of property and equipment                                 |  |                        | 15,455  |   |               |   | 14,888   |  
|Amortization of deferred financing costs                                                |  |                        | 828     |   |               |   | 617      |  
|Non-cash interest expense (including redeemable preferred stock dividends of $20,800)   |  |                        |        |   |               |   | 21,293   |  
|Loss on refinancing of debt                                                             |  |                        |        |   |               |   | 10,039   |  
|Share-based compensation                                                                |  |                        | 3,199   |   |               |   | 1,406    |  
|Excess tax benefit from share-based compensation                                        |  |                        | (18,432 | ) |               |   |         |  
|Changes in operating assets and liabilities:                                            |  |                        |         |   |               |   |          |  
|Merchandise inventories                                                                 |  |                        | (17,890 | ) |               |   | (18,445  | )
|Prepaid expenses and other current assets                                               |  |                        | (5,105  | ) |               |   | 3,269    |  
|Other assets                                                                            |  |                        | 25      |   |               |   | 765      |  
|Accounts payable and other liabilities                                                  |  |                        | 39,139  |   |               |   | (5,280   | )
|                                                                                        |  |                        |         |   |               |   |          |  
|Net cash provided by operating activities                                               |  |                        | 62,503  |   |               |   | 36,371   |  
|                                                                                        |  |                        |         |   |               |   |          |  
|Cash flow used in investing activities:                                                 |  |                        |         |   |               |   |          |  
|Capital expenditures                                                                    |  |                        | (31,672 | ) |               |   | (15,405  | )
|                                                                                        |  |                        |         |   |               |   |          |  
|Cash flows from financing activities:                                                   |  |                        |         |   |               |   |          |  
|Proceeds from share-based compensation plans                                            |  |                        | 7,793   |   |               |   | 2,128    |  
|Excess tax benefit from share-based compensation                                        |  |                        | 18,432  |   |               |   |         |  
|Costs incurred in connection with amended and restated credit agreement                 |  |                        | (1,284  | ) |               |   |         |  
|Repayments and redemption of long-term debt                                             |  |                        | (25,000 | ) |               |   | (336,526 | )
|Redemption of preferred stock                                                           |  |                        |        |   |               |   | (358,271 | )
|Proceeds from issuance of long-term debt, net of debt issuance costs                    |  |                        |        |   |               |   | 276,516  |  
|Proceeds from issuance of common stock, net of underwriting discount and offering costs |  |                        |        |   |               |   | 402,750  |  
|                                                                                        |  |                        |         |   |               |   |          |  
|Net cash used in financing activities                                                   |  |                        | (59     | ) |               |   | (13,403  | )
|                                                                                        |  |                        |         |   |               |   |          |  
|Increase in cash and cash equivalents                                                   |  |                        | 30,772  |   |               |   | 7,563    |  
|Cash and cash equivalentsbeginning of period                                           |  |                        | 88,900  |   |               |   | 61,275   |  
|                                                                                        |  |                        |         |   |               |   |          |  
|Cash and cash equivalentsend of period                                                 |  | $                      | 119,672 |   |               | $ | 68,838   |  
|                                                                                        |  |                        |         |   |               |   |          |  
|Supplemental cash flow information:                                                     |  |                        |         |   |               |   |          |  
|Income taxes paid                                                                       |  | $                      | 5,081   |   |               | $ | 1,509    |  
|                                                                                        |  |                        |         |   |               |   |          |  
|Interest paid                                                                           |  | $                      | 6,597   |   |               | $ | 15,786   |  
|                                                                                        |  |                        |         |   |               |   |          |  
|Non-cash financing activities:                                                          |  |                        |         |   |               |   |          |  
|Dividends on preferred stock (reflected directly in stockholders equity)               |  | $                      |        |   |               | $ | 6,141    |  
|Conversion of 5% notes payable into shares of common stock                              |  |                        |        |   |               |   | 23,685   |  
|Conversion of liquidation value of Series A preferred stock into shares of common stock |  |                        |        |   |               |   | 73,475   |  

See notes to unaudited condensed consolidated financial statements.



6



---

##### Table of Contents

J. CREW GROUP, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Thirteen and twenty-six weeks ended August 4, 2007 and July 29, 2006

(Dollars in thousands, unless otherwise indicated)

1. Basis of Presentation

The condensed consolidated financial statements presented herein include the accounts of J. Crew Group, Inc. and its wholly owned
subsidiaries (Group or the Company). All significant intercompany balances and transactions are eliminated in consolidation.

The condensed consolidated balance sheet as of August 4, 2007 and the condensed consolidated statements of operations and cash flows for the thirteen and twenty-six weeks ended August 4, 2007 and
July 29, 2006 have been prepared by the Company and have not been audited. In the opinion of management, all adjustments, consisting of only normal recurring adjustments necessary for the fair presentation of the financial position,
results of operations and cash flows, have been made.

Certain information and footnote disclosure normally included in financial
statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted. These financial statements should be read in conjunction with the financial statements and notes thereto included in the
consolidated financial statements filed in the Companys Annual Report on Form 10-K for the fiscal year ended February 3, 2007.

The results of operations for the thirteen and twenty-six weeks ended August 4, 2007 are not necessarily indicative of the operating results for the full fiscal year.

2. ShareBased Compensation

Effective January 29, 2006, the Company adopted the provisions
of SFAS No. 123R, using the modified prospective transition method. Under this method, share-based compensation recognized in the thirteen and twenty-six weeks ended August 4, 2007 and July 29, 2006 includes compensation cost for all
share-based awards: (i) not vested as of January 29, 2006, and (ii) granted subsequent to January 29, 2006, based on the estimated grant date fair value using the Black-Scholes option pricing model. The Company recognizes
compensation expense for stock option awards and time-based restricted stock awards on a straight-line basis over the requisite service period of the award. There have been no significant changes subsequent to the end of fiscal 2006 in the methods
or assumptions used to measure share-based awards.

A summary of the impact of share-based awards on our financial condition and results of
operations is as follows:



|                                                  |  |                      |       |                        |   |               |  |              |        |  |   |      
|------------------------------------------------- |  | -------------------- | ----- | ---------------------- | - | ------------- |  | ------------ | ------ |  | - | -----
|                                                  |  | Thirteen Weeks Ended |       | Twenty-six Weeks Ended
|                                                  |  | August 4,2007        |       | July 29,2006           |   | August 4,2007 |  | July 29,2006
|Share-based compensation(1)                       |  | $                    | 1,938 |                        | $ | 718           |  | $            | 3,199  |  | $ | 1,406
|                                                  |  |                      |       |                        |   |               |  |              |        |  |   |      
|Proceeds from stock option exercises              |  | $                    | 2,842 |                        | $ | 1,134         |  | $            | 6,876  |  | $ | 2,128
|Proceeds from issuance of common stock under ASPP |  |                      | 917   |                        |   |              |  |              | 917    |  |   |     
|                                                  |  |                      |       |                        |   |               |  |              |        |  |   |      
|Proceeds from share-based compensation plans      |  | $                    | 3,759 |                        | $ | 1,134         |  | $            | 7,793  |  | $ | 2,128
|                                                  |  |                      |       |                        |   |               |  |              |        |  |   |      
|Excess tax benefit from stock option exercises(2) |  | $                    | 8,284 |                        | $ |              |  | $            | 18,432 |  | $ |     
|                                                  |  |                      |       |                        |   |               |  |              |        |  |   |      

---

|(1) | included in selling, general and administrative expenses.
|--- | ---------------------------------------------------------

|(2) | included in stockholders equity.
|--- | ---------------------------------

On
December 5, 2006, the Companys Board of Directors adopted the J.Crew 2007 Associate Stock Purchase Plan (the ASPP). The ASPP was approved at the Annual Meeting of Stockholders held on June 12, 2007. As adopted, 500,000
shares of common stock are reserved for issuance under the ASPP. Under the ASPP, certain full time employees are permitted to purchase a limited number of common shares of the Company at 85% of market value. The plan is considered compensatory under
the provisions SFAS No. 123R, and the fair value of the employees purchase rights is amortized over the purchase offering period. Share-based compensation for the thirteen and twenty-six weeks ended August 4, 2007 includes a charge
of $0.2 million and $0.3 million, respectively, for the ASPP.



7



---

##### Table of Contents

J. CREW GROUP, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Thirteen and
twenty-six weeks ended August 4, 2007 and July 29, 2006

(Dollars in thousands, unless otherwise indicated)



3. Income Taxes

On February 4, 2007, the Company adopted FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes  an Interpretation of FASB Statement No. 109, (FIN 48). FIN 48
prescribes a comprehensive model for how a company should recognize, measure, present and disclose in its financial statements, uncertain tax positions that it has taken or expects to take on a tax return. This interpretation requires that a company
recognize in its financial statements the impact of tax positions that meet a more likely than not threshold, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position
should be measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement. As a result of the implementation of FIN 48, the Company recognized a $0.6 million net increase in
unrecognized tax benefits with a corresponding decrease in retained earnings. The total effect of the adoption was a $1.7 million increase in our non-current deferred tax assets, a $4.1 million decrease in current income taxes payable to reclassify
unrecognized tax benefits to non-current liabilities, a $6.4 million increase in non-current liabilities representing the liability for unrecognized tax benefits including interest, and the previously mentioned $0.6 million decrease to retained
earnings.

The Company has $6.6 million in unrecognized tax benefits, reflected in other liabilities, including interest and penalties. The
amount, if recognized, that would affect the effective tax rate is $3.9 million. While the Company expects the amount of unrecognized tax benefits to change in the next twelve months, the change is not expected to have a significant effect on the
estimated effective annual tax rate, the results of operations or financial position.

It is the Companys policy to recognize
interest income and expense related to income taxes as a component of interest expense, and penalties as a component of selling, general and administrative expenses. The amount of interest and penalties accrued at August 4, 2007 is $0.9
million.

Group files a consolidated federal income tax return, which includes all of its wholly owned subsidiaries. Each subsidiary files
separate state tax returns in required jurisdictions. Tax years ending February 2, 2002  February 1, 2003 and January 31, 2004  January 29, 2005 are currently under audit by the IRS. The results of these audits are
not expected to have a significant effect on the results of operations or financial position. Various state and local jurisdiction tax authorities are in the process of examining income tax returns of Groups subsidiaries for various tax years
ranging from 1998 to 2005.

4. Debt and Credit Agreement

Debt

Long-term debt consists of the following:



|                     |  |                |         |                  |   |        
|-------------------- |  | -------------- | ------- | ---------------- | - | -------
|                     |  | August 4, 2007 |         | February 3, 2007
|Term Loan            |  | $              | 175,000 |                  | $ | 200,000
|Less current portion |  |                |        |                  |   |       
|                     |  |                |         |                  |   |        
|Total long-term debt |  | $              | 175,000 |                  | $ | 200,000
|                     |  |                |         |                  |   |        

On May 15, 2006 (the Closing Date), J. Crew Operating Corp.
(Operating), as borrower, Group and certain of Operatings direct and indirect subsidiaries, as guarantors, entered into a Credit and Guaranty Agreement (the Credit and Guaranty Agreement) with certain lenders named
therein as lenders, Goldman Sachs Credit Partners L.P. (GSCP) and Bear, Stearns & Co. Inc. as joint lead arrangers and joint bookrunners, GSCP as administrative agent and collateral agent, Bear Stearns Corporate Lending Inc. as
syndication agent and Wachovia Bank, National Association as documentation agent.



8



---

##### Table of Contents

J. CREW GROUP, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Thirteen and
twenty-six weeks ended August 4, 2007 and July 29, 2006

(Dollars in thousands, unless otherwise indicated)



The total amount of the term loan (the Term Loan) borrowed by Operating under the Credit
and Guaranty Agreement on the Closing Date was $285.0 million. Borrowings bear interest, at the Companys option, at the base rate plus a margin of 0.75% or at LIBOR plus a margin of 1.75% per annum, payable quarterly. All borrowings will
mature on May 15, 2013.

The Company is required to make the following annual principal payments: (i) 1% of the original
principal balance of the Term Loan due quarterly and (ii) an amount equal to 50% of excess cash flow, as defined in the agreement, due within 90 days of the fiscal year-end. In fiscal 2006, the Company made aggregate voluntary prepayments of
$85.0 million. On April 30, 2007, the Company made an additional voluntary prepayment of $25.0 million. Aggregate voluntary prepayments are in excess of the required principal payments.

Credit Agreement

On May 4, 2007, Group and
certain of its subsidiaries, as guarantors, and Operating and certain of its subsidiaries, as borrowers, entered into a Second Amended and Restated Credit Agreement (the Credit Facility) with Citicorp USA, Inc. (Citicorp), as
administrative agent, Citicorp, as collateral agent, and Bank of America, N.A. and Wachovia Bank, National Association, as syndication agents.

The Credit Facility provides for revolving loans and letters of credit of up to $200 million (which amount may be increased up to $250 million subject to certain conditions) at floating interest rates based on Citibank N.A.s prime
rate plus a margin of up to 0.25% or LIBOR plus a margin ranging from 1.0% to 1.25%. The total amount of availability is limited to the sum of: (a) 100% of qualified cash, (b) 90% of eligible receivables, (c) 92.5% of the net recovery
percentage of inventories (as determined by periodic inventory appraisals) for the period August 1 through December 31, or 90% of the net recovery percentage of inventories for the period January 1 through July 31, and
(d) 65% of the fair market value of eligible real estate. The Credit Facility expires on May 4, 2013. Excess availability at August 4, 2007 was $127.4 million.

Borrowings under the Credit Facility are guaranteed by the Company and certain of its subsidiaries, and are secured by a perfected first priority
security interest in substantially all of the Companys assets and those of certain of its subsidiaries. The Credit Facility includes restrictions on the Companys ability and the ability of certain of its subsidiaries to incur additional
indebtedness and liens, pay dividends or make other distributions, make investments, dispose of assets and merge. If excess availability under the Credit Facility is less than $20 million at any time, then the Companys fixed charge coverage
ratio for the most recently ended period of four consecutive fiscal quarters may not be less than 1.10 to 1.00 for that period.

If an
event of default occurs under the Credit Facility, the lenders may declare all amounts outstanding under the Credit Facility immediately due and payable. In such event, the lenders may exercise any rights and remedies they may have by law or
agreement, including the ability to cause all or any part of the collateral securing the Credit Facility to be sold.

5. Initial Public Offering and
Related Transactions

On July 3, 2006, the Company completed an initial public offering (IPO) of 21,620,000 shares of
common stock at $20.00 per share. The Company received net proceeds of $402,750 from the IPO after deducting $29,650 in underwriting discounts and offering costs. The Company used the net proceeds of the offering to redeem the liquidation value and
accreted dividends of all outstanding Series A and Series B Preferred Stock.

Immediately prior to the consummation of the IPO, $20,000
principal amount (plus accrued and unpaid interest of $3,700) of 5.0% Convertible Notes Payable was converted into 6,729,186 shares of the Companys common stock at a conversion price of $3.52 per share.

On July 13, 2006, $73,500 of Series A Preferred Stock held by TPG Partners II, L.P. TPG Parallel II, L.P. and TPG Investors, II, L.P. (the TPG
stockholders) was redeemed for 3,673,729 shares of the Companys common stock.

On January 25, 2007, the Company completed
a secondary offering of 9,392,100 shares of common stock offered by the TPG stockholders as selling stockholders. The Company did not receive any proceeds from the secondary offering.



9



---

##### Table of Contents

J. CREW GROUP, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Thirteen and
twenty-six weeks ended August 4, 2007 and July 29, 2006

(Dollars in thousands, unless otherwise indicated)



6. Income (Loss) Per Share

The calculation of basic and diluted income (loss) per share is presented as follows:



|                                                    |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  
|--------------------------------------------------- |  | -------------------- | ------ | ------------ | ---------------------- | ------ | ------------- |  | ------------ | ------ |  | - | ------ | -
|                                                    |  | Thirteen Weeks Ended |        |              | Twenty-six Weeks Ended |       
|                                                    |  | August 4,2007        |        | July 29,2006 |                        |        | August 4,2007 |  | July 29,2006 |       
|Net income                                          |  | $                    | 20,635 |              | $                      | 20     |               |  | $            | 45,284 |  | $ | 7,819  |  
|Preferred stock dividends                           |  |                      |       |              |                        | (2,777 | )             |  |              |       |  |   | (6,141 | )
|                                                    |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  
|Net income (loss) applicable to common stockholders |  | $                    | 20,635 |              | $                      | (2,757 | )             |  | $            | 45,284 |  | $ | 1,678  |  
|                                                    |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  
|Income (loss) per share:                            |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  
|Basic                                               |  | $                    | 0.34   |              | $                      | (0.08  | )             |  | $            | 0.75   |  | $ | 0.05   |  
|                                                    |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  
|Diluted                                             |  | $                    | 0.32   |              | $                      | (0.08  | )             |  | $            | 0.71   |  | $ | 0.05   |  
|                                                    |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  
|Weighted average common shares outstanding:         |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  
|Basic                                               |  |                      | 60,316 |              |                        | 36,433 |               |  |              | 60,024 |  |   | 30,934 |  
|                                                    |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  
|Diluted                                             |  |                      | 63,806 |              |                        | 36,433 |               |  |              | 63,698 |  |   | 34,670 |  
|                                                    |  |                      |        |              |                        |        |               |  |              |        |  |   |        |  

The number of shares of potentially dilutive securities excluded from the calculation of diluted
earnings per share are as follows:



|                          |  |                      |  |                        |  |               |  |             
|------------------------- |  | -------------------- |  | ---------------------- |  | ------------- |  | ------------
|                          |  | Thirteen Weeks Ended |  | Twenty-six Weeks Ended
|                          |  | August 4,2007        |  | July 29,2006           |  | August 4,2007 |  | July 29,2006
|Stock options             |  | 16                   |  | 8,712                  |  | 16            |  | 72          
|Unvested restricted stock |  |                     |  | 1,124                  |  |              |  |            
|                          |  |                      |  |                        |  |               |  |             
|Total                     |  | 16                   |  | 9,836                  |  | 16            |  | 72          
|                          |  |                      |  |                        |  |               |  |             

7. Stock Split

Effective June 13, 2006, the Companys Board of Directors approved a 1.935798 for one split of the Companys common stock in the form of a stock dividend. Accordingly, all references to share and per
share information in all periods presented have been adjusted to reflect the stock split. The par value per share of the common stock was not changed as a result of the stock split.

8. Recent Accounting Pronouncements

In September 2006, the FASB issued SFAS No. 157, Fair
Value Measurements. SFAS No. 157 establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. SFAS No. 157 is effective for the Company beginning
February 3, 2008. The Company has not yet determined the impact, if any, from the adoption of this new accounting standard.

In
February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities.SFAS No. 159 permits entities to elect to measure many financial instruments and certain other items at fair value
and establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. SFAS No. 159 is effective for the Company
beginning February 3, 2008. The Company has not yet determined the impact, if any, from the adoption of this new accounting standard.



10



---

##### Table of Contents

Forward-Looking Statements

This report contains forward-looking statements, which include information concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures,
financing needs and other information that is not historical information. Many of these statements appear, in particular, under the headings Condensed Consolidated Financial Statements and Managements Discussion and Analysis
of Financial Condition and Results of Operations. When used in this report, the words estimate, expect, anticipate, project, plan, intend, believe and
variations of such words or similar expressions are intended to identify forward-looking statements. All forward-looking statements, including, without limitation, our examination of historical operating trends, are based upon our current
expectations and various assumptions. We believe there is a reasonable basis for our expectations and beliefs, but there can be no assurance that we will realize our expectations or that our beliefs will prove correct.

There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in
this report. Important factors that could cause our actual results to differ materially from those expressed as forward-looking statements are set forth in this report, including but not limited to those under the heading Risk Factors in
our Annual Report on Form 10-K for the fiscal year ended February 3, 2007 filed with the Securities and Exchange Commission. There may be other factors of which we are currently unaware or deem immaterial that may cause our actual results to
differ materially from the forward-looking statements.

All forward-looking statements attributable to us or persons acting on our behalf
apply only as of the date they are made and are expressly qualified in their entirety by the cautionary statements included in this report. Except as may be required by law, we undertake no obligation to publicly update or revise any forward-looking
statement to reflect events or circumstances occurring after the date they were made or to reflect the occurrence of unanticipated events.



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

This document should be read in conjunction with the Managements Discussion and Analysis section of our Annual Report on Form 10-K for the
fiscal year ended February 3, 2007 filed with the Securities and Exchange Commission. When used herein, the terms Group, Company, we, us and our refer to J. Crew Group, Inc., including
consolidated subsidiaries.

Executive Overview

J.Crew is a nationally recognized apparel and accessories brand that we believe embraces a high standard of style, craftsmanship, quality and customer service, while projecting an aspirational American lifestyle.

On the basis of data collected on our Internet channel customers, we believe our customer base
consists primarily of affluent, college-educated, professional and fashion-conscious women and men. During the second quarter of fiscal 2007, we opened five, and closed two, J.Crew retail stores and opened two Madewell® stores. At August 4, 2007, we operated 185 retail stores (including three crewcuts® and five Madewell stores) and 53 factory stores, compared to 167
retail stores (including two crewcuts stores) and 49 factory stores at July 29, 2006.

We have two primary sales channels: Stores,
which consists of our retail and factory stores, and Direct, which consists of our catalog and Internet website at www.jcrew.com. The following is a summary of our revenues for the thirteen and twenty-six week periods ended August 4, 2007 and
July 29, 2006:



|                      |  |                      |       |                        |   |                |  |               |       |  |   |      
|--------------------- |  | -------------------- | ----- | ---------------------- | - | -------------- |  | ------------- | ----- |  | - | -----
|(Dollars in millions) |  | Thirteen Weeks Ended |       | Twenty-six Weeks Ended
|                      |  | August 4, 2007       |       | July 29, 2006          |   | August 4, 2007 |  | July 29, 2006
|Stores                |  | $                    | 219.6 |                        | $ | 197.5          |  | $             | 420.6 |  | $ | 364.6
|Direct                |  |                      | 74.5  |                        |   | 62.8           |  |               | 161.1 |  |   | 129.0
|                      |  |                      |       |                        |   |                |  |               |       |  |   |      
|Net sales             |  |                      | 294.1 |                        |   | 260.3          |  |               | 581.7 |  |   | 493.6
|Other                 |  |                      | 10.6  |                        |   | 8.9            |  |               | 20.3  |  |   | 16.3 
|                      |  |                      |       |                        |   |                |  |               |       |  |   |      
|Total revenues        |  | $                    | 304.7 |                        | $ | 269.2          |  | $             | 602.0 |  | $ | 509.9
|                      |  |                      |       |                        |   |                |  |               |       |  |   |      



11



---

##### Table of Contents

The following is a brief summary of second quarter fiscal 2007 highlights:



| |  |  | Revenues totaled $304.7 million, reflecting a 13% increase over prior year revenue of $269.2 million.
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | Comparable store sales increased 4%. When realigning last years retail calendar to be consistent with this years thirteen week fiscal period, comparable
store sales increased 6%.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Direct net sales increased 19% to $74.5 million.
| | - |  | ------------------------------------------------



| |  |  | Income from operations increased 38% to $37.1 million.
| | - |  | ------------------------------------------------------

The following is a brief summary of first half fiscal 2007 highlights:



| |  |  | Revenues totaled $602.0 million, reflecting an 18% increase over prior year revenue of $509.9 million.
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | Comparable store sales increased 8%. When realigning last years retail calendar to be consistent with this years twenty-six week fiscal period,
comparable store sales increased 7%.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Direct net sales increased 25% to $161.1 million.
| | - |  | -------------------------------------------------



| |  |  | Income from operations increased 48% to $81.5 million.
| | - |  | ------------------------------------------------------



| |  |  | A voluntary prepayment of $25.0 million was made under the Term Loan.
| | - |  | ---------------------------------------------------------------------

Results of Operations  Second Quarter of Fiscal 2007 Compared to Second Quarter of Fiscal 2006



|                                             |  |                                     |       |                    |                                    |   |        |          |                    |  |       |         |  |   |            |   |  |        |   
|-------------------------------------------- |  | ----------------------------------- | ----- | ------------------ | ---------------------------------- | - | ------ | -------- | ------------------ |  | ----- | ------- |  | - | ---------- | - |  | ------ | --
|(Dollars in millions)                        |  | Thirteen Weeks Ended August 4, 2007 |       |                    | Thirteen Weeks Ended July 29, 2006 |   |        | Variance |                   
|                                             |  | Amount                              |       | Percent ofRevenues |                                    |   | Amount |          | Percent ofRevenues |  |       | Dollars |  |   | Percentage |  
|Revenues                                     |  | $                                   | 304.7 |                    | 100.0                              | % |        | $        | 269.2              |  | 100.0 | %       |  | $ | 35.5       |   |  | 13.2   | % 
|Gross profit                                 |  |                                     | 133.2 |                    | 43.7                               | % |        |          | 113.2              |  | 42.1  | %       |  |   | 20.0       |   |  | 17.7   | % 
|Selling, general and administrative expenses |  |                                     | 96.1  |                    | 31.5                               | % |        |          | 86.4               |  | 32.1  | %       |  |   | 9.7        |   |  | 11.2   | % 
|Income from operations                       |  |                                     | 37.1  |                    | 12.2                               | % |        |          | 26.8               |  | 10.0  | %       |  |   | 10.3       |   |  | 38.4   | % 
|Interest expense, net                        |  |                                     | 2.9   |                    | 0.9                                | % |        |          | 15.7               |  | 5.8   | %       |  |   | (12.8      | ) |  | (81.5  | )%
|Loss on refinancing of debt                  |  |                                     |      |                    |                                   |   |        |          | 10.0               |  | 3.7   | %       |  |   | (10.0      | ) |  | (100.0 | )%
|Income taxes                                 |  |                                     | 13.6  |                    | 4.5                                | % |        |          | 1.1                |  | 0.4   | %       |  |   | 12.5       |   |  | NM     |   
|Net income                                   |  | $                                   | 20.6  |                    | 6.8                                | % |        | $        |                   |  |      |         |  | $ | 20.6       |   |  | NM     |   

Revenues

Revenues for the second quarter of fiscal 2007 (the thirteen weeks ended August 4, 2007) increased by $35.5 million, or 13.2%, to $304.7 million from $269.2 million in the second quarter of fiscal 2006 (the
thirteen weeks ended July 29, 2006). We believe the increase in revenues for the second quarter of fiscal 2007 resulted from the continuing appeal of our expanded product line in both Stores and Direct, the additional number of store
locations compared to the prior year and our continuing commitment to customer service.

Stores sales increased by $22.1 million, or 11.2%,
to $219.6 million in the second quarter of fiscal 2007 from $197.5 million in the second quarter of fiscal 2006. Comparable store sales increased $7.0 million, or 3.6%, to $203.4 million in the second quarter of fiscal 2007 from $196.4 million in
the comparable period last year. Realigning last years calendar weeks to be consistent with the current year retail calendar weeks would decrease comparable store sales last year to $192.8 million, resulting in a comparable store sales
increase of 5.5% in the second quarter of fiscal 2007. Non-comparable store sales were $16.2 million in the second quarter of fiscal 2007.

Direct sales increased by $11.7 million, or 18.6%, to $74.5 million in the second quarter of fiscal 2007 from $62.8 million in the second quarter of fiscal 2006. A lower return rate accounted for 4.7 percentage points of the increase. The
number of catalog pages circulated in the second quarter of fiscal 2007 remained flat when compared to pages circulated in the comparable period last year. We continue to see a shift of Direct customers from catalog to the Internet. We evaluate
the efficiency of our circulation strategies on a continuing basis and make adjustments as we deem appropriate. The following table summarizes net sales of the Direct channel:



12



---

##### Table of Contents

|                       |  |                      |      |               |   |     
|---------------------- |  | -------------------- | ---- | ------------- | - | ----
|                       |  | Thirteen Weeks Ended
|(Dollars in millions)  |  | August 4, 2007       |      | July 29, 2006
|Catalog                |  | $                    | 17.2 |               | $ | 18.5
|Internet               |  |                      | 57.3 |               |   | 44.3
|                       |  |                      |      |               |   |     
|Total Direct net sales |  | $                    | 74.5 |               | $ | 62.8
|                       |  |                      |      |               |   |     

The approximate percentage of our sales by product category, based on our internal merchandising
system, is as follows:



|            |  |                      |   |  |               |  
|----------- |  | -------------------- | - |  | ------------- | -
|            |  | Thirteen Weeks Ended |  
|            |  | August 4, 2007       |   |  | July 29, 2006 |  
|Apparel     |  |                      |   |  |               |  
|Womens     |  | 65                   | % |  | 65            | %
|Mens       |  | 20                   | % |  | 20            | %
|Childrens  |  | 2                    | % |  | 1             | %
|Accessories |  | 13                   | % |  | 14            | %
|            |  |                      |   |  |               |  
|            |  | 100                  | % |  | 100           | %
|            |  |                      |   |  |               |  

The increase in Stores and Direct sales in the second quarter of fiscal 2007 was primarily driven
by an increase in sales of womens apparel. This increase was largely driven by sales of knits, sweaters and shorts. Sales of mens apparel and accessories also increased during the period. Our crewcuts childrens concept was
introduced in the first quarter of fiscal 2006 with the opening of 10 shops within our retail stores followed by the opening of two stand-alone stores in the second quarter of fiscal 2006. As of August 4, 2007, we operated 26 crewcuts
shop-in-shops and three stand-alone stores.

Other revenues, which consist primarily of shipping and handling fees and royalties, increased
to $10.6 million in the second quarter of fiscal 2007 from $8.9 million in the comparable period last year. The increase resulted from an increase in shipping and handling fees attributable primarily to the increase in Direct sales.

Gross Profit

Gross profit increased by $20.0 million
to $133.2 million in the second quarter of fiscal 2007 from $113.2 million in the second quarter of fiscal 2006. This increase resulted from the following factors (amounts in millions):



|                                           |  |   |      |  
|------------------------------------------ |  | - | ---- | -
|(a) increase in revenues                   |  | $ | 18.9 |  
|(b) increase in merchandise margin         |  |   | 7.4  |  
|(c) increase in buying and occupancy costs |  |   | (6.3 | )
|                                           |  |   |      |  
|                                           |  | $ | 20.0 |  
|                                           |  |   |      |  

Gross margin increased to 43.7% in the second quarter of fiscal 2007 from 42.1% in the second
quarter of fiscal 2006. The increase in gross margin was due to an increase of 240 basis points in merchandise margin resulting primarily from an increase in initial mark-up and full price sell through, offset by an 80 basis point increase in buying
and occupancy costs as a percentage of revenues due primarily to buying costs associated with the Madewell and crewcuts concepts.

Selling, General and
Administrative Expenses

Selling, general and administrative expenses increased by $9.7 million, or 11.2%, to $96.1 million in the
second quarter of fiscal 2007 from $86.4 million in the second quarter of fiscal 2006. This increase primarily resulted from:



| |  |  | an increase in Stores operating expenses, primarily payroll and payroll related expenses of $4.6 million,
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | an increase in expenses related to the Madewell and crewcuts concepts of $1.9 million,
| | - |  | --------------------------------------------------------------------------------------



| |  |  | an increase in share-based and incentive compensation of $1.9 million, and
| | - |  | --------------------------------------------------------------------------



| |  |  | an increase in expenses due to occupying additional corporate office space of $1.2 million.
| | - |  | -------------------------------------------------------------------------------------------

As a percentage of revenues, selling, general and administrative expenses decreased to 31.5% in the second quarter of fiscal 2007 from 32.1% in the
comparable period last year, resulting primarily from the fact that these expenses increased at a slower rate than revenues during fiscal 2007.



13



---

##### Table of Contents

Interest Expense, Net

Interest expense, net decreased by $12.8 million to $2.9 million in the second quarter of fiscal 2007 from $15.7 million in the second quarter of fiscal 2006. All debt and preferred stock outstanding at the beginning
of fiscal 2006 was redeemed during the second quarter of 2006 with the proceeds of the $285.0 million Term Loan entered into in May 2006 and the issuance of 21.6 million shares of common stock at $20.00 per share in our initial public offering
in July 2006.

A summary of the components of interest expense, net is as follows:



|                                                             |  |                       |      |   |               |   |      |  
|------------------------------------------------------------ |  | --------------------- | ---- | - | ------------- | - | ---- | -
|                                                             |  | Thirteen Weeks Ended  |     
|                                                             |  | August 4, 2007        |      |   | July 29, 2006 |  
|                                                             |  | (amounts in millions) |     
|Accreted dividends on mandatorily redeemable preferred stock |  | $                     |     |   |               | $ | 9.5  |  
|Interest expense related to:                                 |  |                       |      |   |               |   |      |  
|9 3/4% Senior Subordinated Notes due 2014                    |  |                       |     |   |               |   | 1.0  |  
|Term Loan                                                    |  |                       | 3.1  |   |               |   | 5.0  |  
|13 1/8% Senior Discount Debentures due 2008                  |  |                       |     |   |               |   | 0.4  |  
|5% Convertible Notes Payable                                 |  |                       |     |   |               |   | 0.2  |  
|Other                                                        |  |                       | 0.6  |   |               |   | 0.3  |  
|Amortization of deferred financing costs                     |  |                       | 0.4  |   |               |   | 0.4  |  
|                                                             |  |                       |      |   |               |   |      |  
|Total interest expense                                       |  |                       | 4.1  |   |               |   | 16.8 |  
|Interest income                                              |  |                       | (1.2 | ) |               |   | (1.1 | )
|                                                             |  |                       |      |   |               |   |      |  
|Interest expense, net                                        |  | $                     | 2.9  |   |               | $ | 15.7 |  
|                                                             |  |                       |      |   |               |   |      |  

Loss on Refinancing of Debt

The loss on refinancing of debt of $10.0 million in the second quarter of fiscal 2006 reflects $4.8
million of tender fees and other expenses and $5.2 million related to the write-off of unamortized deferred financing costs incurred in connection with the redemption of the 9 3/4% Senior Subordinated Notes due 2014 in May 2006.

Income Taxes

The provision for income taxes in the second quarter of fiscal 2007 and fiscal 2006 is not comparable. The estimated effective annual
tax rate in the second quarter of 2006 was not normal due to several factors, including (a) preferred stock dividends included in interest expense for financial statement purposes but not deductible for income tax purposes, and (b) the
existence of a valuation allowance to fully reserve net deferred income tax assets, which resulted in significant net operating loss carryovers not recognized for financial statement purposes until they were utilized in our tax returns.

At February 3, 2007, management determined that the valuation allowance was not necessary and reinstated its net deferred tax assets.
Accordingly, the income tax provision for the second quarter of fiscal 2007 represents our estimated effective annual tax rate of 39.8%.

Net Income

Net income increased to $20.6 million in the second quarter of fiscal 2007 from $20 thousand in the second quarter of fiscal 2006. This
increase was due to a $20.0 million increase in gross profit primarily driven by the 13.2% increase in revenues, a $12.8 million decrease in interest expense, a $10.0 million loss on refinancing of debt incurred in the second quarter of fiscal 2006,
offset by a $9.7 million increase in selling, general and administrative expenses, and a $12.5 million increase in the provision for income taxes.



14



---

##### Table of Contents

Results of Operations  First Half of Fiscal 2007 Compared to First Half of Fiscal 2006



|                                             |  |                                       |       |                    |                                      |   |        |          |                    |  |       |         |  |   |            |   |  |        |   
|-------------------------------------------- |  | ------------------------------------- | ----- | ------------------ | ------------------------------------ | - | ------ | -------- | ------------------ |  | ----- | ------- |  | - | ---------- | - |  | ------ | --
|(Dollars in millions)                        |  | Twenty-six Weeks Ended August 4, 2007 |       |                    | Twenty-six Weeks Ended July 29, 2006 |   |        | Variance |                   
|                                             |  | Amount                                |       | Percent ofRevenues |                                      |   | Amount |          | Percent ofRevenues |  |       | Dollars |  |   | Percentage |  
|Revenues                                     |  | $                                     | 602.0 |                    | 100.0                                | % |        | $        | 509.9              |  | 100.0 | %       |  | $ | 92.1       |   |  | 18.1   | % 
|Gross profit                                 |  |                                       | 271.7 |                    | 45.1                                 | % |        |          | 222.6              |  | 43.7  | %       |  |   | 49.1       |   |  | 22.1   | % 
|Selling, general and administrative expenses |  |                                       | 190.2 |                    | 31.6                                 | % |        |          | 167.5              |  | 32.9  | %       |  |   | 22.7       |   |  | 13.6   | % 
|Income from operations                       |  |                                       | 81.5  |                    | 13.5                                 | % |        |          | 55.1               |  | 10.8  | %       |  |   | 26.4       |   |  | 47.9   | % 
|Interest expense, net                        |  |                                       | 6.3   |                    | 1.0                                  | % |        |          | 34.9               |  | 6.8   | %       |  |   | (28.6      | ) |  | (81.9  | )%
|Loss on refinancing of debt                  |  |                                       |      |                    |                                     |   |        |          | 10.0               |  | 2.0   | %       |  |   | (10.0      | ) |  | (100.0 | )%
|Income taxes                                 |  |                                       | 29.9  |                    | 5.0                                  | % |        |          | 2.4                |  | 0.5   | %       |  |   | 27.5       |   |  | NM     |   
|Net income                                   |  | $                                     | 45.3  |                    | 7.5                                  | % |        | $        | 7.8                |  | 1.5   | %       |  | $ | 37.5       |   |  | NM     |   

Revenues

Revenues for the first half of fiscal 2007 (the twenty-six weeks ended August 4, 2007) increased by $92.1 million, or 18.1%, to $602.0 million from $509.9 million in the first half of fiscal 2006 (the twenty-six
weeks ended July 29, 2006). We believe the increase in revenues for the first half of fiscal 2007 resulted from the continuing appeal of our expanded product line in both Stores and Direct, the additional number of store locations compared
to the prior year and our continuing commitment to customer service.

Stores sales increased by $56.0 million, or 15.4%, to $420.6 million
in the first half of fiscal 2007 from $364.6 million in the first half of fiscal 2006. Comparable store sales increased $28.3 million, or 7.8%, to $390.1 million in the first half of fiscal 2007 from $361.8 million in the comparable period last
year. Realigning last years calendar weeks to be consistent with the current year retail calendar weeks would increase comparable store sales last year to $365.7 million, resulting in a comparable store sales increase of 6.7% in the first half
of fiscal 2007. Non-comparable store sales were $30.5 million in the first half of fiscal 2007.

Direct sales increased by $32.1 million,
or 24.9%, to $161.1 million in the first half of fiscal 2007 from $129.0 million in the first half of fiscal 2006. A lower return rate accounted for 5.7 percentage points of the increase. The number of catalog pages circulated in the first
half of fiscal 2007 increased by 4% from the comparable period last year. We continue to see a shift of Direct customers from catalog to the Internet. We evaluate the efficiency of our circulation strategies on a continuing basis and make
adjustments as we deem appropriate. The following table summarizes net sales of the Direct channel:



|                       |  |                        |       |              |   |      
|---------------------- |  | ---------------------- | ----- | ------------ | - | -----
|                       |  | Twenty-six Weeks Ended
|(Dollars in millions)  |  | August 4,2007          |       | July 29,2006
|Catalog                |  | $                      | 38.1  |              | $ | 40.9 
|Internet               |  |                        | 123.0 |              |   | 88.1 
|                       |  |                        |       |              |   |      
|Total Direct net sales |  | $                      | 161.1 |              | $ | 129.0
|                       |  |                        |       |              |   |      

The approximate percentage of our sales by product category, based on our internal merchandising
system, is as follows:



|            |  |                        |   |  |              |  
|----------- |  | ---------------------- | - |  | ------------ | -
|            |  | Twenty-six Weeks Ended |  
|            |  | August 4,2007          |   |  | July 29,2006 |  
|Apparel     |  |                        |   |  |              |  
|Womens     |  | 66                     | % |  | 66           | %
|Mens       |  | 19                     | % |  | 19           | %
|Childrens  |  | 2                      | % |  | 1            | %
|Accessories |  | 13                     | % |  | 14           | %
|            |  |                        |   |  |              |  
|            |  | 100                    | % |  | 100          | %
|            |  |                        |   |  |              |  



15



---

##### Table of Contents

The increase in Stores and Direct sales in the first half of fiscal 2007 was primarily driven by an
increase in sales of womens apparel. This increase was largely driven by sales of knits, sweaters and shorts. Sales of mens apparel and accessories also increased during the period. Our crewcuts childrens concept was introduced in
the first quarter of fiscal 2006 with the opening of 10 shops within our retail stores followed by the opening of two stand-alone stores in the second quarter of fiscal 2006. As of August 4, 2007, we operated 26 crewcuts shop-in-shops and three
stand-alone stores.

Other revenues, which consist primarily of shipping and handling fees and royalties, increased to $20.3 million in the
first half of fiscal 2007 from $16.3 million in the comparable period last year. The increase resulted from an increase in shipping and handling fees attributable primarily to the increase in Direct sales.

Gross Profit

Gross profit increased by $49.1 million
to $271.7 million in the first half of fiscal 2007 from $222.6 million in the first half of fiscal 2006. This increase resulted from the following factors (amounts in millions):



|                                           |  |   |       |  
|------------------------------------------ |  | - | ----- | -
|(a) increase in revenues                   |  | $ | 50.8  |  
|(b) increase in merchandise margin         |  |   | 10.4  |  
|(c) increase in buying and occupancy costs |  |   | (12.1 | )
|                                           |  |   |       |  
|                                           |  | $ | 49.1  |  
|                                           |  |   |       |  

Gross margin increased to 45.1% in the first half of fiscal 2007 from 43.7% in the first half of
fiscal 2006. The increase in gross margin was due to an increase of 170 basis points in merchandise margin resulting primarily from an increase in initial mark-up and full price sell through, offset by a 30 basis point increase in buying and
occupancy costs as a percentage of revenues due primarily to buying costs associated with the Madewell and crewcuts concepts.

Selling, General and
Administrative Expenses

Selling, general and administrative expenses increased by $22.7 million, or 13.6%, to $190.2 million in the
first half of fiscal 2007 from $167.5 million in the first half of fiscal 2006. This increase primarily resulted from:



| |  |  | an increase in Stores operating expenses, primarily payroll and payroll related expenses, of $11.7 million,
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | an increase in share-based and incentive compensation of $3.8 million,
| | - |  | ----------------------------------------------------------------------



| |  |  | an increase in expenses related to the Madewell and crewcuts concepts of $2.9 million, and
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | an increase in expenses due to occupying additional corporate office space of $1.7 million.
| | - |  | -------------------------------------------------------------------------------------------

As a percentage of revenues, selling, general and administrative expenses decreased to 31.6% in the first half of fiscal 2007 from 32.9% in the
comparable period last year, resulting primarily from the fact that these expenses increased at a slower rate than revenues during fiscal 2007.



16



---

##### Table of Contents

Interest Expense, Net

Interest expense, net decreased by $28.6 million to $6.3 million in the first half of fiscal 2007 from $34.9 million in the first half of fiscal 2006. All debt and preferred stock outstanding at the beginning of
fiscal 2006 was redeemed during the second quarter of 2006 with the proceeds of the $285.0 million Term Loan entered into in May 2006 and the issuance of 21.6 million shares of common stock at $20.00 per share in our initial public offering in
July 2006.

A summary of the components of interest expense, net is as follows:



|                                                             |  |                        |      |   |               |   |      |  
|------------------------------------------------------------ |  | ---------------------- | ---- | - | ------------- | - | ---- | -
|                                                             |  | Twenty-six Weeks Ended |     
|                                                             |  | August 4, 2007         |      |   | July 29, 2006 |  
|                                                             |  | (amounts in millions)  |     
|Accreted dividends on mandatorily redeemable preferred stock |  | $                      |     |   |               | $ | 20.8 |  
|Interest expense related to:                                 |  |                        |      |   |               |   |      |  
|9 3/4% Senior Subordinated Notes due 2014                    |  |                        |     |   |               |   | 7.7  |  
|Term Loan                                                    |  |                        | 6.9  |   |               |   | 5.0  |  
|13 1/8% Senior Discount Debentures due 2008                  |  |                        |     |   |               |   | 1.1  |  
|5% Convertible Notes Payable                                 |  |                        |     |   |               |   | 0.5  |  
|Other                                                        |  |                        | 0.9  |   |               |   | 0.6  |  
|Amortization of deferred financing costs                     |  |                        | 0.8  |   |               |   | 0.6  |  
|                                                             |  |                        |      |   |               |   |      |  
|Total interest expense                                       |  |                        | 8.6  |   |               |   | 36.3 |  
|Interest income                                              |  |                        | (2.3 | ) |               |   | (1.4 | )
|                                                             |  |                        |      |   |               |   |      |  
|Interest expense, net                                        |  | $                      | 6.3  |   |               | $ | 34.9 |  
|                                                             |  |                        |      |   |               |   |      |  

Loss on Refinancing of Debt

The loss on refinancing of debt of $10.0 million in the first half of fiscal 2006 reflects $4.8
million of tender fees and other expenses and $5.2 million related to the write-off of unamortized deferred financing costs incurred in connection with the redemption of the 9 3/4% Senior Subordinated Notes due 2014 in May 2006.

Income Taxes

The provision for income taxes in the first half of fiscal 2007 and fiscal 2006 is not comparable. The estimated effective annual tax
rate in the first half of 2006 was not normal due to several factors, including (a) preferred stock dividends included in interest expense for financial statement purposes but not deductible for income tax purposes, and (b) the existence
of a valuation allowance to fully reserve net deferred income tax assets, which resulted in significant net operating loss carryovers not recognized for financial statement purposes until they were utilized in our tax returns.

At February 3, 2007, management determined that the valuation allowance was not necessary and reinstated its net deferred tax assets. Accordingly,
the income tax provision for the first half of fiscal 2007 represents our estimated effective annual tax rate of 39.8%.

Net Income

Net income increased $37.5 million to $45.3 million in the first half of fiscal 2007 from $7.8 million in the first half of fiscal 2006. This increase was
due to a $49.1 million increase in gross profit primarily driven by the 18.1% increase in revenues, a $28.6 million decrease in interest expense, a $10.0 million loss on refinancing of debt incurred in the first half of fiscal 2006, offset by a
$22.7 million increase in selling, general and administrative expenses, and a $27.5 million increase in the provision for income taxes.



17



---

##### Table of Contents

Liquidity and Capital Resources

Our primary sources of liquidity are cash flows from operations and borrowings under the Credit Facility (as defined below). Our primary cash needs are (a) capital expenditures in connection with opening new
stores, enhancing information technology systems and expanding our distribution centers, (b) meeting debt services requirements and (c) funding working capital requirements. The most significant components of our working capital are cash
and cash equivalents, merchandise inventories, accounts payable and other current liabilities.

Operating Activities



|                                                                                    |  |                        |       |   |               |   |       |  
|----------------------------------------------------------------------------------- |  | ---------------------- | ----- | - | ------------- | - | ----- | -
|                                                                                    |  | Twenty-six Weeks Ended |      
|                                                                                    |  | August 4, 2007         |       |   | July 29, 2006 |  
|                                                                                    |  | (amounts in millions)  |      
|Net income                                                                          |  | $                      | 45.3  |   |               | $ | 7.8   |  
|Adjustments to reconcile to net cash provided by operations:                        |  |                        |       |   |               |   |       |  
|Depreciation and amortization of property and equipment                             |  |                        | 15.4  |   |               |   | 14.9  |  
|Amortization of deferred financing costs                                            |  |                        | 0.8   |   |               |   | 0.6   |  
|Non-cash interest expense (including redeemable preferred stock dividends of $20.8) |  |                        |      |   |               |   | 21.3  |  
|Loss on refinancing                                                                 |  |                        |      |   |               |   | 10.0  |  
|Share-based compensation                                                            |  |                        | 3.2   |   |               |   | 1.4   |  
|Excess tax benefit from share-based compensation                                    |  |                        | (18.4 | ) |               |   |      |  
|Changes in operating assets and liabilities                                         |  |                        | 16.2  |   |               |   | (19.6 | )
|                                                                                    |  |                        |       |   |               |   |       |  
|Net cash provided by operations                                                     |  | $                      | 62.5  |   |               | $ | 36.4  |  
|                                                                                    |  |                        |       |   |               |   |       |  

Cash provided by operating activities in the first half of fiscal 2007 was $62.5 million and
consisted of (i) net income of $45.3 million, (ii) adjustments to net income of $1.0 million, and (iii) cash provided by changes in operating assets and liabilities of $16.2 million due to normal business fluctuations.

Cash provided by operating activities in the first half of fiscal 2006 was $36.4 million and consisted of (i) net income of $7.8 million,
(ii) adjustments to net income of $48.2 million, offset by (iii) cash used in changes in operating assets and liabilities of $19.6 million due to normal business fluctuations.

Investing Activities

Capital expenditures were $31.7 million in the first half of fiscal 2007
compared to $15.4 million in the first half of fiscal 2006. Capital expenditures for the opening of new stores were $13.2 million and $9.2 million in the first half of fiscal 2007 and fiscal 2006, respectively. Capital expenditures are planned
at $60 to $70 million for fiscal 2007, including approximately $36 million for 35 to 40 new stores, $15 to $20 million for information technology enhancements, expansion of our distribution centers, and the remainder for store renovations and
general corporate purposes.



18



---

##### Table of Contents

Financing Activities



|                                                                                        |  |                        |       |   |               |   |        |  
|--------------------------------------------------------------------------------------- |  | ---------------------- | ----- | - | ------------- | - | ------ | -
|                                                                                        |  | Twenty-six Weeks Ended |      
|                                                                                        |  | August 4, 2007         |       |   | July 29, 2006 |  
|                                                                                        |  | (amounts in millions)  |      
|Proceeds from share-based compensation plans                                            |  | $                      | 7.8   |   |               | $ | 2.1    |  
|Excess tax benefit from share-based compensation                                        |  |                        | 18.4  |   |               |   |       |  
|Costs incurred in connection with amended and restated credit agreement                 |  |                        | (1.3  | ) |               |   |        |  
|Repayments of long-term debt                                                            |  |                        | (25.0 | ) |               |   | (336.5 | )
|Redemption of preferred stock                                                           |  |                        |      |   |               |   | (358.3 | )
|Proceeds from issuance of long-term debt, net of debt issuance costs                    |  |                        |      |   |               |   | 276.5  |  
|Proceeds from issuance of common stock, net of underwriting discount and offering costs |  |                        |      |   |               |   | 402.8  |  
|                                                                                        |  |                        |       |   |               |   |        |  
|Net cash used in financing activities                                                   |  | $                      | (0.1  | ) |               | $ | (13.4  | )
|                                                                                        |  |                        |       |   |               |   |        |  

Cash used in financing activities in the first half of fiscal 2007 was $0.1 million, due to a
voluntary principal payment under the Term Loan and costs incurred in connection with the amended and restated credit agreement, offset by proceeds from share-based compensation plans and excess tax benefits from share-based compensation.

Cash used in financing activities in the first half of fiscal 2006 was $13.4 million, reflecting an initial public offering of
21.6 million shares of common stock at a price of $20.00 per share and the issuance of $285.0 million Term Loan due 2013. The proceeds of these financings were used to redeem all of our outstanding indebtedness including preferred stock and to
make a voluntary principal prepayment of $35.0 million on the Term Loan. Financing activities in the first half of 2006 also included proceeds from share-based compensation plans.

Amended and Restated Credit Agreement

On May 4, 2007, J. Crew Group, Inc. and certain of its
subsidiaries, as guarantors, and Operating and certain of its subsidiaries, as borrowers, entered into a Second Amended and Restated Credit Agreement (the Credit Facility) with Citicorp USA, Inc. (Citicorp), as administrative
agent, Citicorp, as collateral agent, and Bank of America, N.A. and Wachovia Bank, National Association, as syndication agents.

The Credit
Facility provides for revolving loans and letters of credit of up to $200 million (which amount may be increased to up to $250 million subject to certain conditions) at floating interest rates based on Citibank N.A.s prime rate plus a margin
of up to 0.25% or LIBOR plus a margin ranging from 1.0% to 1.25%. The total amount of availability is limited to the sum of: (a) 100% of qualified cash, (b) 90% of eligible receivables, (c) 92.5% of the net recovery percentage of
inventories (as determined by periodic inventory appraisals) for the period August 1 through December 31, or 90% of the net recovery percentage of inventories for the period January 1 through July 31, and (d) 65% of the fair
market value of eligible real estate. The Credit Facility expires on May 4, 2013.

Borrowings under the Credit Facility are guaranteed
by the Company and certain of its subsidiaries, and are secured by a perfected first priority security interest in substantially all of the Companys assets and those of certain of its subsidiaries. The Credit Facility includes restrictions on
the Companys ability and the ability of certain of its subsidiaries to incur additional indebtedness and liens, pay dividends or make other distributions, make investments, dispose of assets and merge. If excess availability under the Credit
Facility is less than $20 million at any time, then the Companys fixed charge coverage ratio for the most recently ended period of four consecutive fiscal quarters may not be less than 1.10 to 1.00 for that period.

If an event of default occurs under the Credit Facility, the lenders may declare all amounts outstanding under the Credit Facility immediately due and
payable. In such event, the lenders may exercise any rights and remedies they may have by law or agreement, including the ability to cause all or any part of the collateral securing the Credit Facility to be sold.

There were no short-term borrowings during the first half of fiscal 2007 or fiscal 2006. There was $127.4 million of excess availability under the Credit
Facility at August 4, 2007.

Outlook

Management anticipates that capital expenditures in fiscal 2007 will be approximately $60 million to $70 million, primarily for opening 35 to 40 new stores, information technology enhancements, the expansion of our Asheville, North Carolina
distribution facility, store renovations and general corporate purposes. Management believes that the Companys



19



---

##### Table of Contents

current cash position, cash flow from operations and availability under the Credit Facility will be adequate to finance working capital needs, planned
capital expenditures and debt service obligations for the next twelve months. Our ability to fund our operations and make planned capital expenditures, to make scheduled debt payments, to refinance indebtedness and to remain in compliance with the
financial covenants under our debt agreements depends on our future financing activities, our future operating performance and our future cash flow, which in turn, are subject to prevailing economic conditions and to financial, business and other
factors, some of which are beyond our control.

Off Balance Sheet Arrangements

We enter into documentary letters of credit to facilitate the international purchase of merchandise. We also enter into standby letters of credit to
secure certain of our obligations, including insurance programs and duties related to import purchases. As of August 4, 2007, we had the following obligations under letters of credit in future periods:



|                  |  |                       |      |               |   |           |  |           |   |               |   |   |  |   |    
|----------------- |  | --------------------- | ---- | ------------- | - | --------- |  | --------- | - | ------------- | - | - |  | - | ---
|                  |  | Total                 |      | Within 1 Year |   | 2-3 Years |  | 4-5 Years |   | After 5 Years
|                  |  | (amounts in millions)
|Letters of Credit |  |                       |      |               |   |           |  |           |   |               |   |   |  |   |    
|Standby           |  | $                     | 7.0  |               | $ |          |  | $         |  |               | $ |  |  | $ | 7.0
|Documentary       |  |                       | 65.6 |               |   | 65.6      |  |           |  |               |   |  |  |   |   
|                  |  |                       |      |               |   |           |  |           |   |               |   |   |  |   |    
|                  |  | $                     | 72.6 |               | $ | 65.6      |  | $         |  |               | $ |  |  | $ | 7.0
|                  |  |                       |      |               |   |           |  |           |   |               |   |   |  |   |    

Seasonality

Our business is seasonal. As a result, our revenues fluctuate from quarter to quarter. We have four distinct selling seasons that align with our four fiscal quarters. Revenues are usually substantially higher in our
fourth fiscal quarter, particularly December, as customers make holiday purchases. Approximately 32% of our revenues in fiscal year 2006 occurred in the fourth quarter. Our working capital requirements also fluctuate throughout the year increasing
substantially in September and October in anticipation of holiday season inventory requirements.

Critical Accounting Policies

A summary of our critical accounting policies is included in the Managements Discussion and Analysis section of our Annual Report on
Form 10-K for the fiscal year ended February 3, 2007 filed with the Securities and Exchange Commission.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
|------- | ---------------------------------------------------------

Our principal market risk relates to interest rate sensitivity, which is the risk that future changes in interest rates will reduce our net income or net assets. Our variable rate debt consists of borrowings under the Credit Facility
and the Term Loan. The interest rates under the Credit Facility are a function of Citigroups prime rate or LIBOR, and the interest rates under the Term Loan are a function of a base rate or LIBOR. A one percentage point increase in
the interest rate on our variable rate debt would result in a change in income before taxes of approximately $100,000 for each $10.0 million of borrowings under the Credit Facility and approximately $1.75 million for the $175.0 million of borrowings
under the Term Loan.

We have a licensing agreement in Japan that provides for royalty payments in yen based on sales of J.Crew
merchandise. We have entered into forward foreign exchange contracts from time to time in order to minimize this risk. At August 4, 2007, there were no forward foreign exchange contracts outstanding.

We also enter into letters of credit to facilitate the international purchase of merchandise. The letters of credit are primarily denominated in
U.S. dollars. Outstanding letters of credit at August 4, 2007 were $72.6 million, including $7.0 million of standby letters of credit.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

At the end of the last
fiscal quarter, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure
controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that as of the end of the last fiscal quarter
our disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is (1) recorded, processed, summarized and reported within the time periods
specified in the Securities and Exchange Commission rules and forms, and (2) accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.



20



---

##### Table of Contents

There were no changes in our internal control over financial reporting that occurred during the last
fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

PART II  OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

The Company is a party to
routine litigation arising in the ordinary course of its business. Although the amount of any liability that could arise with respect to these actions cannot be accurately predicted, in the Companys opinion, any such liability will not have a
material adverse effect on its consolidated financial position, consolidated results of operations or liquidity.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

There have been no material changes
from the risk factors previously disclosed in the Companys Annual Report on Form 10-K for the fiscal year ended February 3, 2007.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

None.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

None.



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

None.



21



---

##### Table of Contents

|ITEM 6. | EXHIBITS
|------- | --------



|            |  |                                                                                                                                                            
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document                                                                                                                                                   
|            |  | Articles of Incorporation and Bylaws                                                                                                                       
|            | 
|3.1         |  | Certificate of Incorporation of J. Crew Group, Inc. Incorporated by reference to Exhibit 3.1 to the S-1/A Registration Statement filed on October 11, 2005.
|            | 
|3.2         |  | Bylaws of J. Crew Group, Inc. Incorporated by reference to Exhibit 3.2 to the Form 8-K/A filed on October 17, 2005.                                        
|            | 
|            |  | Certifications                                                                                                                                             
|            | 
|31.1*       |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                        
|            | 
|31.2*       |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                        
|            | 
|32.1*       |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                            

---

|* | Filed herewith.
|- | ---------------



22



---

##### Table of Contents

SIGNATURES

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



|                         |  |  |  |                     |  |                                                     
|------------------------ |  |  |  | ------------------- |  | ----------------------------------------------------
|                         |  |  |  | J. CREW GROUP, INC.
|                         |  |  |  | (Registrant)       
|                         |  |  | 
|Date: September 13, 2007 |  |  |  | By:                 |  | /s/ Millard S. Drexler                              
|                         |  |  |  |                     |  | Millard S. Drexler                                  
|                         |  |  |  |                     |  | Chairman of the Board and Chief Executive Officer   
|                         |  |  | 
|Date: September 13, 2007 |  |  |  | By:                 |  | /s/ James S. Scully                                 
|                         |  |  |  |                     |  | James S. Scully                                     
|                         |  |  |  |                     |  | Executive Vice President and Chief Financial Officer



23



---

##### Table of Contents

EXHIBIT INDEX



|                                     |  |                                                                                                                                                            
|------------------------------------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No.                          |  | Document                                                                                                                                                   
|Articles of Incorporation and Bylaws
|                                     | 
|3.1                                  |  | Certificate of Incorporation of J. Crew Group, Inc. Incorporated by reference to Exhibit 3.1 to the S-1/A Registration Statement filed on October 11, 2005.
|                                     | 
|3.2                                  |  | Bylaws of J. Crew Group, Inc. Incorporated by reference to Exhibit 3.2 to the Form 8-K/A filed on October 17, 2005.                                        
|                                    
|Certifications                      
|                                     | 
|31.1*                                |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                        
|                                     | 
|31.2*                                |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                        
|                                     | 
|32.1*                                |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                            

---

|* | Filed herewith.
|- | ---------------



24