##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-Q



---



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

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2007



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

FOR THE TRANSITION PERIOD FROM 
TO.

Commission file number: 0-26680



---

NICHOLAS FINANCIAL, INC.

(Exact Name of Registrant as Specified in its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|British Columbia, Canada                                       |  | 8736-3354                           
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|2454 McMullen Booth Road, Building C Clearwater, Florida       |  | 33759                               
|(Address of Principal Executive Offices)                       |  | (Zip Code)                          

(727) 726-0763

(Registrants telephone number, including area code)



---

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in
Rule 12b-2 of the Exchange Act.

Large accelerated filer ̈Accelerated filer  x    Non-accelerated filer ̈

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

As of July 31, 2007, the registrant had 10,035,781 shares of common stock outstanding.



---



---

##### Table of Contents

NICHOLAS FINANCIAL, INC.

FORM 10-Q

TABLE OF CONTENTS



|         |  |                                                                                                   |  |     
|-------- |  | ------------------------------------------------------------------------------------------------- |  | ----
|         |  |                                                                                                   |  | Page
|Part I.  |  | Financial Information                                                                             |  |     
|         |  |                                                                                                  
|Item 1.  |  | Financial Statements (Unaudited)                                                                  |  |     
|         |  |                                                                                                  
|         |  | Condensed Consolidated Balance Sheets as of June 30, 2007 and as of March 31, 2007                |  | 2   
|         |  |                                                                                                  
|         |  | Condensed Consolidated Statements of Income for the three months ended June 30, 2007 and 2006     |  | 3   
|         |  |                                                                                                  
|         |  | Condensed Consolidated Statements of Cash Flows for the three months ended June 30, 2007 and 2006 |  | 4   
|         |  |                                                                                                  
|         |  | Notes to the Condensed Consolidated Financial Statements                                          |  | 5   
|         |  |                                                                                                  
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations             |  | 10  
|         |  |                                                                                                  
|Item 3.  |  | Quantitative and Qualitative Disclosures about Market Risk                                        |  | 19  
|         |  |                                                                                                  
|Item 4.  |  | Controls and Procedures                                                                           |  | 19  
|         |  |                                                                                                  
|Part II. |  | Other Information                                                                                 |  |     
|         |  |                                                                                                  
|Item 1A  |  | Risk Factors                                                                                      |  | 19  
|         |  |                                                                                                  
|Item 6.  |  | Exhibits                                                                                          |  | 19  



1



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

Nicholas Financial, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets



|                                                                                                                         |  |               |             |                |   |            
|------------------------------------------------------------------------------------------------------------------------ |  | ------------- | ----------- | -------------- | - | -----------
|                                                                                                                         |  | June 30, 2007 |             | March 31, 2007
|                                                                                                                         |  | (Unaudited)   |             |               
|Assets                                                                                                                   |  |               |             |                |   |            
|Cash                                                                                                                     |  | $             | 3,275,174   |                | $ | 1,499,193  
|Finance receivables, net                                                                                                 |  |               | 167,069,915 |                |   | 164,364,715
|Accounts receivable                                                                                                      |  |               | 15,514      |                |   | 17,858     
|Assets held for resale                                                                                                   |  |               | 1,104,915   |                |   | 887,687    
|Prepaid expenses and other assets                                                                                        |  |               | 616,720     |                |   | 578,095    
|Property and equipment, net                                                                                              |  |               | 973,862     |                |   | 1,014,698  
|Derivatives                                                                                                              |  |               | 940,196     |                |   | 659,724    
|Deferred income taxes                                                                                                    |  |               | 3,812,675   |                |   | 3,997,278  
|                                                                                                                         |  |               |             |                |   |            
|Total assets                                                                                                             |  | $             | 177,808,971 |                | $ | 173,019,248
|                                                                                                                         |  |               |             |                |   |            
|Liabilities                                                                                                              |  |               |             |                |   |            
|Line of credit                                                                                                           |  | $             | 94,000,170  |                | $ | 94,012,099 
|Drafts payable                                                                                                           |  |               | 1,339,532   |                |   | 1,291,948  
|Accounts payable and accrued expenses                                                                                    |  |               | 6,177,546   |                |   | 6,155,492  
|Income taxes payable                                                                                                     |  |               | 1,654,055   |                |   | 225,648    
|Deferred revenues                                                                                                        |  |               | 1,590,934   |                |   | 1,527,076  
|                                                                                                                         |  |               |             |                |   |            
|Total liabilities                                                                                                        |  |               | 104,762,237 |                |   | 103,212,263
|                                                                                                                         |  |              
|Shareholders equity                                                                                                     |  |               |             |                |   |            
|Preferred stock, no par: 5,000,000 shares authorized; none issued and outstanding                                        |  |               |            |                |   |           
|Common stock, no par: 50,000,000 shares authorized; 10,035,781 and 9,984,281 shares issued and outstanding, respectively |  |               | 16,370,404  |                |   | 16,088,477 
|Accumulated other comprehensive income                                                                                   |  |               | 582,169     |                |   | 408,237    
|Retained earnings                                                                                                        |  |               | 56,094,161  |                |   | 53,310,271 
|                                                                                                                         |  |               |             |                |   |            
|Total shareholders equity                                                                                               |  |               | 73,046,735  |                |   | 69,806,985 
|                                                                                                                         |  |               |             |                |   |            
|Total liabilities and shareholders equity                                                                               |  | $             | 177,808,971 |                | $ | 173,019,248
|                                                                                                                         |  |               |             |                |   |            

See accompanying notes.



2



---

##### Table of Contents

Nicholas Financial, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(Unaudited)



|                                               |      |                             |            |  |   |           
|---------------------------------------------- | ---- | --------------------------- | ---------- |  | - | ----------
|                                               |      | Three months ended June 30,
|                                               | 2007 |                             | 2006      
|Revenue:                                       |      |                             |            |  |   |           
|Interest and fee income on finance receivables |      | $                           | 12,148,489 |  | $ | 11,295,006
|Sales                                          |      |                             | 22,064     |  |   | 33,868    
|                                               |      |                             |            |  |   |           
|                                               |      |                             | 12,170,553 |  |   | 11,328,874
|Expenses:                                      |      |                             |            |  |   |           
|Cost of sales                                  |      |                             | 8,025      |  |   | 1,017     
|Marketing                                      |      |                             | 313,846    |  |   | 291,576   
|Salaries and employee benefits                 |      |                             | 3,038,547  |  |   | 2,866,244 
|Administrative                                 |      |                             | 1,436,102  |  |   | 1,110,658 
|Provision for credit losses                    |      |                             | 1,197,122  |  |   | 810,002   
|Depreciation                                   |      |                             | 89,282     |  |   | 86,988    
|Interest expense                               |      |                             | 1,588,608  |  |   | 1,260,203 
|                                               |      |                             |            |  |   |           
|                                               |      |                             | 7,671,532  |  |   | 6,426,688 
|                                               |      |                             |            |  |   |           
|Operating income before income taxes           |      |                             | 4,499,021  |  |   | 4,902,186 
|Income tax expense                             |      |                             | 1,715,131  |  |   | 1,872,743 
|                                               |      |                             |            |  |   |           
|Net income                                     |      | $                           | 2,783,890  |  | $ | 3,029,443 
|                                               |      |                             |            |  |   |           
|Earnings per share:                            |      |                             |            |  |   |           
|Basic                                          |      | $                           | 0.28       |  | $ | 0.31      
|                                               |      |                             |            |  |   |           
|Diluted                                        |      | $                           | 0.27       |  | $ | 0.29      
|                                               |      |                             |            |  |   |           

See accompanying notes.



3



---

##### Table of Contents

Nicholas Financial, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                                      |      |                             |             |      |  |   |             |  
|----------------------------------------------------------------------------------------------------- | ---- | --------------------------- | ----------- | ---- |  | - | ----------- | -
|                                                                                                      |      | Three months ended June 30, |            
|                                                                                                      | 2007 |                             |             | 2006 | 
|Cash flows from operating activities                                                                  |      |                             |             |      |  |   |             |  
|Net income                                                                                            |      | $                           | 2,783,890   |      |  | $ | 3,029,443   |  
|Adjustments to reconcile net income to net cash provided by operating activities:                     |      |                             |             |      |  |   |             |  
|Depreciation                                                                                          |      |                             | 89,282      |      |  |   | 86,988      |  
|Gain on sale of property and equipment                                                                |      |                             | (11,184     | )    |  |   | (5,140      | )
|Provision for credit losses                                                                           |      |                             | 1,197,122   |      |  |   | 810,002     |  
|Deferred income taxes                                                                                 |      |                             | 78,063      |      |  |   | (281,046    | )
|Share-based compensation                                                                              |      |                             | 112,437     |      |  |   | 30,390      |  
|Changes in operating assets and liabilities:                                                          |      |                             |             |      |  |   |             |  
|Accounts receivable                                                                                   |      |                             | 2,344       |      |  |   | 8,511       |  
|Prepaid expenses and other assets                                                                     |      |                             | (38,625     | )    |  |   | 25,348      |  
|Accounts payable and accrued expenses                                                                 |      |                             | 22,054      |      |  |   | 139,879     |  
|Income taxes payable                                                                                  |      |                             | 1,428,407   |      |  |   | 1,773,137   |  
|Deferred revenues                                                                                     |      |                             | 63,858      |      |  |   | 30,336      |  
|                                                                                                      |      |                             |             |      |  |   |             |  
|Net cash provided by operating activities                                                             |      |                             | 5,727,648   |      |  |   | 5,647,848   |  
|                                                                                                      |      |                             |             |      |  |   |             |  
|Cash flows from investing activities                                                                  |      |                             |             |      |  |   |             |  
|Purchase and origination of finance contracts                                                         |      |                             | (26,771,232 | )    |  |   | (25,896,709 | )
|Principal payments received                                                                           |      |                             | 22,868,910  |      |  |   | 20,706,589  |  
|Increase in assets held for resale                                                                    |      |                             | (217,228    | )    |  |   | (169,446    | )
|Purchase of property and equipment                                                                    |      |                             | (48,790     | )    |  |   | (97,965     | )
|Proceeds from sale of property and equipment                                                          |      |                             | 11,528      |      |  |   | 5,140       |  
|                                                                                                      |      |                             |             |      |  |   |             |  
|Net cash used in investing activities                                                                 |      |                             | (4,156,812  | )    |  |   | (5,452,391  | )
|                                                                                                      |      |                             |             |      |  |   |             |  
|Cash flows from financing activities                                                                  |      |                             |             |      |  |   |             |  
|Net (repayment of) proceeds from line of credit                                                       |      |                             | (11,929     | )    |  |   | 1,599,688   |  
|Increase (decrease) in drafts payable                                                                 |      |                             | 47,584      |      |  |   | (6,691      | )
|Proceeds from exercise of stock options                                                               |      |                             | 55,785      |      |  |   | 32,127      |  
|Net excess tax benefits related to exercise of stock options and issuance of performance share awards |      |                             | 113,705     |      |  |   | 76,737      |  
|                                                                                                      |      |                             |             |      |  |   |             |  
|Net cash provided by financing activities                                                             |      |                             | 205,145     |      |  |   | 1,701,861   |  
|                                                                                                      |      |                             |             |      |  |   |             |  
|Net increase in cash                                                                                  |      |                             | 1,775,981   |      |  |   | 1,897,318   |  
|Cash, beginning of period                                                                             |      |                             | 1,499,193   |      |  |   | 1,729,057   |  
|                                                                                                      |      |                             |             |      |  |   |             |  
|Cash, end of period                                                                                   |      | $                           | 3,275,174   |      |  | $ | 3,626,375   |  
|                                                                                                      |      |                             |             |      |  |   |             |  

See accompanying notes.



4



---

##### Table of Contents

Nicholas Financial, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(Unaudited)

1. Basis of Presentation

The accompanying condensed consolidated balance sheet as of March 31, 2007, which has been derived from audited financial statements, and the accompanying unaudited
interim condensed consolidated financial statements of Nicholas Financial, Inc. (including its subsidiaries, the Company) have been prepared in accordance with accounting principles generally accepted in the United States for interim
financial information and with the instructions to Form 10-Q pursuant to the Securities and Exchange Act of 1934, as amended in Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by
accounting principles generally accepted in the United States for complete financial statements, although the Company believes that the disclosures made are adequate to make the information not misleading. In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for interim periods are not necessarily indicative of the results that may be expected for the year ending
March 31, 2008. It is suggested that these condensed consolidated financial statements be read in conjunction with the consolidated financial statements and accompanying notes thereto included in the Companys Annual Report on Form 10-K
for the year ended March 31, 2007 as filed with the Securities and Exchange Commission on June 14, 2007.

The preparation of consolidated
financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying
notes. Actual results could differ from those estimates.

2. Revenue Recognition

The Company is principally a specialized consumer finance company engaged primarily in acquiring and servicing retail installment sales contracts (Contracts) for purchases of new and used automobiles and
light trucks. To a lesser extent, the Company also makes direct loans and sells consumer-finance related products.

Interest income on finance receivables
is recognized using the effective interest method. Accrual of interest income on finance receivables is suspended when a loan is contractually delinquent for 60 days or more or the collateral is repossessed, whichever is earlier.

A dealer discount represents the difference between the finance receivable, net of unearned interest, of a Contract and the amount of money the Company actually pays for
the Contract. The entire amount of discount is related to credit quality and is considered to be part of the credit loss reserve. The Company receives a commission for selling add-on services to consumer borrowers and amortizes the commission, net
of the related costs, over the term of the loan using the effective interest method. The Companys net fees charged for processing a loan are recognized as an adjustment to the yield and are amortized over the life of the loan using the
effective interest method.

The amount of future unearned income is computed as the product of the Contract rate, the Contract term, and the Contract
amount. The Company aggregates the Contracts purchased during a three-month period for each of its branch locations. After the analysis of purchase date accounting is complete, any uncollectible amounts would be contemplated in the allowance for
credit losses.



5



---

##### Table of Contents

Nicholas Financial, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(Unaudited)



3. Earnings Per Share

Basic earnings per share is calculated by dividing the reported net income for the period by the weighted average number of shares of common stock outstanding. Diluted earnings per share includes the effect of dilutive options and other
share awards. Basic and diluted earnings per share have been computed as follows:



|                                                                    |      |                             |            |  |   |           
|------------------------------------------------------------------- | ---- | --------------------------- | ---------- |  | - | ----------
|                                                                    |      | Three months ended June 30,
|                                                                    | 2007 |                             | 2006      
|Numerator for earnings per share  net income                       |      | $                           | 2,783,890  |  | $ | 3,029,443 
|                                                                    |      |                             |            |  |   |           
|Denominator:                                                        |      |                             |            |  |   |           
|Denominator for basic earnings per share  weighted average shares  |      |                             | 10,000,194 |  |   | 9,915,226 
|Effect of dilutive securities: Stock options and other share awards |      |                             | 351,642    |  |   | 367,751   
|                                                                    |      |                             |            |  |   |           
|Denominator for diluted earnings per share                          |      |                             | 10,351,836 |  |   | 10,282,977
|                                                                    |      |                             |            |  |   |           
|Earnings per share:                                                 |      |                             |            |  |   |           
|Basic                                                               |      | $                           | 0.28       |  | $ | 0.31      
|                                                                    |      |                             |            |  |   |           
|Diluted                                                             |      | $                           | 0.27       |  | $ | 0.29      
|                                                                    |      |                             |            |  |   |           

4. Finance Receivables

Finance receivables consist of automobile finance installment Contracts and direct consumer loans and are detailed as follows:



|                                              |  |               |             |   |                |   |             |  
|--------------------------------------------- |  | ------------- | ----------- | - | -------------- | - | ----------- | -
|                                              |  | June 30, 2007 |             |   | March 31, 2007 |  
|Finance receivables, gross contract           |  | $             | 260,765,943 |   |                | $ | 256,992,111 |  
|Unearned interest                             |  |               | (73,107,460 | ) |                |   | (71,663,796 | )
|                                              |  |               |             |   |                |   |             |  
|Finance receivables, net of unearned interest |  |               | 187,658,483 |   |                |   | 185,328,315 |  
|Allowance for credit losses                   |  |               | (20,588,568 | ) |                |   | (21,085,600 | )
|                                              |  |               |             |   |                |   |             |  
|Finance receivables, net                      |  | $             | 167,069,915 |   |                | $ | 164,364,715 |  
|                                              |  |               |             |   |                |   |             |  

The terms of the receivables range from 12 to 72 months and bear a weighted average interest rate of 24% for the
three months ended June 30, 2007.

5. Line of Credit

The Company has a $110.0 million line of credit facility (the Line) which expires on November 30, 2008. The Company may borrow the lesser of the $110,000,000 or amounts based upon formulas principally related to a percentage of
eligible finance receivables, as defined. Borrowings under the Line may be under various LIBOR pricing options plus 175 basis points or at the prime rate plus 37.5 basis points. Prime rate based borrowings are generally less than $5.0 million. The
Companys cost of borrowed funds, which is based upon the interest rates charged under the Line and the effect of the interest rate swap agreements (see note 6), amounted to 6.76% and 6.06% for the three months ended June 30, 2007 and
2006, respectively. Pledged as collateral for this credit facility are all of the assets of the Company. As of June 30 2007 the outstanding amount of the credit facility was approximately $94.0 million and the amount available under the
line of credit was approximately $16.0 million. The facility requires compliance with certain financial ratios and covenants and satisfaction of specified financial tests, including maintenance of asset quality and performance tests. Dividends
require consent in writing by the agent and majority lenders under the facility. As of June 30, 2007, the Company was in full compliance with all debt covenants.



6



---

##### Table of Contents

Nicholas Financial, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(Unaudited)



6. Derivatives and Hedging

The Company utilizes interest rate swap agreements to manage interest rate exposure. The swaps effectively convert a portion of the Companys floating rate debt to a fixed rate, more closely matching the interest
rate characteristics of the Companys finance receivables. As of June 30, 2007, $40,000,000 of the Companys borrowings have been designated as the hedged items to interest rate swap agreements which are detailed as
follows:



|                  |  |                    |  |                 |            |                        |      |   |               |                  
|----------------- |  | ------------------ |  | --------------- | ---------- | ---------------------- | ---- | - | ------------- | -----------------
|Date Entered      |  | Effective Date     |  | Notional Amount |            | Fixed Rate Of Interest |      |   | Maturity Date
|February 26, 2003 |  | May 17, 2004       |  | $               | 10,000,000 |                        | 3.91 | % |               | May 19, 2008     
|March 11, 2004    |  | October 5, 2004    |  | $               | 10,000,000 |                        | 3.64 | % |               | October 5, 2009  
|January 18, 2005  |  | July 5, 2005       |  | $               | 10,000,000 |                        | 4.38 | % |               | July 2, 2010     
|September 9, 2005 |  | September 13, 2005 |  | $               | 10,000,000 |                        | 4.46 | % |               | September 2, 2010

For derivative instruments that are designated and qualify as a cash flow hedge (i.e., hedging the exposure to
variability in expected future cash flows that is attributable to a particular risk, such as interest rate risk), the effective portion of the gain or loss on the derivative instrument is reported as a component of comprehensive income and
reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. The remaining gain or loss on the derivative instrument in excess of the cumulative change in the present value of the future cash flows
of the hedged item, if any, is recognized in current earnings during the period of change.

Each swap agreement has identical terms to the critical terms
of the hedged item and meets each condition in Statement of Financial Accounting Standards (SFAS) No.133 for utilization of the short-cut method to assess the effectiveness of the swap agreement in hedging the variability of
interest payments on the floating rate borrowings under the Line. The short-cut method presumes there is no hedge ineffectiveness if all such applicable conditions are met and the critical terms of the hedge and the hedged item do not change. During
the life of each hedge, the critical terms of the hedge and the hedged item have not changed. Accordingly, the Company did not have any gain or loss from hedge ineffectiveness.

The Company records net gains and losses from the swap agreements into the interest expense line item of the consolidated statement of income. Under the swap agreements, the Company received an average variable rate
of 5.32% and 4.99% for the three months ended June 30, 2007 and 2006, respectively. During the same periods the Company paid an average fixed rate of 3.95% and 3.82%, respectively. The interest rate swaps are recorded at fair value,
approximately $940,000 and $660,000 as of June 30 and March 31, 2007, respectively, in the caption derivatives on the condensed consolidated balance sheet. Accumulated other comprehensive income as of June 30 and March 31, 2007
of approximately $582,000 and $408,000, respectively, represents the after-tax effect of the derivative gains.

The following table reconciles net income
with comprehensive income.



|                                                                                      |      |                             |           |  |   |          
|------------------------------------------------------------------------------------- | ---- | --------------------------- | --------- |  | - | ---------
|                                                                                      |      | Three months ended June 30,
|                                                                                      | 2007 |                             | 2006     
|Net income                                                                            |      | $                           | 2,783,890 |  | $ | 3,029,443
|Mark to market interest rate swaps (net of tax of $106,540 and $78,340, respectively) |      |                             | 173,932   |  |   | 122,128  
|                                                                                      |      |                             |           |  |   |          
|Comprehensive income                                                                  |      | $                           | 2,957,822 |  | $ | 3,151,571
|                                                                                      |      |                             |           |  |   |          



7



---

##### Table of Contents

Nicholas Financial, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(Unaudited)



7. Share-Based Payments

A summary of stock option activity as of June 30, 2007, and changes during the three-month period then ended is presented below.



|                                 |  |         |   |  |                              |       |                                         |      |                         |   |          
|-------------------------------- |  | ------- | - |  | ---------------------------- | ----- | --------------------------------------- | ---- | ----------------------- | - | ---------
|                                 |  | Shares  |   |  | WeightedAverageExercisePrice |       | WeightedAverageRemainingContractualTerm |      | AggregateIntrinsicValue
|Outstanding as of March 31, 2007 |  | 709,250 |   |  | $                            | 2.65  |                                         |      |                         |   |          
|Granted                          |  | 69,500  |   |  | $                            | 11.23 |                                         |      |                         |   |          
|Exercised                        |  | (34,500 | ) |  | $                            | 1.62  |                                         |      |                         |   |          
|Forfeited                        |  | (3,750  | ) |  | $                            | 8.83  |                                         |      |                         |   |          
|                                 |  |         |   |  |                              |       |                                         |      |                         |   |          
|Outstanding as of June 30, 2007  |  | 740,500 |   |  | $                            | 3.47  |                                         | 3.79 |                         | $ | 5,420,958
|                                 |  |         |   |  |                              |       |                                         |      |                         |   |          
|Exercisable as of June 30, 2007  |  | 599,050 |   |  | $                            | 2.15  |                                         | 2.69 |                         | $ | 5,154,791
|                                 |  |         |   |  |                              |       |                                         |      |                         |   |          

The Company granted 69,500 options with a fair value of $4.88 during the three months ended June 30, 2007.
The fair value of options granted during the three-month period ended June 30, 2007 was estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:



|                               |  |         |  
|------------------------------ |  | ------- | -
|Risk-free interest rate        |  | 4.58    | %
|Weighted average expected term |  | 7 years |  
|Expected volatility            |  | 32      | %
|Expected dividend yield        |  | 0.00    | %

During the three months ended June 30, 2007, 34,500 options were exercised at exercise prices ranging from
$1.13 to $10.35 per share. The total intrinsic value of options exercised during the three months ended June 30, 2007 was approximately $343,000. During the same period, 3,750 options were forfeited at exercise prices ranging from $6.13 to
$10.35 per share. As of June 30, 2007, there was approximately $377,000 of unrecognized compensation cost related to options granted under the Plan. The cost is expected to be recognized over a weighted-average period of approximately
three years.

A summary of the status of non-vested restricted and performance shares as of June 30, 2007, and changes during the three-month
period then ended is presented below.



|                               |  |        |  |                                     |       |                                         |   |                         |  |        
|------------------------------ |  | ------ |  | ----------------------------------- | ----- | --------------------------------------- | - | ----------------------- |  | -------
|                               |  | Shares |  | WeightedAverageGrant DateFair Value |       | WeightedAverageRemainingContractualTerm |   | AggregateIntrinsicValue
|Nonvested as of March 31, 2007 |  | 45,000 |  | $                                   | 12.59 |                                         |   |                         |  |        
|Granted                        |  | 17,000 |  | $                                   | 11.15 |                                         |   |                         |  |        
|Vested                         |  |       |  | $                                   |      |                                         |   |                         |  |        
|Forfeited                      |  |       |  | $                                   |      |                                         |   |                         |  |        
|                               |  |        |  |                                     |       |                                         |   |                         |  |        
|Nonvested as of June 30, 2007  |  | 62,000 |  | $                                   | 12.19 |                                         | $ | 1.84                    |  | 666,500
|                               |  |        |  |                                     |       |                                         |   |                         |  |        

The Company issued 2,000 restricted shares with a weighted average grant date fair value of $11.23 and granted
15,000 performance shares with a weighted average grant date fair value $11.14 during the three-month period ended June 30, 2007. Restricted stock awards generally cliff vest over a three-year period based on service conditions. The vesting of
performance share awards is contingent upon the attainment of company-wide performance goals including annual revenue growth and operating income targets. There are no post-vesting restrictions for share awards. As of June 30, 2007, there was
approximately $566,000 of total unrecognized compensation cost related to non-vested restricted and performance share awards. That cost is expected to be recognized over a weighted-average period of approximately two years.



8



---

##### Table of Contents

Nicholas Financial, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(Unaudited)



8. Income Taxes

Effective April 1, 2007 the Company adopted the provisions of Financial Accounting Standards Board (FASB) Interpretation No. 48, Accounting for Uncertainty in Income Taxes  an interpretation of FASB
No. 109, or FIN 48. The Company concluded that there are no significant uncertain tax positions requiring recognition in the financial statements. Accordingly, the adoption of FIN 48 did not have a material effect on the Companys
consolidated financial statements.

The Company files income tax returns in the U.S. federal jurisdiction and various states. The Company is no longer
subject to U.S. federal tax examinations for years before 2005. State jurisdictions that remain subject to examination range from 2003 to 2006. State income tax returns for the years 2003 through 2005 are currently under examination by the State of
North Carolina. The Company does not believe there will be any material changes in our unrecognized tax positions over the next 12 months.

The
Companys policy is to recognize interest and penalties accrued on any unrecognized tax benefits as a component of income tax expense. As of the date of adoption of FIN 48, the Company did not have any accrued interest or penalties associated
with any unrecognized tax benefits, nor has the Company recognized any related interest expense during 2007.



9



---

##### Table of Contents

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

Forward-Looking Information

This report on Form 10-Q contains various statements, other than those
concerning historical information, that are based on managements beliefs and assumptions, as well as information currently available to management, and should be considered forward-looking statements. This notice is intended to take advantage
of the safe harbor provided by the Private Securities Litigation Reform Act of 1995 with respect to such forward-looking statements. When used in this document, the words anticipate, estimate, expect, and similar
expressions are intended to identify forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be
correct. Such statements are subject to certain risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those
anticipated, estimated or expected. Among the key factors that may have a direct bearing on the Companys operating results are fluctuations in the economy, the degree and nature of competition, demand for consumer financing in the markets
served by the Company, the Companys products and services, increases in the default rates experienced on Contracts, adverse regulatory changes in the Companys existing and future markets, the Companys ability to expand its
business, including its ability to complete acquisitions and integrate the operations of acquired businesses, to recruit and retain qualified employees, to expand into new markets and to maintain profit margins in the face of increased pricing
competition. All forward looking statements included in this report are based on information available to the Company on the date hereof, and the Company assumes no obligations to update any such forward looking statement. You should also consult
factors described from time to time in the Companys filings made with the Securities and Exchange Commission, including its reports on Form 10-K, 10-Q, 8-K and annual reports to shareholders.

Critical Accounting Policy

The Companys
critical accounting policy relates to the allowance for losses on loans. It is based on managements opinion of an amount that is adequate to absorb losses in the existing portfolio. The allowance for credit losses is established through
allocations of dealer discount, and for loans acquired prior to April 1, 2005, a portion of unearned income, and a provision for loss based on managements evaluation of the risk inherent in the loan portfolio, the composition of the
portfolio, specific impaired loans and current economic conditions. Such evaluation, which includes a review of all loans on which full collectibility may not be reasonably assured, considers among other matters, the estimated net realizable value
or the fair value of the underlying collateral, economic conditions, historical loan loss experience, managements estimate of probable credit losses and other factors that warrant recognition in providing for an adequate credit loss allowance.

Because of the nature of the customers under the Companys Contracts and its direct loan program, the Company considers the
establishment of adequate reserves for credit losses to be imperative. The Company segregates its Contracts into static pools for purposes of establishing reserves for losses. All Contracts purchased by a branch during a fiscal quarter comprise a
static pool. The Company pools Contracts according to branch location because the branches purchase

Contracts in different geographic
markets. This method of pooling by branch and quarter allows the Company to evaluate the different markets where the branches operate. The pools also allow the Company to evaluate the different levels of customer income, stability, credit history,
and the types of vehicles purchased in each market. Each such static pool consists of the Contracts purchased by a branch office during the fiscal quarter.

Contracts are purchased from many different dealers and are all purchased on an individual Contract by Contract basis. Individual Contract pricing is determined by the automobile dealerships and is generally the
lesser of state maximum interest rates or the maximum interest rate at which the customer will accept. In certain markets, competitive forces will drive down Contract rates from the maximum rate to a level where an individual competitor is willing
to buy an individual Contract. The Company only buys Contracts on an individual basis and never purchases Contracts in batches, although the Company does consider portfolio acquisitions as part of its growth strategy.

The Company has detailed underwriting guidelines it utilizes to determine which Contracts to purchase. These guidelines are specific and are designed to
cause all of the Contracts that the Company purchases to have common risk characteristics. The Company utilizes its District Managers to evaluate their respective branch locations for adherence to these underwriting guidelines. The Company also
utilizes a loss recovery department to assure adherence to its underwriting guidelines. The Company utilizes the branch model, which allows for Contract purchasing to be done on the branch level. Each Branch Manager may interpret the guidelines
differently, and as a result, the common risk characteristics tend to be the same on an individual branch level but not necessarily compared to another branch.



10



---

##### Table of Contents

A dealer discount represents the difference between the finance receivable, net of unearned interest, of
a Contract, and the amount of money the Company actually pays for the Contract. The discount negotiated by the Company is a function of the credit quality of the customer and the wholesale value of the vehicle. The automotive dealer accepts these
terms by executing a dealer agreement with the Company. The entire amount of discount is related to credit quality and is considered to be part of the allowance for credit losses. The Company utilizes a static pool approach to track portfolio
performance. A static pool retains an amount equal to 100% of the discount as a reserve for credit losses.

Subsequent to the purchase, if
the reserve for credit losses is determined to be inadequate for a static pool which is not fully liquidated, then an additional charge to income through the provision is used to reestablish adequate reserves. If a static pool is fully liquidated
and has any remaining reserves, the excess discounts are immediately recognized into income and the excess provision is immediately reversed during the period. For static pools not fully liquidated that are determined to have excess discounts, such
excess amounts are accreted into income over the remaining life of the static pool. For static pools not fully liquidated that are deemed to have excess reserves, such excess amounts are reversed against provision for credit losses during the
period.

In analyzing a static pool, the Company considers the performance of prior static pools originated by the branch office, the
performance of prior Contracts purchased from the dealers whose Contracts are included in the current static pool, the credit rating of the customers under the Contracts in the static pool, and current market and economic conditions. Each static
pool is analyzed monthly to determine if the loss reserves are adequate and adjustments are made if they are determined to be necessary.

Introduction

Consolidated net income decreased to $2.8 million for the three-month period ended June 30, 2007 as compared to $3.0 million for
the corresponding period ended June 30, 2006. Earnings were negatively impacted primarily by an increase in the charge-off rate, and an increase in the cost of borrowed funds. The Companys software subsidiary, Nicholas Data Services
(NDS), did not contribute significantly to consolidated operations in the three months ended June 30, 2007 or 2006.



11



---

##### Table of Contents

|                                                                                                     |      |                             |             |      |  |   |             |  
|---------------------------------------------------------------------------------------------------- | ---- | --------------------------- | ----------- | ---- |  | - | ----------- | -
|Portfolio Summary                                                                                    |      | Three months ended June 30, |            
|                                                                                                     | 2007 |                             |             | 2006 | 
|Average finance receivables, net of unearned interest (1)                                            |      | $                           | 186,493,399 |      |  | $ | 165,158,209 |  
|                                                                                                     |      |                             |             |      |  |   |             |  
|Average indebtedness (2)                                                                             |      | $                           | 94,006,134  |      |  | $ | 83,155,951  |  
|                                                                                                     |      |                             |             |      |  |   |             |  
|Finance revenue (3)                                                                                  |      | $                           | 12,148,489  |      |  | $ | 11,295,006  |  
|Interest expense                                                                                     |      |                             | 1,588,608   |      |  |   | 1,260,203   |  
|                                                                                                     |      |                             |             |      |  |   |             |  
|Net finance revenue                                                                                  |      | $                           | 10,559,881  |      |  | $ | 10,034,803  |  
|                                                                                                     |      |                             |             |      |  |   |             |  
|Weighted average contractual rate (4)                                                                |      |                             | 24.17       | %    |  |   | 24.14       | %
|                                                                                                     |      |                             |             |      |  |   |             |  
|Average cost of borrowed funds (2)                                                                   |      |                             | 6.76        | %    |  |   | 6.06        | %
|                                                                                                     |      |                             |             |      |  |   |             |  
|Gross portfolio yield (5)                                                                            |      |                             | 26.06       | %    |  |   | 27.35       | %
|                                                                                                     |      |                            
|Interest expense as a percentage of average finance receivables, net of unearned interest            |      |                             | 3.41        | %    |  |   | 3.05        | %
|                                                                                                     |      |                            
|Provision for credit losses as a percentage of average finance receivables, net of unearned interest |      |                             | 2.57        | %    |  |   | 1.96        | %
|                                                                                                     |      |                             |             |      |  |   |             |  
|Net portfolio yield (5)                                                                              |      |                             | 20.08       | %    |  |   | 22.34       | %
|                                                                                                     |      |                            
|Operating expenses as a percentage of average finance receivables, net of unearned interest (6)      |      |                             | 10.36       | %    |  |   | 10.45       | %
|                                                                                                     |      |                             |             |      |  |   |             |  
|Pre-tax yield as a percentage of average finance receivables, net of unearned interest (7)           |      |                             | 9.72        | %    |  |   | 11.89       | %
|                                                                                                     |      |                             |             |      |  |   |             |  
|Write-off to liquidation (8)                                                                         |      |                             | 7.20        | %    |  |   | 5.04        | %
|                                                                                                     |      |                            
|Net charge-off percentage (9)                                                                        |      |                             | 6.59        | %    |  |   | 4.70        | %

---

Note: All three-month key performance
indicators expressed as percentages have been annualized.

|(1) | Average finance receivables, net of unearned interest, represents the average of gross finance receivables, less unearned interest throughout the period.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Average indebtedness represents the average outstanding borrowings under the Line. Average cost of borrowed funds represents interest expense as a percentage of average
indebtedness.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Finance revenue is interest and fee income on finance receivables and does not include revenue generated by NDS. See Computer Software Business caption below for details
on NDS revenue during the period.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Weighted average contractual rate represents the weighted average annual percentage rate (APR) of all Contracts purchased and direct loans originated during the period.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Gross portfolio yield represents finance revenue as a percentage of average finance receivables, net of unearned interest. Net portfolio yield represents finance revenue minus
(a) interest expense and (b) the provision for credit losses as a percentage of average finance receivables, net of unearned interest.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Operating expenses represent total expenses, less interest expense, the provision for credit losses and operating costs associated with NDS. See Computer Software
Business caption below for details on NDS operating expenses during the period.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Pre-tax yield represents net portfolio yield minus operating expenses as a percentage of average finance receivables, net of unearned interest.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------

|(8) | Write-off to liquidation percentage is defined as net charge-offs divided by liquidation. Liquidation is defined as beginning receivable balance plus current period purchases minus
voids and refinances minus ending receivable balance.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | Net charge-off percentage represents net charge-offs divided by average finance receivables, net of unearned interest, outstanding during the period.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------



12



---

##### Table of Contents

Three months ended June 30, 2007 compared to three months ended June 30, 2006

Interest Income and Loan Portfolio

Interest
income on finance receivables, predominately finance charge income, increased 7% to approximately $12.1 million for the three-month period ended June 30, 2007, from $11.3 million for the corresponding period ended June 30, 2006.
Average finance receivables, net of unearned interest equaled approximately $186.5 million for the three-month period ended June 30, 2007, an increase of 13% from $165.2 million for the corresponding period ended June 30, 2006. The
primary reason average finance receivables, net of unearned interest increased was the increase in the receivable base of several existing branches. The gross finance receivable balance increased 14% to approximately $260.8 million as of
June 30, 2007 from $229.6 million as of June 30, 2006. The primary reason interest income increased was the increase in the outstanding loan portfolio. The gross portfolio yield decreased from 27.35% for the three-month period ended
June 30, 2006 to 26.06% for the three-month period ended June 30, 2007. The net portfolio yield decreased from 22.34% for the three-month period ended June 30, 2006 to 20.08% for the corresponding period ended June 30, 2007.
The gross portfolio yield decreased due to reduced accretion of discounts. The decrease was partially offset by a change to reflect interest earned on a contractual basis, as opposed to on the basis of expected yield (see discussion under
Analysis of Credit Losses below). The net portfolio yield decreased due to the above factors, plus the effect of additional provisions for credit losses required for the change in the recognition of interest and the resulting effect on
credit loss provisions, together with additional provisions in response to increased charge-off rates.

Computer Software Business

Sales for the three-month period ended June 30, 2007 were approximately $22,000 as compared to $34,000 for the corresponding
period ended June 30, 2006, a decrease of 35%. This decrease was primarily due to lower revenue from the existing customer base during the period ended June 30, 2007. Cost of sales and operating expenses increased to approximately $57,000
for the three-month period ended June 30, 2007 from $42,000 for the three-month period ended June 30, 2006.

Operating Expenses

Operating expenses, excluding provision for credit losses and interest expense and costs associated with NDS, increased to approximately
$4.8 million for the three-month period ended June 30, 2007 from $4.3 million for the corresponding period ended June 30, 2006. This increase of 12% was primarily attributable to the additional staffing of several existing branches and
increased general operating expenses. Operating expenses as a percentage of finance receivables, net of unearned interest decreased to 10.36% for the three-month period ended June 30, 2007 from 10.45% for the three-month period ended
June 30, 2006. The primary reason for the decrease was the increase in average finance receivables, net of unearned interest.

Interest Expense

Interest expense increased to approximately $1.6 million for the three-month period ended June 30, 2007 from $1.3 million for
the three-month period ended June 30, 2006. The average indebtedness for the three-month period ended June 30, 2007 increased to approximately $94.0 million as compared to $83.2 million for the corresponding period ended June 30,
2006. The Companys average cost of borrowed funds increased to 6.76% for the three-month period ended June 30, 2007 as compared to 6.06% for the corresponding period ended June 30, 2006.



13



---

##### Table of Contents

Contract Procurement

The Company purchases Contracts in the eleven states listed in the table below. The Contracts purchased by the Company are predominately for used vehicles; for the three-month periods ended June 30, 2007 and
2006, less than 3% were for new vehicles. As of June 30, 2007, the average model year of vehicles collateralizing the portfolio was a 2001 vehicle.

The following tables present selected information on Contracts purchased by the Company, net of unearned interest.



|      |      |                             |      |            
|----- | ---- | --------------------------- | ---- | -----------
|State |      | Three months ended June 30,
|      | 2007 |                             | 2006
|FL    |      | $12,445,317                 |      | $13,947,906
|GA    |      | 3,440,702                   |      | 2,151,239  
|NC    |      | 2,659,821                   |      | 2,778,846  
|SC    |      | 1,170,823                   |      | 735,880    
|OH    |      | 2,890,421                   |      | 3,366,347  
|MI    |      | 395,433                     |      | 454,436    
|VA    |      | 934,859                     |      | 1,680,165  
|IN    |      | 949,484                     |      | 414,155    
|KY    |      | 1,163,003                   |      | 993,783    
|MD    |      | 1,319,763                   |      | 883,058    
|AL    |      | 597,877                     |      | 34,523     
|      |      |                             |      |            
|Total |      | $27,967,503                 |      | $27,440,338
|      |      |                             |      |            



|                                  |      |                             |            |      |  |   |            |  
|--------------------------------- | ---- | --------------------------- | ---------- | ---- |  | - | ---------- | -
|Contracts                         |      | Three months ended June 30, |           
|                                  | 2007 |                             |            | 2006 | 
|Purchases                         |      | $                           | 27,967,503 |      |  | $ | 27,440,338 |  
|                                  |      |                             |            |      |  |   |            |  
|Weighted APR                      |      |                             | 24.07      | %    |  |   | 24.03      | %
|                                  |      |                             |            |      |  |   |            |  
|Average discount                  |      |                             | 8.21       | %    |  |   | 8.55       | %
|                                  |      |                             |            |      |  |   |            |  
|Weighted average term (in months) |      |                             | 47         |      |  |   | 46         |  
|                                  |      |                             |            |      |  |   |            |  
|Average loan                      |      | $                           | 9,298      |      |  | $ | 9,018      |  
|                                  |      |                             |            |      |  |   |            |  
|Number of Contracts               |      |                             | 3,008      |      |  |   | 3,043      |  
|                                  |      |                             |            |      |  |   |            |  

Loan Origination

The following table presents selected information on direct loans originated by the Company, net of unearned interest.



|                                  |      |                             |           |      |  |   |           |  
|--------------------------------- | ---- | --------------------------- | --------- | ---- |  | - | --------- | -
|Direct Loans Originated           |      | Three months ended June 30, |          
|                                  | 2007 |                             |           | 2006 | 
|Originations                      |      | $                           | 2,207,774 |      |  | $ | 2,408,586 |  
|                                  |      |                             |           |      |  |   |           |  
|Weighted APR                      |      |                             | 25.54     | %    |  |   | 25.42     | %
|                                  |      |                             |           |      |  |   |           |  
|Weighted average term (in months) |      |                             | 31        |      |  |   | 31        |  
|                                  |      |                             |           |      |  |   |           |  
|Average loan                      |      | $                           | 3,521     |      |  | $ | 3,506     |  
|                                  |      |                             |           |      |  |   |           |  
|Number of loans                   |      |                             | 627       |      |  |   | 687       |  
|                                  |      |                             |           |      |  |   |           |  



14



---

##### Table of Contents

Analysis of Credit Losses

As of June 30, 2007, the Company had 806 active static pools. The average pool upon inception consisted of 71 Contracts with aggregate finance receivables, net of unearned interest, of approximately
$637,000.

Prior to April 1, 2005, in situations where, at the date of purchase, the dealer discount was determined to be insufficient
to absorb all potential credit losses associated with a static pool, a portion of unearned income associated with the static pool was allocated to the allowance for credit losses. For loans purchased prior to April 1, 2005, the Company
recognized revenue on the basis of interest expected to be collected, which was the gross contractual interest less amounts allocated to the reserve for dealer discounts.

Effective with loans purchased after March 31, 2005, the Company discontinued the practice of allocating a portion of unearned income to the allowance for credit losses. This change was made to reflect the
predominate practice in the industry and improve comparability with other companies within the finance industry. Effective with loans purchased after March 31, 2005 the Company began recognizing interest income based upon the contractual rate
of the loan. In situations where, at the date of purchase, the discount is determined to be insufficient to absorb all potential losses associated with the static pool, a charge to income is calculated and amortized into provision for credit losses
over the life of the pool.

The change in the practice of allocating a portion of the unearned income to allowance for credit losses did
not have a significant effect on the periodic net operating results, but rather resulted in differences in the classification of amounts within the statement of income. Both interest income and provisions for credit losses were higher for those
pools acquired since March 31, 2005 than those pools previously acquired.

The following table sets forth a reconciliation of the
changes in the allowance for credit losses on Contracts.



|                                 |      |                             |            |      |  |   |            |  
|-------------------------------- | ---- | --------------------------- | ---------- | ---- |  | - | ---------- | -
|                                 |      | Three months ended June 30, |           
|                                 | 2007 |                             |            | 2006 | 
|Balance at beginning of period   |      | $                           | 20,638,912 |      |  | $ | 22,274,255 |  
|Discounts acquired on new volume |      |                             | 2,261,012  |      |  |   | 2,320,375  |  
|Losses absorbed                  |      |                             | (3,517,027 | )    |  |   | (2,340,210 | )
|Current period provision         |      |                             | 1,118,721  |      |  |   | 736,779    |  
|Recoveries                       |      |                             | 458,336    |      |  |   | 390,192    |  
|Discounts accreted               |      |                             | (688,139   | )    |  |   | (1,270,248 | )
|                                 |      |                             |            |      |  |   |            |  
|Balance at end of period         |      | $                           | 20,271,815 |      |  | $ | 22,111,143 |  
|                                 |      |                             |            |      |  |   |            |  

The following table sets forth a reconciliation of the changes in the allowance for credit losses
on direct loans.



|                               |      |                             |         |      |  |   |         |  
|------------------------------ | ---- | --------------------------- | ------- | ---- |  | - | ------- | -
|                               |      | Three months ended June 30, |        
|                               | 2007 |                             |         | 2006 | 
|Balance at beginning of period |      | $                           | 324,688 |      |  | $ | 293,767 |  
|Current period provision       |      |                             | 56,867  |      |  |   | 55,830  |  
|Losses absorbed                |      |                             | (73,368 | )    |  |   | (66,385 | )
|Recoveries                     |      |                             | 8,566   |      |  |   | 9,113   |  
|                               |      |                             |         |      |  |   |         |  
|Balance at end of period       |      | $                           | 316,753 |      |  | $ | 292,325 |  
|                               |      |                             |         |      |  |   |         |  



15



---

##### Table of Contents

Reserves accreted into income for the three months ended June 30, 2007 and 2006, were approximately
$688,000 and $1.3 million, respectively. The Company has seen deterioration in the performance of its Contract portfolio, more specifically, newer static pools have seen an increase in the default rate when compared to the preceding year pool
performance during their same liquidation cycle. The Company attributes this increase to weakness in the consumer credit cycle and believes this trend will continue for the remainder of its fiscal year. Provisions reversed for the three-month period
ended June 30, 2007 totaled approximately $217,000. Provisions reversed for the three-month period ended June 30, 2006 totaled approximately $416,000. The reversal of provisions previously recorded in each period was due to the charge-off
performance of static pools originated from April 2005 through December 2005. The Company experienced a higher net charge-off percentage of 6.59% during the three-month period ended June 30, 2007 as compared to 4.70% for the three-month period
ended June 30, 2006.

The average dealer discount associated with new volume for the three months ended June 30, 2007 and 2006
were 8.21% and 8.55%, respectively. The Company believes the average dealer discount may continue to decrease as the result of competition in the markets the Company is currently operating in.

The provision for credit losses increased from approximately $810,000 for the three-month period ended June 30, 2006, to $1,197,000 for the
three-month period ended June 30, 2007. The Companys losses as a percentage of liquidation increased from 5.04% for the three months ended June 30, 2006, to 7.20% for the three months ended June 30, 2007. The Company anticipates
losses as a percentage of liquidation will be in the 6-10% range during the remainder of the current fiscal year. The longer term outlook for portfolio performance will depend on the overall economic conditions, the unemployment rate and the
Companys ability to monitor, manage and implement its underwriting philosophy in additional geographic areas as it strives to continue its expansion. The Company does not believe there have been any significant changes in loan concentrations,
terms or quality of Contracts purchased during the three months ended June 30, 2007 that would have contributed to the increase in losses.

Recoveries as a percentage of charge-offs were approximately 14% and 19% for the three months ended June 30, 2007 and 2006, respectively. The Company believes that as it continues to expand its operations, it will become more difficult
to implement its loss recovery model in geographic areas further away from its Corporate headquarters, and as a result, the Company will likely experience declining recovery rates over the long term.

The Company believes there is a correlation between the unemployment rate and future portfolio performance. The Company believes the down turn in
the housing sector is affecting its customers employment status and does not foresee any recovery during the current fiscal year. The number of bankruptcy filings by customers during the three months ended June 30, 2007 was consistent
with the three months ended June 30, 2006.

The following tables present certain information regarding the delinquency rates
experienced by the Company with respect to Contracts and under its direct consumer loan program:



|                          |  |               |             |  |               |   |  |   |             |  |      |  
|------------------------- |  | ------------- | ----------- |  | ------------- | - |  | - | ----------- |  | ---- | -
|                          |  | June 30, 2007 |             |  | June 30, 2006 |  
|Contracts                 |  |               |             |  |               |   |  |   |             |  |      |  
|Gross balance outstanding |  | $             | 250,450,750 |  |               |   |  | $ | 220,467,207 |  |      |  
|                          |  |               |             |  |               |   |  |   |             |  |      |  
|Delinquencies             |  |               |             |  |               |   |  |   |             |  |      |  
|30 to 59 days             |  | $             | 5,005,607   |  | 2.00          | % |  | $ | 3,336,681   |  | 1.51 | %
|60 to 89 days             |  |               | 1,857,560   |  | 0.74          | % |  |   | 1,202,325   |  | 0.55 | %
|90 + days                 |  |               | 615,176     |  | 0.25          | % |  |   | 353,185     |  | 0.16 | %
|                          |  |               |             |  |               |   |  |   |             |  |      |  
|Total delinquencies       |  | $             | 7,478,343   |  | 2.99          | % |  | $ | 4,892,191   |  | 2.22 | %
|                          |  |               |             |  |               |   |  |   |             |  |      |  
|Direct Loans              |  |               |             |  |               |   |  |   |             |  |      |  
|Gross balance outstanding |  | $             | 10,315,193  |  |               |   |  | $ | 9,105,441   |  |      |  
|                          |  |               |             |  |               |   |  |   |             |  |      |  
|Delinquencies             |  |               |             |  |               |   |  |   |             |  |      |  
|30 to 59 days             |  | $             | 98,820      |  | 0.96          | % |  | $ | 73,073      |  | 0.80 | %
|60 to 89 days             |  |               | 65,710      |  | 0.64          | % |  |   | 32,056      |  | 0.35 | %
|90 + days                 |  |               | 41,762      |  | 0.40          | % |  |   | 9,500       |  | 0.11 | %
|                          |  |               |             |  |               |   |  |   |             |  |      |  
|Total delinquencies       |  | $             | 206,292     |  | 2.00          | % |  | $ | 114,629     |  | 1.26 | %
|                          |  |               |             |  |               |   |  |   |             |  |      |  



16



---

##### Table of Contents

The delinquency percentage for Contracts more than thirty days past due as of June 30, 2007 was
2.99% as compared to 2.22% as of June 30, 2006. The delinquency percentage for direct loans more than thirty days past due as of June 30, 2007 was 2.00% as compared to 1.26% as of June 30, 2006.

The Company does not give significant consideration to short-term trends in delinquency percentages when evaluating reserve levels. The Company believes
delinquency trends over several reporting periods are more useful in estimating future losses and overall portfolio performance. The Company also estimates future portfolio performance by considering various factors, the most significant of which
are described as follows. The Company analyzes historical static pool performance for each branch location when determining appropriate reserve levels. Additionally, the Company utilizes internal branch audits as an indication of future static pool
performance. The Company also considers such things as the current unemployment rate in markets the Company operates in, the percentage of voluntary repossessions as compared to prior periods, the percentage of bankruptcy filings as compared to
prior periods and other leading economic indicators.

Income Taxes

The provision for income taxes decreased to approximately $1.7 million for the three months ended June 30, 2007 as compared to $1.9 million for the three months ended June 30, 2006. The Companys
effective tax rate decreased from 38.20% for the three months ended June 30, 2006 to 38.12% for the three months ended June 30, 2007.

Liquidity and Capital Resources

The Companys cash flows are summarized as follows:



|                                                       |      |                             |            |      |  |   |            |  
|------------------------------------------------------ | ---- | --------------------------- | ---------- | ---- |  | - | ---------- | -
|                                                       |      | Three months ended June 30, |           
|                                                       | 2007 |                             |            | 2006 | 
|Cash provided by (used in):                            |      |                             |            |      |  |   |            |  
|Operating activities                                   |      | $                           | 5,727,647  |      |  | $ | 5,647,848  |  
|Investing activities (primarily purchase of Contracts) |      |                             | (4,156,812 | )    |  |   | (5,452,391 | )
|Financing activities                                   |      |                             | 205,146    |      |  |   | 1,701,861  |  
|                                                       |      |                             |            |      |  |   |            |  
|Net increase in cash                                   |      | $                           | 1,775,981  |      |  | $ | 1,897,318  |  
|                                                       |      |                             |            |      |  |   |            |  

The Companys primary use of working capital for the three months ended June 30, 2007
was the funding of the purchase of Contracts. The Company has a Line which is secured by all of the assets of the Companys Nicholas Financial, Inc. subsidiary. As of June 30, 2007 the Company could borrow the lesser of $110.0 million or
amounts based upon formulas principally related to a percentage of eligible finance receivables, as defined. Borrowings under the Line may be under various LIBOR pricing options plus 175.0 basis points or at the prime rate plus 37.5 basis points.
Prime rate based borrowings are generally less than $5.0 million. As of June 30, 2007, the amount outstanding under the Line was approximately $94.0 million and the amount available under the Line was approximately $16.0 million.

The Company has entered into interest rate swap agreements, each of which effectively converts a portion of the Companys floating-rate debt to a
fixed-rate, thus reducing the impact of interest rate change on the Companys interest expense. As of June 30, 2007, approximately 43% of the Companys borrowings under the Line were subject to interest rate swap agreements. These
swap agreements have maturities ranging from May 19, 2008 through September 2, 2010.

The self-liquidating nature of Contracts
and other loans enables the Company to assume a higher debt-to-equity ratio than in most businesses. The amount of debt the Company incurs from time to time under these financing mechanisms depends on the Companys need for cash and ability to
borrow under the terms of the Line. The Company believes that borrowings available under the Line as well as cash flow from operations will be sufficient to meet its short-term funding needs.



17



---

##### Table of Contents

Future Expansion

The Company currently operates a total of forty-seven branch locations in eleven states, including nineteen in Florida, five in Ohio, five in North Carolina, five in Georgia, three in Virginia, three in Kentucky, two
in South Carolina, two in Maryland and one in Michigan, Indiana and Alabama. Each office is budgeted (size of branch, number of employees and location) to handle up to 1,000 accounts and up to $7.5 million in outstanding finance receivables, net of
unearned interest. To date six of our branches have reached this capacity.

The Company currently intends to continue its expansion through
the purchase of additional Contracts and the expansion of its direct consumer loan program. The Company is evaluating certain new markets and plans to develop these markets using the recently announced Central Processing Center to underwrite,
process and collect new loans. The Company may or may not open new branch offices in these new markets. The Company is currently evaluating certain under performing branch locations and may at sometime in the near future elect to close these
branches. The Company believes opportunities for growth continue to exist in states where it currently operates branches and plans to continue its expansion activities in those states. No assurances can be given, however, that the Company will be
able to continue to expand or, if it does continue to expand, that it will be able to do so profitably. The Company is also analyzing other markets in states the Company does not currently operate in, however, no assurance can be given that any
expansion will occur in these new markets.

Recently Issued Accounting Standards

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. This statement enhances existing guidance for measuring assets
and liabilities using fair value. Prior to the issuance of SFAS No. 157, guidance for applying fair value was incorporated in several accounting pronouncements. This statement provides a single definition of fair value, together with a
framework for measuring it, and requires additional disclosure about the use of fair value to measure assets and liabilities. SFAS No. 157 also emphasizes that fair value is a market-based measurement, not an entity-specific measurement, and
sets out a fair value hierarchy with the highest priority being quoted prices in active markets. Under this statement, fair value measurements are disclosed by level within that hierarchy. While SFAS No. 157 does not add any new fair value
measurements, it does change current practice. Changes to practice include: (1) a requirement for an entity to include its own credit standing in the measurement of its liabilities; (2) a modification of the transaction price presumption;
(3) a prohibition on the use of block discounts when valuing large blocks of securities for broker-dealers and investment companies; and (4) a requirement to adjust the value of restricted stock for the effect of the restriction even if
the restriction lapses within one year. This statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The Company is currently evaluating the
impact SFAS No. 157 will have on our consolidated financial statements.

In September 2006, the FASB Emerging Issues Task Force
(EITF) reached a consensus on Issue No. 06-4, Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements and EITF Issue 06-5, Accounting for
Purchases of Life Insurance  Determining the Amount That Could Be Realized in Accordance with FASB Technical Bulletin No. 85-4. Both issues provide guidance on the recognition of company-paid life insurance protecting against the
loss of key employees. These issues are effective for fiscal years beginning after December 15, 2007. The Company is currently evaluating both EITF No. 06-4 and EITF No. 06-5 and the potential impact that adoption will have on
the consolidated financial statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial
Assets and Financial Liabilities  Including an amendment of SFAS No. 115. SFAS No. 159 allows measurement at fair value of eligible financial assets and liabilities that are not otherwise measured at fair value. If the fair
value option for an eligible item is elected, unrealized gains and losses on that item shall be reported in current earnings at each subsequent reporting date. SFAS No. 159 also establishes presentation and disclosure requirements designed to
draw comparison between the different measurement attributes the company elects for similar types of assets and liabilities. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007. Early adoption is permitted. The
Company is currently evaluating SFAS No. 159 and the potential impact, if adopted, on the consolidated financial statements.

Other
recent accounting pronouncements issued by the FASB (including its EITF), the AICPA, and the SEC did not and are not believed by the Company to have a material impact on the Companys present or future consolidated financial statements.



18



---

##### Table of Contents

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

Market risks relating to the Companys operations result primarily from changes in interest rates. The Company does not engage in speculative or leveraged transactions, nor does it hold or issue financial instruments for trading
purposes.

Interest rate risk

Managements objective is to minimize the cost of borrowing through an appropriate mix of fixed and floating rate debt. Derivative financial instruments, such as interest rate swap agreements, may be used for the purpose of managing
fluctuating interest rate exposures that exist from ongoing business operations. There was no ineffectiveness associated with the interest rate swap agreements during the three-month periods ended June 30, 2007 and 2006.



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

Evaluation of
disclosure controls and procedures. In accordance with Rule 13a-15(b) of the Securities Exchange Act of 1934 (the Exchange Act), as of the end of the period covered by this Quarterly Report on Form 10-Q, the Companys management
evaluated, with the participation of the Companys President and Chief Executive Officer and Senior Vice President-Finance and Chief Financial Officer, the effectiveness of the design and operation of the Companys disclosure controls and
procedures (as defined in Rule 13a-15(e) under the Exchange Act). Based upon their evaluation of these disclosure controls and procedures, the President and Chief Executive Officer and the Senior Vice President and Chief Financial Officer have
concluded that the disclosure controls and procedures were effective as of the date of such evaluation to ensure that material information relating to the Company, including its consolidated subsidiaries, was made known to them by others within
those entities, particularly during the period in which this Quarterly Report on Form 10-Q was being prepared.

Changes in internal
controls. In response to the material weaknesses described in our Form 10-K for the year ended March 31, 2007, the Companys management is taking a series of actions to remediate these material weaknesses in our system of internal
controls. We are continuing to implement changes and will need to assess the operating effectiveness of these changes prior to concluding that our remediation efforts are complete. The Companys management anticipates that our remediation
efforts will be complete before the filing of our 2008 Annual Report on Form 10-K.

There have been no changes in the Companys
internal control over financial reporting that occurred during the Companys last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting, except
to the extent that the changes being implemented in connection with the remediation plan affect such controls.

Part IIOther Information



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

In addition to the other information
set forth in this report, you should carefully consider the factors discussed in Part I Item 1A. Risk Factors in the Companys Annual Report on Form 10-K for the year ended March 31, 2007, which could materially affect our
business, financial condition or future results. The risks described in the Form 10-K are not the only risks facing the Company. Additional risks and uncertainties not currently known to the Company or that the Company currently deems to be
immaterial also may materially adversely affect our business, financial condition and/or operating results.



|Item 6. | EXHIBITS
|------- | --------

See exhibit index following the signature
page.



19



---

##### 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.



|                     |  |                                       |  | 
|-------------------- |  | ------------------------------------- |  | 
|                     |  | NICHOLAS FINANCIAL, INC. (Registrant) |  | 
|                     |  |                                      
|Date: August 9, 2007 |  | /s/ Peter L. Vosotas                  |  | 
|                     |  | Peter L. Vosotas                      |  | 
|                     |  | Chairman of the Board, President,     |  | 
|                     |  | Chief Executive Officer and Director  |  | 
|                     |  |                                      
|Date: August 9, 2007 |  | /s/ Ralph T. Finkenbrink              |  | 
|                     |  | Ralph T. Finkenbrink                  |  | 
|                     |  | Senior Vice President,                |  | 
|                     |  | Chief Financial Officer and Director  |  | 



20



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                 
|----------- |  | ----------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                     
|31.1        |  | Certification of President and 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        |  | Written Statement of the Chief Executive Officer Pursuant to 18 U.S.C. § 1350                                   
|            | 
|32.2        |  | Written Statement of the Chief Financial Officer Pursuant to 18 U.S.C. § 1350