##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-K







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

For the fiscal year ended January 30, 2010

OR



| ̈ | 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: 0-10714





PERFUMANIA HOLDINGS, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Florida                                                        |  | 65-0977964                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer
Identification No.)



|                                              |  |           
|--------------------------------------------- |  | ----------
|35 Sawgrass Drive, Suite 2
Bellport, New York |  | 11713     
|(Address of principal executive offices)      |  | (Zip Code)

Registrants telephone number, including area code: (631) 866-4100





Securities registered pursuant to Section 12(b) of the Act:



|                             |  |                                          
|---------------------------- |  | -----------------------------------------
|Title of each class          |  | Name of each exchange on which registered
|Common Stock, $.01 par value |  | The Nasdaq Stock Market                  

Securities registered pursuant to Section 12(g) of the Act:

None





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

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

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every
Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

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

Indicate by check mark whether the Registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the
Exchange Act (Check one):



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large Accelerated Filer |  |  ̈                                                |  | Accelerated Filer         |  |  ̈
|                        |  |                                                  | 
|Non-Accelerated Filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller Reporting Company |  | x

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

The aggregate market value of the voting stock held by non-affiliates of the registrant was approximately $4.0 million as of
July 31, 2009, based on the closing sale price of $2.41 per share.

The number of shares outstanding of the
registrants common stock as of April 30, 2010: 8,966,417 shares

Documents Incorporated By Reference

Certain portions of the Registrants Definitive Proxy Statement for the Annual Meeting of Shareholders expected to
be held on June 9, 2010, are incorporated by reference into Part III of this Form 10-K.









---

##### Table of Contents

TABLE OF CONTENTS



|       |  |                                                                                                              |  |     
|------ |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|       |  |                                                                                                              |  | PAGE
|ITEM   |  |                                                                                                              |  |     
|       |  |                                                                                                             
|       |  | PART I                                                                                                       |  |     
|       |  |                                                                                                             
|1.     |  | Business                                                                                                     |  | 3   
|1A.    |  | Risk Factors                                                                                                 |  | 7   
|1B.    |  | Unresolved Staff Comments                                                                                    |  | 11  
|2.     |  | Properties                                                                                                   |  | 12  
|3.     |  | Legal Proceedings                                                                                            |  | 12  
|4.     |  | Reserved                                                                                                     |  | 12  
|       |  |                                                                                                             
|       |  | PART II                                                                                                      |  |     
|       |  |                                                                                                             
|5.     |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 13  
|6.     |  | Selected Financial Data                                                                                      |  | 13  
|7.     |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations                        |  | 14  
|7A.    |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 24  
|8.     |  | Financial Statements and Supplementary Data                                                                  |  | 25  
|9.     |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 51  
|9A(T). |  | Controls and Procedures                                                                                      |  | 51  
|9B.    |  | Other Information                                                                                            |  | 52  
|       |  |                                                                                                             
|       |  | PART III                                                                                                     |  |     
|       |  |                                                                                                             
|10.    |  | Directors, Executive Officers and Corporate Governance                                                       |  | 53  
|11.    |  | Executive Compensation                                                                                       |  | 53  
|12.    |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder
Matters               |  | 53  
|13.    |  | Certain Relationships and Related Transactions, and Director Independence                                    |  | 54  
|14.    |  | Principal Accounting Fees and Services                                                                       |  | 54  
|       |  |                                                                                                             
|       |  | PART IV                                                                                                      |  |     
|       |  |                                                                                                             
|15.    |  | Exhibits and Financial Statement Schedules                                                                   |  | 55  



2



---

##### Table of Contents

PART I.



|ITEM 1. | BUSINESS
|------- | --------

The Merger and Our Fiscal
Periods

On August 11, 2008, Model Reorg, Inc. (Model Reorg) was merged into a wholly owned subsidiary of
Perfumania Holdings, Inc. (the Merger). Perfumania Holdings, Inc. had been named E Com Ventures, Inc. (E Com) before the Merger. We use the term the Company in this Form 10-K to refer to Perfumania Holdings, Inc.
following the Merger.

For accounting purposes, Model Reorg was considered to be the acquirer in the Merger. Accordingly, the
historical financial statements included in this Form 10-K are those of Model Reorg for periods before the Merger and those of the combined companies beginning August 11, 2008. The Company elected to continue to use the same fiscal year end,
the Saturday closest to January 31, as E Com had used before the Merger.

In this Form 10-K, we refer to the fiscal year
beginning February 1, 2009 and ending on January 30, 2010 as fiscal 2009 and the fiscal year beginning February 3, 2008 and ending January 31, 2009 as fiscal 2008.

General Overview

The
Company is an independent, national, vertically integrated wholesale distributor and specialty retailer of perfumes and fragrances that does business through four primary operating subsidiaries, Perfumania, Inc. (Perfumania), Quality
King Fragrance, Inc. (QFG), Scents of Worth, Inc. (SOW), and Five Star Fragrance Company, Inc. (Five Star). We operate in two industry segments, wholesale distribution and specialty retail sales of designer
fragrance and related products. Before the Merger, Model Reorg was a diversified wholesale and retail fragrance company, doing business through QFG, Five Star and SOW, and E Com was a specialty retailer and wholesale distributor of fragrances, doing
business primarily through the Perfumania retail store chain and over the Internet though perfumania.com.

Our wholesale
business, which is conducted through QFG, distributes designer fragrances to mass market retailers, drug and other chain stores, retail wholesale clubs, traditional wholesalers, and other distributors throughout the United States. For reporting
purposes, the wholesale business also includes the Companys manufacturing division, operated by Five Star, which owns and licenses designer and other fragrance brands, paying royalties to the licensors based on a percentage of sales. All
manufacturing operations are outsourced to third party manufacturers. Five Stars sales and results of operations are not significant to the Companys results on a consolidated basis.

Our retail business is conducted through three subsidiaries:



| |  |  | Perfumania, a specialty retailer of fragrances and related products,
| | - |  | --------------------------------------------------------------------



| |  |  | SOW, which sells fragrances in retail stores on a consignment basis, and
| | - |  | ------------------------------------------------------------------------



| |  |  | perfumania.com, Inc., an Internet retailer of fragrances and other specialty items.
| | - |  | -----------------------------------------------------------------------------------

During fiscal 2009, we generated net sales of $510.9 million compared with $429.3 million in fiscal 2008. During fiscal 2009 and 2008,
approximately 67.4% and 52.6% of our net sales and 81.5% and 68.6% of our gross profit were provided by our retail division, and approximately 32.6% and 47.4% and 18.5% and 31.4%, respectively, by our wholesale division. Most of the increase in our
net sales in fiscal 2009, as well as the increase in the proportion of our net sales and gross profit which are derived from our retail division compared with our wholesale division, was due to the inclusion of Perfumanias results for the full
year in fiscal 2009. Our wholesale revenues decreased by 18.1% from fiscal 2008 due to the global economic downturn and the resulting reduction in consumer spending. Also, our fiscal 2008s results included $15.4 million of sales to E Com
before the Merger. Further information for each of the industry segments in which we operate is provided in Note 15 to our consolidated financial statements included in Item 8 of this Form 10-K.

Our executive offices are located at 35 Sawgrass Drive, Suite 2, Bellport, NY 11713, our telephone number is (631) 866-4100, our
retail internet address is www.perfumania.com and our business internet address is www.perfumaniaholdingsinc.com. Through our business website, we make available, free of charge, our annual reports on Form 10-K, quarterly reports on Form 10-Q,
current reports on Form 8-K and amendments to those reports as soon as is reasonably practicable after we electronically file them with, or furnish them to, the Securities and Exchange Commission (the SEC). The public may read and copy
materials we file with the SEC at the SECs Public Reference Room at 100 F Street, NE, Washington D.C. 20549. The public may obtain information on the



3



---

##### Table of Contents

operations of the Public Reference Room by calling the SEC at 1-800-SEC-0330. These reports and amendments are also available at www.sec.gov. In addition, we have made our Code of Business
Conduct and Ethics available through our website under about Perfumania Holdings, Inc.  corporate compliance. The reference to our website does not constitute incorporation by reference of the information contained on our website
and the information contained on the website is not part of this Form 10-K.

Wholesale Business

The wholesale division, which operates through QFG, distributes designer fragrances to mass market retailers, drug and other chain stores,
retail wholesale clubs, traditional wholesalers, and other distributors throughout the United States. It buys designer fragrances principally from the brand owner/manufacturer. QFG strives to increase its selection of brands, sizes and price points
in order to be a one stop shop for its customers. QFGs sales are principally to retailers such as Wal-Mart, Walgreens, Kohls, Nordstrom Rack, Marshalls, Target, Ross Stores and TJ Maxx. QFG also operates a direct sales department that
services over 10,000 pharmacies and specialty stores, such as AmerisourceBergen and Cardinal Health, throughout the United States.

Five Stars owned and licensed brands are sold principally through the Companys wholesale business, SOWs consignment
business, and Perfumanias retail stores. Five Star handles the manufacturing, on behalf of Perfumania, of the Jerome Privee® product line, which includes bath and body products and scented candles, and which is sold exclusively in
Perfumanias retail stores.

There were no customers who accounted for more than 10% of revenues in fiscal 2009 or 2008.

E Com and Model Reorg had a significant business relationship before the Merger. For the portion of fiscal 2008 ending with
the Merger, Model Reorgs sales of wholesale merchandise to E Com were approximately $15.4 million and its purchases from E Com were approximately $14.9 million. Effective with the Merger, all transactions between the former Model Reorg and E
Com subsidiaries are eliminated in consolidation. Before the Merger, Model Reorg provided extended payment terms to Perfumania, which had a material impact on Model Reorgs working capital.

Retail Business

Perfumania is a leading specialty retailer and distributor of a wide range of brand name and designer fragrances. At January 30,
2010, Perfumania operated a chain of 370 full service retail stores specializing in the sale of fragrances and related products at discounted prices up to 75% below the manufacturers suggested retail prices. Each of
Perfumanias retail stores generally offers approximately 2,000 different fragrance skus for women, men and children. These stores stock brand name and designer brands such as Estee Lauder®, Cartier®, Issey Miyake®,
Bvlgari®, Yves Saint Laurent®, Calvin Klein®, Giorgio Armani®, Hugo Boss®, Ralph Lauren/Polo®, Perry Ellis®, Liz Claiborne®, Giorgio®, Halston®, Escada®, Chanel®, Sean Jean®, Lacoste®,
Burberry®, Azzaro®, Guess®, Donna Karan® and Paris
Hilton®.1Perfumania also carries private label lines
of bath & body treatment products under the name Jerome Privee® and cosmetics products under the name Mattese®. The retail business is principally operated through Magnifique Parfumes and Cosmetics, Inc., a subsidiary of Perfumania,
although the stores are generally operated under the name Perfumania.® Perfumanias retail stores are generally located in regional malls, manufacturers outlet malls, lifestyle centers, airports and suburban strip shopping
centers.

Perfumania.com offers a selection of our more popular products for sale over the Internet and serves as an
alternative shopping experience to the Perfumania retail stores. We benefit from our ability to reach a large group of customers from a central Internet site. This also enables us to display a larger number of products than traditional store-based
or catalog sellers, and the ability to frequently adjust featured selections and edit content and pricing provides significant merchandising flexibility.

SOW is the largest national designer fragrance consignment program, with contractual relationships to sell products on a consignment
basis in approximately 2,500 stores, including more than 1,300 Kmart locations nationwide, as well as through customers such as Burlington Coat Factory, Filenes Basement, SYMS, Loehmanns, Fred Meyer, Daffys and Duane Reade. SOW
determines the pricing and the products displayed in each of its retail consignment locations and pays a percentage of the sales proceeds to the retailer for its profit and overhead applicable to these sales. Overhead includes sales associate
payroll and benefits, rental of fragrance space and, in some instances, an inventory shrink allowance. Consignment fees vary depending in part on whether SOW or the retailer absorbs inventory shrinkage.

The retail segments overall profitability depends principally on our ability to purchase a wide assortment of merchandise at
favorable prices, attract customers and successfully conclude retail sales. Other factors affecting our profitability include general



|1 | Trademarks used in this Form 10-K are the property of the Company or of our licensors. The
® and  symbols are deemed to apply to each instance of the respective mark in this report.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



4



---

##### Table of Contents

economic conditions, competition, availability of volume discounts, number of stores in operation, timing of store openings and closings and the effect of special promotions. Retail store sales,
internet sales, and consignment sales represented approximately 67.4% and 52.6%, respectively, of the Companys total sales in fiscal 2009 and 2008, respectively.

Seasonality and Quarterly Results

The Companys business is highly seasonal, with the most significant activity occurring from September through December each year.
Wholesale sales are stronger during the months of September through November, since retailers need to receive merchandise well before the holiday season begins, with approximately 11.2% and 34.3% of total revenues being generated during these three
months in fiscal 2009 and 2008, respectively. Retail revenues are the greatest in December, with approximately 24.2% and 36.4% of retail revenues being generated this month in fiscal 2009 and 2008, respectively, as is typical for a retail operation.
Historically, Model Reorg typically generated income from operations during all 12 months of the fiscal year, while E Com generated income only during the fourth quarter due to the seasonality of its retail business. In fiscal 2009, the first full
year the Company operated as a combined entity, the Company realized losses from operations during the first three quarters and generated income from operations during the fourth quarter due to the seasonality of the combined business. However,
there can be no assurance that future results will be consistent with fiscal 2009 results.

Strategy

The Companys business strategy is to use its experience in the fragrance industry, knowledge of the fragrance market, and business
relationships to procure products, enabling it to sell its products to customers at competitive prices. In addition, the Company supplements its offerings with owned or licensed designer and other fragrance brands. It seeks to increase the portfolio
of brands for both wholesale distribution and retail sale by presenting a diverse sales opportunity for a designers brand, thereby enhancing its purchasing opportunities.

The Company emphasizes future growth by broadening its product offering to wholesale customers while also growing the retail business. It
also expects to take advantage of opportunities to license or purchase mature designer brands that do not require significant additional expenditure to create retail market demand.

Perfumanias current business strategy focuses on maximizing sales and store productivity by raising the average dollar sale per
transaction, increasing transactions per hour, reducing expenses at existing stores, opening new stores in proven geographic markets and selectively closing under-performing stores. When opening new stores, Perfumania seeks locations primarily in
high traffic manufacturers outlet malls, regional malls and selectively, on a stand-alone basis in suburban shopping centers in metropolitan areas. To achieve economies of scale with respect to advertising and management costs, Perfumania
evaluates whether to open additional stores in markets where it already has a presence or whether to expand into additional markets that it believes have a population density and demographics to support a cluster of stores.

As of January 30, 2010, we operated 370 Perfumania stores in the United States and Puerto Rico. The following chart shows the number
of Perfumania stores operated in each state in which those stores are located.



|                                         |  |    |  |               |  |    |  |                |  |   
|---------------------------------------- |  | -- |  | ------------- |  | -- |  | -------------- |  | --
|Perfumania Stores as of January 30,
2010
|Alaska                                   |  | 1  |  | Louisiana     |  | 5  |  | North Carolina |  | 10
|Alabama                                  |  | 2  |  | Maine         |  | 1  |  | Ohio           |  | 11
|Arizona                                  |  | 8  |  | Maryland      |  | 8  |  | Oregon         |  | 5 
|Arkansas                                 |  | 1  |  | Massachusetts |  | 7  |  | Pennsylvania   |  | 12
|California                               |  | 30 |  | Michigan      |  | 13 |  | Puerto Rico    |  | 20
|Colorado                                 |  | 4  |  | Minnesota     |  | 3  |  | South Carolina |  | 9 
|Connecticut                              |  | 4  |  | Mississippi   |  | 3  |  | Tennessee      |  | 6 
|Delaware                                 |  | 2  |  | Missouri      |  | 8  |  | Texas          |  | 43
|Florida                                  |  | 61 |  | Nevada        |  | 9  |  | Utah           |  | 1 
|Georgia                                  |  | 13 |  | New Hampshire |  | 4  |  | Virginia       |  | 4 
|Hawaii                                   |  | 2  |  | New Jersey    |  | 9  |  | Washington     |  | 7 
|Illinois                                 |  | 14 |  | New York      |  | 22 |  | Wisconsin      |  | 3 
|Indiana                                  |  | 5  |  |               |  |    |  |                |  |   



5



---

##### Table of Contents

In fiscal 2009, Perfumania opened 19 stores, compared with 57 stores in the previous year.
Perfumania continuously monitors store performance and from time to time closes under-performing stores, which typically have been older stores in less trafficked locations. During fiscal 2009, Perfumania closed 4 stores. For fiscal 2010, Perfumania
intends to continue to focus on improving the profitability of its existing stores and management expects to open approximately 4 stores and close approximately 4 stores.

Suppliers

In recent
years, the Company has purchased approximately 90% of its fragrances directly from brand owners/manufacturers and 10% from distributors. Its suppliers include most of the dozen largest fragrance manufacturers in the United States. The distributors
represent, for the most part, long-standing relationships, some of which are also customers of the Company. The Company maintains a regular dialogue with all designer fragrance brand manufacturers directed toward broadening its product offerings to
its customers. The Company believes that having both wholesale and retail customers is desirable to most designer fragrance brand manufacturers and enhances its opportunities to further expand these relationships. The Companys success in
obtaining product in wide assortments and at favorable prices has been enhanced by the greater scale resulting from leveraging the additional bargaining power with suppliers due to the Merger. In addition, the recent consolidation in the United
States department store business and the weak global economy which has impacted United States department store fragrance sales has resulted in favorable buying opportunities for the Company with some of the largest fragrance manufacturers. As is
customary in the fragrance industry, the Company has no long-term or exclusive contracts with suppliers.

Marketing and Sales

The Company works with retailers to develop in store promotions employing signage, displays or unique packaging to
merchandise and promote products in addition to developing ad campaigns for specific events as required by the retailers, e.g., mailers, inserts and national print advertising. The cornerstone of our marketing philosophy for our own stores is to
develop customer awareness that the stores offer an extensive assortment of brand name and designer fragrances at discount prices.

Wholesale sales representatives maintain regular dialogue with customers to generate selling opportunities and to assist them in finding
scarce products at low prices. All sales personnel have access to current inventory information that is generally updated with each order, allowing immediate order confirmation to customers and ensuring that ordered products are in stock for prompt
shipment. The Companys management information system affords customers access to current information on price and product availability to enable them to better plan inventory investments. Customers may elect to receive this information in a
variety of electronic formats that are updated daily, and can transmit orders electronically directly to the Companys data processing system. The reports generated for customers by the management information system also provide information on
manufacturers special price offerings and promotional programs to demonstrate the savings that can be generated so that customers can validate the value of purchasing from the Company compared to other sources. The Company believes that this
gives its salespeople a competitive advantage in customer interactions.

Intellectual Property Rights

The Companys portfolio of fragrance brands is of great importance to its business. Five Star owns the Lutece®, Norell®,
Pavlova®, Realm®, Raffinee® and Royal Secret® brands, among others. It licenses designer and other fragrance brands, such as Bijan®, Gale Hayman®, Michael Jordan®, Pierre Cardin®, Royal Copenhagen®, and Vicky
Tiel®, often acquiring exclusive worldwide distribution rights. Some of these licenses are renewable on a year-to-year basis, while the rest have terms that typically run from two to five years. In addition to the trade name and service mark
Perfumania, Perfumanias stores operate under the trade names Class Perfumes, Fragrance Depot and Perfumania Plus. Perfumania has common law rights to its trade names and service mark in those general areas in which its existing stores are
located.

We primarily rely on trademark law to protect our intellectual property rights. In addition to using registered
trademarks covering licensed brands, we have a proprietary portfolio of more than 55 U.S. registered trademarks and applications and more than 140 foreign registered trademarks and applications. U.S. trademark rights are generally renewable for as
long as the mark is used. We occasionally register the copyright to packaging materials, and we also rely on trade secret and other contractual restrictions. From time to time, we bring litigation against those who, in our opinion, infringe our
proprietary rights, but there can be no assurance that either such efforts, or any contractual restrictions used, will be adequate or effective. Also, owners of other brands may, from time to time, allege that we have violated their intellectual
property rights, which may lead to litigation and material legal expense.

Competition

Competition varies among the markets in which the Company competes. As a retailer, the Company competes with a wide range of chains and
large and small stores, as well as manufacturers, including some of the Companys suppliers. In the wholesale



6



---

##### Table of Contents

business, the Company competes with many distributors, of which Elizabeth Arden is the largest. Generally, the basis of competition is brand recognition, quality and price. The Company believes
that the most important reasons for its competitive success in the wholesale business include its established relationships with manufacturers and large customers, popular recognition of its proprietary and licensed brands, and its efficient,
low-cost sourcing strategy and ability to deliver products to consumers at competitive prices. Perfumanias retail competitors include department stores, regional and national retail chains, drug stores, supermarkets, duty-free shops and other
specialty retail stores. Some of its competitors sell fragrances at discount prices and some are part of large national or regional chains that have substantially greater resources and name recognition than Perfumania. Perfumanias stores
compete on the basis of selling price, promotions, customer service, merchandise variety, store location and ambiance. Internet fragrance sales are highly competitive and perfumania.com competes on the basis of selling price, merchandise variety,
ease of selection and cost of delivery. Some of the Companys competitors may enjoy competitive advantages, including greater financial resources that can be devoted to competitive activities, such as sales and marketing, brand development and
strategic acquisitions.

Employees

At January 30, 2010, the Company had 2,116 employees, of whom 216 were involved in warehousing, 1,715 were employed in
Perfumanias retail stores, 152 in marketing, sales and operations, and 33 in finance and administration. Temporary and part-time employees are added between Thanksgiving and Christmas. Substantially all the warehouse employees are represented
by a union. The Company has never experienced a work stoppage, strike or other interruption in business as a result of a labor dispute.

Distribution

Perfumania
utilizes independent national trucking companies, primarily UPS, to deliver merchandise to its stores and wholesale customers. Retail store deliveries generally are made weekly, with more frequent deliveries during the holiday season. Such
deliveries permit the stores to minimize inventory storage space and increase the space available for display and sale of merchandise. Sales of perfumania.com are shipped primarily via UPS and are typically delivered within a few days of being
ordered.

Forward Looking Statements

Some of the statements in this report, including those that contain the words anticipate, believe,
plan, estimate, expect, should, intend, and other similar expressions, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.
These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements
expressed or implied by those forward-looking statements. Among the factors that could cause actual results, performance or achievement to differ materially from those described or implied in the forward-looking statements are our ability to
integrate and achieve synergies between the Perfumania and Model Reorg businesses, our ability to service our obligations, our ability to comply with the covenants in our senior credit facility, general economic conditions including a decrease in
discretionary spending by consumers, competition, the ability to raise additional capital to finance our expansion, and the matters discussed in Risk-Factors below.



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

The
following sets forth risk factors known to us that may materially adversely affect the Company and its results of operations or our shareholders investment.

We could face liquidity and working capital constraints if we are unable to generate sufficient cash flows from operations

If we are unable to generate sufficient cash flows from operations to service our obligations, we could face liquidity and working
capital constraints, which could adversely impact our future operations and growth. If we need to raise additional funds to support our operations, we may not be able to do so on favorable terms, or at all. Without such funding, we may need to
modify or abandon our growth strategy or eliminate product offerings, any of which could negatively impact our financial position.

Failure
to comply with a financial covenant in our credit facility could result in our inability to borrow additional funds

We
have incurred substantial indebtedness to fund our business operations. Our Senior Credit Facility requires us to maintain compliance with a minimum fixed charge coverage ratio covenant. Our ability to meet this covenant in the future can be
affected by events beyond our control, and therefore we may be unable to meet this covenant. If our actual results deviate significantly from our projections, we may not be in compliance with the covenant or the lenders could impose additional
reserves within their reasonable credit judgment, and we might not be allowed to borrow under the Senior Credit Facility or may be required to



7



---

##### Table of Contents

accelerate repayment. If we were not able to borrow under our Senior Credit Facility, we would be required to develop an alternative source of liquidity, or to sell additional securities which
would result in dilution to existing shareholders. Without a source of financing, we could experience cash flow difficulties and be forced to curtail our then current operations. Due to the weakness in the credit markets, we may not be able to
obtain replacement financing or, if we can obtain such refinancing, there can be no assurance that the terms of a new facility would be on terms comparable to the current Senior Credit Facility. If we are unable to obtain adequate replacement
financing, our operations and financial condition would be materially adversely impacted and we would be forced to seek an alternative source of liquidity, such as by selling additional securities, to continue operations, or to limit our operations.

We may have problems raising money needed in the future, which could adversely impact operations or existing stockholders

Our growth strategy includes selectively opening and operating new Perfumania retail locations and increasing the average retail sales
per store. We may need to obtain funding to achieve our growth strategy. Additional financing may not be available on acceptable terms, if at all, which would adversely affect our operations. In order to obtain additional liquidity, we might issue
additional common stock which could dilute our existing shareholders ownership interest or we may be required to issue securities with greater rights than those currently possessed by holders of our common stock. We may also be required to
take other actions, which may lessen the value of our common stock, including borrowing money on terms that are not favorable.

The beauty
industry is highly competitive and if we cannot effectively compete our business and results of operations will suffer

The beauty industry is highly competitive and can change rapidly due to consumer preferences and industry trends. Some of our competitors
sell fragrances at discount prices and some are part of large national or regional chains that have substantially greater resources and name recognition than we do. Perfumanias stores compete on the basis of selling price, customer service,
merchandise variety and store location. Many of our current and potential competitors have greater financial, technical, operational, and marketing resources. We may not be able to compete successfully against these competitors in developing our
products and services. These factors, as well as demographic trends, economic conditions and discount pricing strategies by competitors, could result in increased competition and could have a material adverse effect on our profitability, operating
cash flow, and many other aspects of our business, prospects, results of operations and financial condition.

The current economy is
depressing consumer spending patterns, which will adversely affect our business

Our business is sensitive to a number of
factors that influence the levels of consumer spending, including political and economic conditions such as recessionary environments, the levels of disposable consumer income, consumer debt, interest rates and consumer confidence. The global
economic downturn and the related increases in unemployment have significantly reduced consumer confidence and spending and customer traffic. If such conditions persist, consumer spending levels and customer traffic could decline further, which
would have an adverse effect on our business and our results of operations.

The current economy is reducing our wholesale customers
ability to pay us, which will adversely affect our business

The global economic downturn has reduced the availability of
credit for businesses. Some of our customers have also experienced declining financial performance. These conditions affect their ability to pay amounts owed to us on a timely basis or at all. There can be no assurance that government responses to
the economic disruptions will increase liquidity and the availability of credit, and our wholesale customers may be unable to borrow funds on acceptable terms. Any economic decline affecting our customers would adversely affect our business and
results of operations.

If Perfumania cannot successfully manage its growth, our business will be adversely affected

We may not be able to sustain growth in revenues. Perfumanias growth is somewhat dependent upon opening and operating new retail
stores on a profitable basis, which in turn is subject to, among other things, securing suitable store sites on satisfactory terms, hiring, training and retaining qualified management and other personnel, having adequate capital resources and
successfully integrating new stores into existing operations. Circumstances outside our control could negatively affect these anticipated store openings. Perfumanias new stores may take up to three years to reach planned operating levels. It
is possible that Perfumanias new stores might not achieve sales and profitability comparable to existing stores, and it is possible that the opening of new locations might adversely affect sales at existing locations. The failure to expand by
successfully opening new stores as planned or the failure of a significant number of these stores to perform as planned, could have a material adverse effect on our business and our results of operations.



8



---

##### Table of Contents

The market for real estate is competitive, which could adversely impact our results

Our ability to effectively obtain real estate to open new stores depends upon the availability of real estate that meets our criteria,
including traffic, square footage, co-tenancies, lease economics, demographics, and other factors, and our ability to negotiate terms that meet our financial targets. In addition, we must be able to effectively renew our existing store leases.
Failure to secure real estate locations adequate to meet annual targets, as well as effectively managing the profitability of our existing stores, could have a material adverse effect on our business and our results of operations.

If we are unable to effectively manage the inventory we sell on consignment, we will not achieve our expected results

Our business includes a significant portion of consigned sales, and our revenue recognition policy defers recognition of revenue for this
type of sales. Consignment sales remain in inventory until the products are sold to end users and, if not sold, the inventory may be returned to us upon termination of the consignment relationships. The turnover frequency of our inventory on
consignment is critical to generating regular cash flow in amounts necessary to keep financing costs to targeted levels and to purchase additional inventory. If this turnover is not sufficiently frequent, our financing costs may exceed targeted
levels and we may be unable to generate regular cash flow in amounts necessary to purchase additional inventory to meet the demand for other products. In addition, slow inventory turnover may force us to reduce prices and accept lower margins to
sell consigned products.

Our business is subject to seasonal fluctuations, which could lead to fluctuations in our stock price

We have historically experienced and expect to continue experiencing higher sales in the fourth fiscal quarter than in
any of the first three fiscal quarters. Purchases of fragrances as gift items increase during the holiday season, which results in significantly higher fourth fiscal quarter retail sales. Sales levels of new and existing stores are affected by a
variety of factors, including the retail sales environment, the level of competition, the effect of marketing and promotional programs, acceptance of new product introductions, adverse weather conditions, general economic conditions and other
factors beyond our control. Our quarterly results may also vary as a result of the timing of new store openings and store closings, net sales contributed by new stores and fluctuations in comparable sales of existing stores. If our quarterly
operating results are below expectations, our stock price might decline.

We may experience shortages of the merchandise we need because we
do not have long-term agreements with suppliers

Our success depends to a large degree on our ability to provide an
extensive assortment of brand name and designer fragrances. We have no long-term purchase contracts or other contractual assurance of continued supply, pricing or access to new products. If we are unable to obtain merchandise from one or more key
suppliers on a timely basis or acceptable terms, or if there is a material change in our ability to obtain necessary merchandise, our results of operations could be adversely affected.

We could be subject to litigation because of the merchandising aspect of our business

Some of the merchandise we purchase from suppliers might be manufactured by entities that are not the owners of the trademarks or
copyrights for the merchandise. The owner of a particular trademark or copyright may challenge us to demonstrate that the specific merchandise was produced and sold with the proper authority, and if we are unable to demonstrate this, we could, among
other things, be restricted from reselling the particular merchandise or be subjected to other liabilities. This type of restriction could adversely affect our business and results of operations.

Our stock price volatility could result in litigation, substantial cost, and diversion of managements attention

The price of our common stock has been and likely will continue to be subject to wide fluctuations in response to a number of events,
such as:



| |  |  | quarterly variations in operating results;
| | - |  | ------------------------------------------



| |  |  | acquisitions, capital commitments or strategic alliances by us or our competitors;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | legal and regulatory matters that are applicable to our business;
| | - |  | -----------------------------------------------------------------



| |  |  | the operating and stock price performances of other companies that investors may deem comparable to us;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | news reports relating to trends in our markets; and
| | - |  | ---------------------------------------------------



| |  |  | the amount of shares constituting our public float.
| | - |  | ---------------------------------------------------

In addition, the stock market in general has experienced significant price and volume fluctuations that often have been unrelated to the
performance of specific companies. The broad market fluctuations may adversely affect the market price of our common stock, regardless of our operating performance. Our stock price volatility could result in litigation, including class action
lawsuits, which would require substantial monetary cost to defend, as well as the diversion of management attention from day-to-day activities which could negatively affect operating performance. Such litigation could also have a negative impact on
the price of our common stock due to the uncertainty and negative publicity associated with litigation.



9



---

##### Table of Contents

Future growth may place strains on our managerial, operational and financial resources

If we grow as we anticipate, a significant strain on our managerial, operational and financial resources may occur. Future growth or
increase in the number of our strategic relationships could strain our managerial, operational and financial resources, inhibiting our ability to achieve the execution necessary to successfully implement our business plan.

The loss of or disruption in our distribution facility could have a material adverse effect on our business

We currently have one distribution facility located in Bellport, New York. In addition we use third-party fulfillment centers in New York
and New Jersey. The loss of, or damage to any of these facilities, as well as the inventory stored therein, could adversely affect our business, prospects, results of operations, financial condition or cash flows.

Expanding our business through acquisitions and investments in other businesses and technologies presents special risks that may disrupt our business

We may expand through the acquisition of and investment in other businesses. Acquisitions involve a number of special
problems, including:



| |  |  | difficulty integrating acquired technologies, operations, and personnel with our existing business;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | diversion of managements attention in connection with both negotiating the acquisitions and integrating the assets;
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | the need for additional financing;
| | - |  | ----------------------------------



| |  |  | strain on managerial, operational and financial resources as management tries to oversee larger operations; and
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | exposure to unforeseen liabilities of acquired companies.
| | - |  | ---------------------------------------------------------

We may not be able to successfully address these problems. Moreover, our future operating results will depend to a significant degree on
our ability to successfully manage growth or integrate acquisitions.

Current economic conditions and the global financial crisis may have
an impact on our business and financial condition in ways that we currently cannot predict

The global economy has
experienced a significant contraction, with an almost unprecedented lack of availability of business and consumer credit. This decrease and any future decrease in economic activity in the United States or in other regions of the world in which we do
business could adversely affect our financial condition and results of operations. Continued and potentially increased volatility, instability and economic weakness and a resulting decrease in discretionary consumer and business spending may result
in a reduction in our revenues. We currently cannot predict the extent to which our revenues may be impacted.

In addition,
our ability to make acquisitions depends, in part, on the availability of equity and debt financing. The credit markets and the general economy have experienced a period of large scale turmoil and upheaval. As a result, equity and debt financing
from the capital markets may not be available to us on acceptable terms and may not be available for some time. This may limit our ability to pursue an acquisition-based strategy.

The Company maintains operating bank accounts at a number of financial institutions in the United States. Some of the Companys cash
balances in the United States are in excess of the governments Federal Deposit Insurance Corporation insurance limits. The FDIC insures deposits in most banks and savings associations located in the United States. We could incur substantial
losses if the underlying financial institutions fail or are otherwise unable to return our deposits.

Any weakness in internal control over
financial reporting or disclosure controls and procedures could result in a loss of investor confidence in our financial reports and lead to a stock price decline

We are required to maintain effective internal control over financial reporting, as well as effective disclosure controls and procedures,
complying with SEC rules and covering all our business operations. Any failure to have effective internal control over financial reporting or disclosure controls and procedures covering our business could cause investors to lose confidence in the
accuracy and completeness of our financial reports, limit our ability to raise financing or lead to regulatory sanctions, any of which could result in a material adverse effect on our business or a decline in the market price of our common stock.



10



---

##### Table of Contents

If we fail to protect the security of personal information about our retail customers, our
reputation could suffer and we could suffer financial harm

We receive and store personal information about the
customers of our retail businesses. The regulatory environment for information security is increasingly demanding, and our customers have a high expectation that we will protect their personal information. If we experience a data security
breach, we could be exposed to costly government enforcement actions and private litigation. In addition, this could damage our reputation and our customers could lose confidence in us, which could cause them
to stop using credit cards to purchase our products or stop shopping at our stores altogether. Such events could lead to lost future sales, fines or lawsuits, which would adversely affect our results of operations.

Control of our management and policies is with our principal shareholders, who could take actions that are not in the best interest of the other
shareholders

Stephen and Glenn Nussdorf beneficially own an aggregate of approximately 61.6% of our outstanding common
stock, assuming conversion of their convertible note and exercise of the Warrants they received in the Merger. Including shares and Warrants owned by their sister, Arlene Nussdorf, the Nussdorfs beneficially own approximately 79.0% of our capital
stock in aggregate. As a result, they are able to direct our corporate policies and can act unilaterally to approve most actions requiring shareholder approval under law or our governing documents. The Nussdorfs collective stock ownership may
have the effect of delaying or preventing policies or actions deemed desirable by our Board of Directors, such as a business combination that might be in the interests of our other shareholders, which in turn could materially and adversely affect
the market price of our common stock. Conversely, such ownership may cause us to implement policies that are not in the best interests of our other shareholders.

We also have a material amount of indebtedness to the Nussdorfs and their affiliates. As significant creditors, the Nussdorfs may refuse
consent to actions our Board may consider necessary or may be able to demand repayment of the debt in the event of default.

We are a controlled corporation under the NASDAQ rules. Accordingly, we are not required to have a board of directors with a
majority of independent directors, to have executive compensation determined by an independent compensation committee, or to have our directors nominated by a majority of the independent directors. This could increase the extent to which the
principal shareholders are able to control our operations to the possible detriment of the other shareholders.

Furthermore,
we have agreed that, in certain circumstances, we will register with the SEC the resale of the shares of our common stock that the former Model Reorg shareholders, including the Nussdorfs, received in the Merger. The former Model Reorg shareholders
may require that, in the event of any marketing limitation on the number of shares included in an applicable registration statement, their shares be registered on a pro rata basis with shares being registered for parties that have obtained
registration rights in connection with providing financing to us. This may limit our ability to obtain financing in the future.

If we
cannot successfully integrate E Com and Model Reorg businesses, our business and growth will be adversely impacted

While
we have substantially completed the integration of the Model Reorg and E Com operations, there can be no assurance that anticipated synergies will be achieved. Any failure or delay in completing the integration or achieving such synergies could have
a material adverse effect on the business, results of operations, financial condition and cash flows of the combined company.

The absence
of contracts with customers or suppliers could result in loss of key customers or suppliers, which would have a material adverse effect on our business

We do not have long-term or exclusive contracts with our customers or with the suppliers of distributed brands. Suppliers of distributed
brands generally may choose to reduce or eliminate the volume of their products we distribute, including supplying products to our wholesale customers directly or through another distributor. Our wholesale customers are generally able to cancel
orders or delay the delivery of products on short notice. The loss of any key suppliers or customers, or a change in our relationship with any of them, could have a material adverse effect on our business, prospects, and financial condition.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------

Not applicable.



11



---

##### Table of Contents

|ITEM 2. | PROPERTIES
|------- | ----------

The
Companys principal executive offices and distribution center are located at 35 Sawgrass Drive, Suite 2, Bellport, New York 11713. The Company subleases 280,000 square feet of this 560,000 square foot facility and began using this space in
December 2007. This warehouse houses goods for both wholesale and retail segments. The space is leased through September 2027. An additional administrative office is located in Sunrise, Florida, which is leased through December 2017 and is currently
being marketed for sublease, and an additional warehouse is located in Hicksville, New York, which is currently vacant, is leased through December 2010 and is also currently being marketed for sublease.

All of Perfumanias retail stores are located in leased premises. As of January 30, 2010, the Company had a total of
approximately 533,000 leased store square feet with an average store size of 1,440 square feet. Most of the store leases provide for the payment of a fixed amount of base rent plus a percentage of sales, ranging from 3% to 15%, over certain minimum
sales levels. Store leases typically require Perfumania to pay its proportionate share of common area expenses, real estate taxes, utility charges, insurance premiums and certain other costs. Some of Perfumanias leases permit the termination
of the lease if specified minimum sales levels are not met. See Note 14 to our consolidated financial statements for additional information with respect to our store leases.



|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------

We are
involved in legal proceedings in the ordinary course of business. Management cannot presently predict the outcome of these matters, although management believes that the ultimate resolution of these matters will not have a materially adverse effect
on our financial position, operations or cash flows.



|ITEM 4. | RESERVED
|------- | --------



12



---

##### Table of Contents

PART II.



|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------

MARKET INFORMATION

Our
common stock is traded on the NASDAQ Stock Market under the symbol PERF. The following table sets forth the high and low sales prices for our common stock for the periods indicated, as reported by the NASDAQ Stock Market.



|                   |  |      |       |     |   |      
|------------------ |  | ---- | ----- | --- | - | -----
|FISCAL 2009        |  | HIGH |       | LOW
|                   |  |     
|First Quarter      |  | $    | 5.69  |     | $ | 1.00 
|Second Quarter     |  | $    | 4.84  |     | $ | 2.02 
|Third Quarter      |  | $    | 3.57  |     | $ | 1.60 
|Fourth Quarter     |  | $    | 7.49  |     | $ | 3.22 
|                   |  |     
|FISCAL 2008        |  | HIGH |       | LOW
|                   |  |     
|First Quarter (1)  |  | $    | 27.96 |     | $ | 13.01
|Second Quarter (1) |  | $    | 24.00 |     | $ | 11.60
|Third Quarter      |  | $    | 24.18 |     | $ | 3.10 
|Fourth Quarter     |  | $    | 5.49  |     | $ | 2.48 



|(1) | Refers to the first two quarters of E Coms fiscal 2008, from February 3, 2008 to August 2, 2008. Model Reorgs shares were not
publicly traded before the Merger.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

As of April 26, 2010, there were 50 holders of record, which
excluded common stock held in street name.

DIVIDEND POLICY

We have not declared or paid any dividends on our common stock and do not currently intend to declare or pay cash dividends in the
foreseeable future. Payment of dividends, if any, will be at the discretion of the Board of Directors after taking into account various factors, including our financial condition, results of operations, current and anticipated cash needs and plans
for expansion.

Our bank credit facility prohibits us from paying dividends or making other distributions to shareholders.



|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------

The selected financial data presented below is derived from the following audited consolidated financial statements of the Company or
Model Reorg, as the case may be. The (i) consolidated statement of operations data for fiscal years 2009 and 2008 and (ii) consolidated balance sheet data as of January 30, 2010 and January 31, 2009 have been taken or derived
from the Companys audited consolidated financial statements included in Item 8 of this Form 10-K. The consolidated statement of operations data for the thirteen weeks ended February 2, 2008 and the consolidated balance sheet data as
of February 2, 2008 have been taken or derived from Model Reorgs audited consolidated financial statements included in our Form 10-K filed with the SEC on July 2, 2009. The consolidated statement of operations data for fiscal years
2007, 2006 and 2005 and the consolidated balance sheet data as of October 31, 2007 and 2006 have been taken or derived from Model Reorgs audited consolidated financial statements included in our proxy statement filed with the SEC on
July 25, 2008. The consolidated balance sheet data as of October 31, 2005 has been taken or derived from audited consolidated financial statements of Model Reorg that have not been filed with the SEC.

Our fiscal year is a 52 or 53 week period ending on the Saturday closest to January 31, and Model Reorgs fiscal year ended on
October 31 each year. Each of the fiscal years shown included 52 weeks.

The selected historical financial data set forth
below is not necessarily indicative of our future performance. It should be read together with Managements Discussion and Analysis of Financial Condition and Results of Operations and the consolidated financial statements and notes
to those statements included in Items 7 and 8, respectively, of this Form 10-K. The data for fiscal year 2008 represents the results of Model Reorg prior to the Merger and those of the consolidated companies starting on the Merger date,
August 11, 2008. All periods presented prior to fiscal year 2008 are strictly representative of the results of Model Reorg prior to the Merger.



13



---

##### Table of Contents

|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|------------------------------------------------- |  | ------------------------------------ | --------- | -- | --------------------- | -------------- | ----------------------------- | --------------------- |  | --------------- | --------- | ----------------- | - | --------- | ---- | - | --------- | - |  | - | --------- |  | - | ---------
|                                                  |  | Fiscal Year Ended                    |           |    | Thirteen Weeks Ended  |                | Fiscal Year Ended October 31,
|                                                  |  | January 30,2010                      |           |    | January 31,2009       |                |                               | February 2,2008       |  | February 3,2007 |           | 2007              |   |           | 2006 |   | 2005     
|                                                  |  | (unaudited)                         
|                                                  |  | (in thousands, except share amounts)
|STATEMENT OF OPERATIONS DATA:                     |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Net sales, retail                                 |  | $                                    | 344,295   |    |                       | $              | 225,867                       |                       |  | $               | 30,363    |                   | $ | 30,465    |      | $ | 76,369    |   |  | $ | 73,990    |  | $ | 68,971   
|Net sales, wholesale                              |  |                                      | 166,627   |    |                       |                | 203,427                       |                       |  |                 | 85,106    |                   |   | 74,019    |      |   | 251,343   |   |  |   | 264,371   |  |   | 247,936  
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Total net sales                                   |  |                                      | 510,922   |    |                       |                | 429,294                       |                       |  |                 | 115,469   |                   |   | 104,484   |      |   | 327,712   |   |  |   | 338,361   |  |   | 316,907  
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Gross profit, retail                              |  |                                      | 145,631   |    |                       |                | 92,540                        |                       |  |                 | 11,758    |                   |   | 11,529    |      |   | 30,040    |   |  |   | 29,945    |  |   | 27,941   
|Gross profit, wholesale                           |  |                                      | 33,159    |    |                       |                | 42,280                        |                       |  |                 | 21,899    |                   |   | 16,069    |      |   | 60,469    |   |  |   | 63,092    |  |   | 53,519   
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Total gross profit                                |  |                                      | 178,790   |    |                       |                | 134,820                       |                       |  |                 | 33,657    |                   |   | 27,598    |      |   | 90,509    |   |  |   | 93,037    |  |   | 81,460   
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Selling, general and administrative expenses      |  |                                      | 164,141   |    |                       |                | 119,994                       |                       |  |                 | 19,622    |                   |   | 17,407    |      |   | 60,113    |   |  |   | 57,548    |  |   | 54,689   
|Asset impairment                                  |  |                                      | 2,320     |    |                       |                | 68,078                        |                       |  |                 |          |                   |   |          |      |   |          |   |  |   |          |  |   |         
|Depreciation and amortization                     |  |                                      | 9,766     |    |                       |                | 7,423                         |                       |  |                 | 340       |                   |   | 415       |      |   | 1,411     |   |  |   | 1,721     |  |   | 2,469    
|Provision (recovery) on vendor advances           |  |                                      |          |    |                       |                |                              |                       |  |                 |          |                   |   |          |      |   | (2,367    | ) |  |   | 2,367     |  |   |         
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Total operating expenses                          |  |                                      | 176,227   |    |                       |                | 195,495                       |                       |  |                 | 19,962    |                   |   | 17,822    |      |   | 59,157    |   |  |   | 61,636    |  |   | 57,158   
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Income (loss) from operations                     |  |                                      | 2,563     |    |                       |                | (60,675                       | )                     |  |                 | 13,695    |                   |   | 9,776     |      |   | 31,352    |   |  |   | 31,401    |  |   | 24,302   
|Interest expense                                  |  |                                      | 18,202    |    |                       |                | 12,023                        |                       |  |                 | 3,201     |                   |   | 3,486     |      |   | 12,749    |   |  |   | 14,506    |  |   | 11,179   
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|(Loss) income before income tax expense           |  |                                      | (15,639   | )  |                       |                | (72,698                       | )                     |  |                 | 10,494    |                   |   | 6,290     |      |   | 18,603    |   |  |   | 16,895    |  |   | 13,123   
|Income tax provision                              |  |                                      | 189       |    |                       |                | 14,262                        |                       |  |                 | 4,387     |                   |   | 2,515     |      |   | 7,353     |   |  |   | 6,854     |  |   | 5,121    
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Net (loss) income                                 |  | $                                    | (15,828   | )  |                       | $              | (86,960                       | )                     |  | $               | 6,107     |                   | $ | 3,775     |      | $ | 11,250    |   |  | $ | 10,041    |  | $ | 8,002    
|                                                  |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Weighted average shares outstanding: (A)          |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Basic and diluted                                 |  |                                      | 8,966,417 |    |                       |                | 7,364,203                     |                       |  |                 | 5,900,000 |                   |   | 5,315,315 |      |   | 5,368,468 |   |  |   | 5,315,315 |  |   | 5,315,315
|                                                  |  |                                      |           |    |                       |                |                              
|Basic and diluted net (loss) income per share     |  | $                                    | (1.77     | )  |                       | $              | (15.41                        | )                     |  | $               | 1.04      |                   | $ | 0.71      |      | $ | 2.10      |   |  | $ | 1.89      |  | $ | 1.51     
|                                                  |  |                                      |           |    |                      
|                                                  |  | As of January 30,2010                |           |    | As of January 31,2009 |                |                               | As of February 2,2008 |  |                 |           | As of October 31,
|                                                  |  |                                      |           |    |                       |                | 2007                          |                       |  | 2006            |           | 2005             
|                                                  |  | (in thousands)                       |           |    |                       | (in thousands)
|BALANCE SHEET DATA:                               |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Working capital (B)                               |  | $                                    | 125,112   |    |                       | $              | 124,088                       |                       |  | $               | 225,502   |                   |   |           |      | $ | 267,174   |   |  | $ | 238,922   |  | $ | 266,244  
|Total assets                                      |  |                                      | 306,585   |    |                       |                | 400,130                       |                       |  |                 | 299,373   |                   |   |           |      |   | 344,988   |   |  |   | 306,844   |  |   | 318,931  
|Long-term debt, excluding current portion(B)      |  |                                      | 95,739    |    |                       |                | 96,379                        |                       |  |                 | 167,603   |                   |   |           |      |   | 215,227   |   |  |   | 197,521   |  |   | 231,995  
|Total shareholders equity                        |  |                                      | 64,091    |    |                       |                | 79,881                        |                       |  |                 | 90,718    |                   |   |           |      |   | 84,611    |   |  |   | 61,635    |  |   | 51,595   
|                                                  |  |                                      |           |    |                       |                |                              
|SELECTED OPERATING DATA:                          |  |                                      |           |    |                       |                |                               |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Number of Perfumania stores open at end of period |  |                                      | 370       |    |                       |                | 355                           |                       |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          
|Perfumania comparable store sales decrease        |  |                                      | (3.6      | )% |                       |                | (4.4                          | )%                    |  |                 |           |                   |   |           |      |   |           |   |  |   |           |  |   |          



|(A) | Model Reorg share numbers for periods before February 2, 2008 represent the 5.9 million shares issued by the Company in the Merger in exchange for the common
shares of Model Reorg. They do not include the 1.5 million shares issuable upon exercise of the Warrants issued by the Company in the Merger since they would have been antidilutive as E Coms average market price was lower than the Warrant
exercise price during each relevant period. Since Model Reorg had only 96.9 shares outstanding, this treatment permits a more meaningful presentation of Model Reorgs income per share.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | The Companys Senior Credit Facility is classified as a current liability as of January 30, 2010 and January 31, 2009. It is included in long-term debt,
excluding current portion for all other periods presented in this balance sheet data.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

GENERAL

Management Overview

On August 11, 2008, we issued 5,900,000 shares of our common stock and Warrants to purchase an additional 1,500,000
shares of our common stock in exchange for the shares of Model Reorg, which merged into our wholly-owned subsidiary, Model Reorg Acquisition LLC. Because the shares issued to the Model Reorg shareholders amounted to approximately 66% of our shares
outstanding after the issuance, the transaction has been accounted for as a reverse acquisition, and Model Reorg was treated as the accounting acquirer. Accordingly, our historical financial statements reflect the historical
results of Model Reorg prior to the



14



---

##### Table of Contents

transaction date of August 11, 2008 and those of the combined companies beginning effective August 11, 2008, and the Merger consideration was allocated among the fair values of E
Coms assets and liabilities as of the Merger date. All intercompany balances and transactions have been eliminated in consolidation. The Company is continuing to use the same fiscal year end, the Saturday closest to January 31, as E Com
used before the Merger.

The Companys net sales increased 19.0% from $429.3 million in fiscal 2008 to $510.9 million in
fiscal 2009, primarily due to the inclusion of the results of the Perfumania retail division for the full year in fiscal 2009. Perfumanias sales rose modestly compared to the prior year as a result of an increase in the number of stores.
Wholesale revenues decreased by 18.1% from the prior period due primarily to the impact of the ongoing, global economic downturn and its resulting reduction in consumer spending. A portion of the decrease was also due to the fact that fiscal
2008s results included $15.4 million of sales to E Com before the Merger.

Principally because of the addition of
Perfumanias operating expenses for full year in fiscal 2009, our operating expenses for fiscal 2009, exclusive of $68.1 million of charges for impairment of long-lived assets and goodwill in fiscal 2008, were $48.8 million or approximately
38.3% higher than those for the previous year. Excluding the charges for impairment of long-lived assets and goodwill and expenses of Perfumanias retail division, operating expenses decreased in fiscal 2009 by $10.0 million or 16.1%.

Including $18.2 million of interest expense, we realized a net loss of approximately $15.8 million in fiscal 2009, compared
with net loss of $87.0 million in fiscal 2008. Excluding the $68.1 million for impairment charges in fiscal 2008, the net loss in fiscal 2008 was $18.9 million.

The following table sets forth selected items from our consolidated statements of operations expressed as a percentage of total net sales
for the periods indicated:

PERCENTAGE OF NET SALES



|                                             |  |                                   |    |  |                                   |   
|-------------------------------------------- |  | --------------------------------- | -- |  | --------------------------------- | --
|                                             |  | Fiscal Year EndedJanuary 30, 2010 |    |  | Fiscal Year EndedJanuary 31, 2009 |   
|Total net sales                              |  | 100.0                             | %  |  | 100.0                             | % 
|                                             |  |                                   |    |  |                                   |   
|Total gross profit                           |  | 35.0                              |    |  | 31.4                              |   
|                                             |  |                                   |    |  |                                   |   
|Selling, general and administrative expenses |  | 32.1                              |    |  | 28.0                              |   
|Asset impairment                             |  | 0.5                               |    |  | 15.9                              |   
|Depreciation and amortization                |  | 1.9                               |    |  | 1.7                               |   
|                                             |  |                                   |    |  |                                   |   
|Total operating expenses                     |  | 34.5                              |    |  | 45.6                              |   
|                                             |  |                                   |    |  |                                   |   
|Income (loss) from operations                |  | 0.5                               |    |  | (14.2                             | ) 
|                                             |  |                                   |    |  |                                   |   
|Interest expense                             |  | 3.6                               |    |  | 2.8                               |   
|                                             |  |                                   |    |  |                                   |   
|Loss before income taxes                     |  | (3.1                              | )  |  | (17.0                             | ) 
|Income tax provision                         |  |                                  |    |  | (3.2                              | ) 
|                                             |  |                                   |    |  |                                   |   
|Net loss                                     |  | (3.1                              | )% |  | (20.2                             | )%
|                                             |  |                                   |    |  |                                   |   

CRITICAL ACCOUNTING ESTIMATES

Our consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States
of America (GAAP). Preparation of these statements requires management to make judgments and estimates that affect the reported amounts of assets, liabilities, revenues and expenses. On an on-going basis, management evaluates its
estimates, including those related to bad debts, inventories, asset impairments, sales returns and allowances, and other contingent assets and liabilities. As such, some accounting policies have a significant impact on amounts reported in these
financial statements. The judgments and estimates made can significantly affect results. Materially different amounts might be reported under different conditions or by using different assumptions. We consider an accounting policy to be critical if
it is both important to the portrayal of our financial condition and results of operations, and requires significant judgment and estimates by management in its application. We have identified certain critical accounting policies that affect the
significant estimates and judgments used in the preparation of our financial statements.



15



---

##### Table of Contents

Accounts Receivable, Net of Allowances

In the normal course of business, we extend credit to wholesale customers that satisfy pre-determined credit criteria. Accounts
receivable, net of allowances, as shown on the consolidated balance sheets, is net of allowances for doubtful accounts. An allowance for doubtful accounts is determined through the analysis of the aging of accounts receivable at the date of the
financial statements, assessments of collectability based on an evaluation of historical and anticipated trends, the financial condition of our customers and an evaluation of the impact of economic conditions. Should circumstances change or economic
conditions deteriorate significantly, we may need to increase our provisions.

Inventory Adjustments and Writeoffs

Inventories are stated at the lower of cost or market, with cost being determined on a weighted average cost basis. We review our
inventory on a regular basis for excess and potentially slow moving inventory based on prior sales, forecasted demand, historical experience and through specific identification of obsolete or damaged merchandise and we record adjustments to reduce
the carrying value of inventory to the lower of cost or market in accordance with our assessment. If actual sales are less than our forecasts, additional writeoffs could be necessary. Inventory shrinkage is estimated and accrued between physical
inventory counts. Significant differences between future experience and that which was projected (for either the shrinkage or inventory reserves) could affect the recorded amounts of inventory and cost of sales.

Impairment of Long-Lived Assets

When events or changes in circumstances indicate that the carrying values of long-lived assets may be impaired, an evaluation of
recoverability is performed by comparing the carrying value of the assets to projected future undiscounted cash flows in addition to other quantitative and qualitative analyses. Inherent in this process is significant management judgment as to the
projected cash flows. Upon indication that the carrying value of such assets may not be recoverable, the Company recognizes an impairment loss as a charge against current operations. Property and equipment assets are grouped at the lowest level for
which there are identifiable cash flows when assessing impairment. Cash flows for retail assets are identified at the individual store level. Factors that could trigger an impairment review include a significant underperformance relative to expected
historical or projected future operating results, or a significant negative industry or economic trend. Judgments are also made as to whether under-performing stores should be closed. Even if a decision has been made not to close an under-performing
store, the assets at that store may be impaired.

Due in part to the deteriorating United States economy and resulting decline
in retail sales which began in the fourth quarter of fiscal 2008, the Company conducted an internal review of its long-lived assets at the store level in the fourth quarter of fiscal 2008 and determined that the carrying value of certain assets
exceeded their projected future undiscounted cash flows. The Company then determined the fair value of the identified long-lived assets by discounting their projected future cash flows using a rate approximating the Companys weighted average
cost of capital, which resulted in an impairment charge of approximately $3.3 million. The Company conducted a similar review of its long-lived assets at the store level in the fourth quarter of fiscal 2009 and recorded an impairment charge of
approximately $2.3 million.

As the projection of future cash flows requires the use of judgments and estimates, if actual
results are materially different than these judgments or estimates, additional charges could be necessary. Significant deterioration in the performance of the Companys stores compared to projections could result in significant additional asset
impairments.

Impairment of Intangible Assets

The Companys owned tradenames that have been determined to have indefinite lives are not subject to amortization but are reviewed at
least annually for potential impairment. The fair values are estimated and compared to their carrying values. Fair value is principally estimated using a discounted cash flow model which depends on, among other factors, estimates of future sales and
expense trends, liquidity and capitalization. We base our fair value estimates on assumptions we believe to be reasonable, but which are unpredictable and inherently uncertain. Actual future results may differ from those estimates. We recognize an
impairment loss when the estimated fair value is less than the carrying value.

Trademarks, including tradenames and owned
licenses having finite lives are amortized over their respective lives to their estimated residual values and are also reviewed for impairment. The recoverability of the carrying values of all long-lived assets with finite lives is re-evaluated when
changes in circumstances indicate the assets value may be impaired.

Since the third quarter of fiscal 2008, the capital
markets experienced substantial volatility and the Companys stock price declined substantially, causing the Companys book value to exceed its market capitalization, plus a reasonable control premium. In addition, the operating
performance and cash flows of our retail and wholesale segments declined during the fourth quarter of fiscal 2008. Accordingly, the Company compared its market capitalization to the combined fair values of its reporting units and analyzed its



16



---

##### Table of Contents

future cash flow projections. Based on managements impairment review at January 31, 2009, we determined that goodwill was impaired in full and a portion of Perfumanias tradename
was impaired, and we recorded an impairment charge in fiscal 2008. There was no recorded goodwill as of January 30, 2010. Based on managements impairment review at January 30, 2010, there was no impairment of trademarks or tradenames
in fiscal 2009. We will continue to monitor the expected future cash flows of the Companys reporting units and the long-term market capitalization trends to assess the carrying values of the intangible assets. Further declines could result in
additional impairment charges.

Sales and Allowances

Revenue from wholesale transactions is recorded when title passes. Wholesale revenue is recorded net of returns, discounts and allowances.
Revenue from retail sales is recorded, net of discounts, at the point of sale for Perfumania stores, and for consignment sales, when sale to the ultimate customer occurs. Revenue from Internet sales is recognized at the time products are delivered
to customers. We record an estimate of returns, discounts and allowances, and review and refine these estimates on a regular basis based on current experience and trends. Our historical estimates of these costs have not differed materially from
actual results, however, if the actual rate of sales returns increases significantly, our operating results could be adversely affected.

Valuation of Deferred Tax Assets

Accounting guidance requires that deferred tax assets be evaluated for future realization and reduced by a valuation allowance to the
extent we believe it is more likely than not that a portion of these assets will not be realized. The guidance also prescribes a comprehensive model for the financial statement recognition, presentation and disclosure of uncertain tax positions
taken or expected to be taken in an income tax return and also provides guidance on various related matters such as derecognition, interest and penalties, and disclosure. We consider many factors when assessing the likelihood of future realization
of our deferred tax assets including our recent cumulative earnings experience by taxing jurisdiction, expectations of future taxable income, the carry-forward periods available to us for tax reporting purposes and other relevant factors. The range
of possible judgments relating to the valuation of our deferred tax assets is very wide. Significant judgment is required in making these assessments and it is very difficult to predict when, if ever, our assessment may conclude that the remaining
portion of our deferred tax assets is realizable. Significant differences between future experience and that which was projected in calculating deferred tax assets could result in significant additional adjustments to our deferred tax assets and
income tax expense.

FISCAL YEAR 2009 COMPARED TO FISCAL YEAR 2008

As discussed above, because the Merger with Model Reorg was treated as a reverse acquisition for accounting purposes, the consolidated
financial statements for the year ended January 31, 2009 (fiscal 2008) include the results of the Perfumania retail operations only for the period August 11, 2008 through January 31, 2009. However, we also provide information about
Perfumanias business during the period before August 11, 2008 to assist in understanding the trends in our current business, including comparisons between Perfumanias fiscal 2009 and Perfumanias fiscal 2008 net sales, gross
profit and selling, general and administrative expenses. Furthermore, as a result of the Merger, wholesale transactions between Perfumania and Model Reorg that were previously recorded as affiliate transactions became intercompany transactions that
are eliminated in consolidation.

Net Sales:

We recognized net sales of $510.9 million in fiscal 2009, an increase of 19.0% from the $429.3 million recorded in fiscal 2008. The
breakdown of sales between retail and wholesale was as follows:



|                |  |                    |         |                    |       |   |                  |   |                    |  |       |                               |  |       |   
|--------------- |  | ------------------ | ------- | ------------------ | ----- | - | ---------------- | - | ------------------ |  | ----- | ----------------------------- |  | ----- | --
|                |  | For the year ended |        
|                |  | ($ in thousands)   |        
|                |  | January 30, 2010   |         | Percentage ofSales |       |   | January 31, 2009 |   | Percentage ofSales |  |       | PercentageIncrease (Decrease) | 
|                |  |                    |         |                    |      
|Retail          |  | $                  | 344,295 |                    | 67.4  | % |                  | $ | 225,867            |  | 52.6  | %                             |  | 52.4  | % 
|Wholesale       |  |                    | 166,627 |                    | 32.6  | % |                  |   | 203,427            |  | 47.4  | %                             |  | (18.1 | )%
|                |  |                    |         |                    |       |   |                  |   |                    |  |       |                               |  |       |   
|Total net sales |  | $                  | 510,922 |                    | 100.0 | % |                  | $ | 429,294            |  | 100.0 | %                             |  | 19.0  | % 
|                |  |                    |         |                    |       |   |                  |   |                    |  |       |                               |  |       |   



17



---

##### Table of Contents

Excluding the sales from Perfumanias retail division which are included in the above
sales for all of the fiscal year ended January 30, 2010 but only from August 11, 2008 through January 31, 2009 in the prior year, net sales decreased by $39.9 million or 14.0%. Included in wholesale sales are $15.4 million of
pre-Merger sales to E Com in fiscal 2008 which are not recognized following the Merger. The remaining decrease in wholesale sales of $21.4 million is the result of the continuing tightening of credit resources generally, which decreases
customers ability to purchase. Also, the reduction in consumer spending and the weak global economy caused wholesale customers to reduce their demand for fragrance during fiscal 2009.

Perfumanias retail sales for fiscal 2009 increased by 4.7% to $265.9 million compared to fiscal 2008. The average number of stores
operated was 367 in fiscal 2009 versus 329 in the prior year, which contributed to the increase in retail sales. However, Perfumanias comparable store sales decreased by 3.6% during fiscal 2009. Comparable store sales measure sales from stores
that have been open for one year or more. We exclude stores that are closed for renovation from comparable store sales from the month during which renovation commences until the first full month after reopening. The average retail price per unit
sold during fiscal 2009 decreased 4.2% from the prior year while the total number of units sold increased by 9.2%. We attribute the decrease in the average retail price per unit sold to increased promotional activity to drive sales. The increase in
the number of units sold was primarily attributable to the increase in the number of stores operated as well as the increased promotional activity.

Cost of Goods Sold:

Cost of goods sold includes the cost of merchandise sold, inventory valuation adjustments, inventory shortages, damages and freight
charges.Cost of goods sold increased 12.8% from $294.5 million in fiscal 2008 to $332.1 million in fiscal 2009. The breakdown between wholesale and retail was as follows:



|                         |  |                    |         |                  |   |                               |  |       |   
|------------------------ |  | ------------------ | ------- | ---------------- | - | ----------------------------- |  | ----- | --
|                         |  | For the year ended |        
|                         |  | ($ in thousands)   |        
|                         |  | January 30, 2010   |         | January 31, 2009 |   | Percentage Increase(Decrease) | 
|                         |  |                    |        
|Retail                   |  | $                  | 198,664 |                  | $ | 133,327                       |  | 49.0  | % 
|Wholesale                |  |                    | 133,468 |                  |   | 161,147                       |  | (17.2 | )%
|                         |  |                    |         |                  |   |                               |  |       |   
|Total cost of goods sold |  | $                  | 332,132 |                  | $ | 294,474                       |  | 12.8  | % 
|                         |  |                    |         |                  |   |                               |  |       |   

Excluding the cost of goods sold for Perfumanias retail division, which is included in the above cost
of goods sold for all of fiscal 2009 but only the period from August 11, 2008 through January 31, 2009, in the prior year, cost of goods sold decreased by $33.1 million or 15.6%. This decrease was due principally to the decrease in
wholesale sales.

Gross Profit:

Gross profit increased 32.6% from $134.8 million in fiscal 2008 to $178.8 million in fiscal 2009. The breakdown between wholesale and
retail was as follows:



|                   |  |                    |         |                  |   |                               |  |       |   
|------------------ |  | ------------------ | ------- | ---------------- | - | ----------------------------- |  | ----- | --
|                   |  | For the year ended |        
|                   |  | ($ in thousands)   |        
|                   |  | January 30, 2010   |         | January 31, 2009 |   | Percentage Increase(Decrease) | 
|                   |  |                    |        
|Retail             |  | $                  | 145,631 |                  | $ | 92,540                        |  | 57.4  | % 
|Wholesale          |  |                    | 33,159  |                  |   | 42,280                        |  | (21.6 | )%
|                   |  |                    |         |                  |   |                               |  |       |   
|Total gross profit |  | $                  | 178,790 |                  | $ | 134,820                       |  | 32.6  | % 
|                   |  |                    |         |                  |   |                               |  |       |   



18



---

##### Table of Contents

Gross profit percentages for the same periods were:



|                    |  |                    |   |  |                  |  
|------------------- |  | ------------------ | - |  | ---------------- | -
|                    |  | For the year ended |  
|                    |  | January 30, 2010   |   |  | January 31, 2009 |  
|                    |  |                   
|Retail              |  | 42.3               | % |  | 41.0             | %
|Wholesale           |  | 19.9               | % |  | 20.8             | %
|Gross profit margin |  | 35.0               | % |  | 31.4             | %

Excluding the
gross profit from Perfumania which is included in the above gross profit information for all of fiscal 2009 but only from August 11, 2008 through January 31, 2009, in the prior year, gross profit decreased by $6.8 million or 9.3%.
Excluding Perfumanias results, the decrease in gross profit was due to the decrease in wholesale sales discussed above.

Perfumanias retail gross profit for both fiscal 2009 and fiscal 2008 was $112.7 million. For these same periods, Perfumanias
retail gross margins were 42.4% and 44.4%, respectively. The decrease in Perfumanias retail gross margins was due to increased promotional activity in fiscal 2009 to drive sales.

Operating Expenses:

In
fiscal 2009, operating expenses increased 36.5% from $127.4 million in fiscal 2008, to $173.9 million in fiscal 2009 exclusive of impairment charges of $68.1 million and $2.3 million in fiscal 2008 and 2009, respectively, as discussed below. The
increase is due principally to the addition of Perfumanias operating expenses after the Merger on August 11, 2008.

Selling, general and administrative expenses include payroll and related benefits for our distribution centers, sales, store operations,
field management, purchasing and other corporate office and administrative personnel; rent, common area maintenance, real estate taxes and utilities for our stores, distribution centers and corporate office; advertising, consignment fees, sales
promotion, insurance, supplies, freight out, and other administrative expenses. The breakdown of operating expenses was as follows:



|                                    |  |                    |         |                  |   |         |                               |  |        |   
|----------------------------------- |  | ------------------ | ------- | ---------------- | - | ------- | ----------------------------- |  | ------ | --
|                                    |  | For the year ended |        
|                                    |  | ($ in thousands)   |        
|                                    |  | January 30, 2010   |         | January 31, 2009 |   |         | Percentage Increase(Decrease) | 
|                                    |  |                    |        
|Selling, general and administrative |  | $                  | 164,141 |                  | $ | 119,994 |                               |  | 36.8   | % 
|Asset impairment                    |  |                    | 2,320   |                  |   | 68,078  |                               |  | (96.6  | )%
|Depreciation and amortization       |  |                    | 9,766   |                  |   | 7,423   |                               |  | 31.6   | % 
|                                    |  |                    |         |                  |   |         |                               |  |        |   
|Total operating expenses            |  | $                  | 176,227 |                  | $ | 195,495 |                               |  | (9.9   | )%
|                                    |  |                    |         |                  |   |         |                               |  |        |   
|Income (loss) from operations       |  | $                  | 2,563   |                  | $ | (60,675 | )                             |  | (104.2 | )%
|                                    |  |                    |         |                  |   |         |                               |  |        |   

Selling, general and administrative expenses increased 36.8% from $120.0 million in fiscal 2008 to
$164.1 million in fiscal 2009 due to the addition of Perfumanias expenses following August 11, 2008. Excluding Perfumanias selling, general and administrative expenses, which are included for all of fiscal 2009 but only from
August 11, 2008 through January 31, 2009, in the prior fiscal year, selling, general and administrative expenses decreased by $9.4 million or 15.6%. Included in selling, general and administrative expenses are expenses in connection with
service agreements with Quality King Distributors, Inc. (Quality King), which were $0.6 million for fiscal 2009, compared with $1.1 million for fiscal 2008. These service agreements are described in Note 7 to the consolidated financial
statements included in Item 8 of this Form 10-K.

Perfumanias selling, general and administrative expenses for
fiscal 2009 decreased by 0.7% to $113.5 million compared to $114.3 million for the full fiscal year in 2008. While store occupancy costs increased due to the opening of 67 net new stores over the past twenty-four months, following the merger,
certain corporate functions were relocated to the Companys principal executive offices and distribution center in Bellport, New York and these costs are not included in Perfumanias selling, general and administrative expenses for fiscal
2009. In addition, marketing expenses decreased in fiscal 2009 due to reduced spending on advertising.



19



---

##### Table of Contents

There were no charges for impairment of goodwill, trademarks or tradenames in fiscal 2009
compared with non-cash charges of approximately $60.3 million for goodwill and $4.5 million for tradename in fiscal 2008. At the end of both fiscal 2009 and fiscal 2008, we conducted an internal review of the Companys long-lived assets at the
store level and determined that the carrying value of certain assets exceeded their future undiscounted cash flows. We then determined the fair value of the identified long-lived assets by discounting their future cash flows using a rate
approximating the Companys weighted average cost of capital, which resulted in impairment charges of approximately $2.3 million and $3.3 million in fiscal years 2009 and 2008, respectively.

Depreciation and amortization was approximately $9.8 million in fiscal 2009, compared to $7.4 million in fiscal 2008. The majority of the
increase is attributable to including Perfumanias retail division in the reported results for all of fiscal 2009, versus only the period from August 11 through January 31, 2009 in the prior fiscal year.

As a result of the foregoing, we recognized a net income from operations in fiscal 2009 of approximately $2.6 million, compared to a net
loss from operations in fiscal 2008 of $60.7 million.

Other Expenses:



|                 |  |                    |        |                  |   |                     |  |      |  
|---------------- |  | ------------------ | ------ | ---------------- | - | ------------------- |  | ---- | -
|                 |  | For the year ended |       
|                 |  | ($ in thousands)   |       
|                 |  | January 30, 2010   |        | January 31, 2009 |   | Percentage Increase | 
|                 |  |                    |       
|Interest expense |  | $                  | 18,202 |                  | $ | 12,023              |  | 51.4 | %

Interest
expense was approximately $18.2 million for fiscal 2009 compared with approximately $12.0 million in fiscal 2008. The fiscal 2009 amount includes the combined Company for the full fiscal year whereas the fiscal 2008 amount includes Model Reorg prior
to the Merger on August 11, 2008 and then the combined company for the remainder of the year. Overall, the interest rates on total variable interest debt increased by approximately 2.9% during fiscal 2009 as compared to fiscal 2008.

Income Tax Provision:



|                     |  |                    |     |                  |   |                     |  |       |   
|-------------------- |  | ------------------ | --- | ---------------- | - | ------------------- |  | ----- | --
|                     |  | For the year ended |    
|                     |  | ($ in thousands)   |    
|                     |  | January 30, 2010   |     | January 31, 2009 |   | Percentage Decrease | 
|                     |  |                    |    
|Income tax provision |  | $                  | 189 |                  | $ | 14,262              |  | (98.7 | )%

We recognize
deferred tax assets and liabilities for the expected future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and operating loss and tax
credit carry forwards. We recognize valuation allowances to reduce deferred tax assets to the amounts that are more likely than not to be realized. In assessing the likelihood of realization, we consider past taxable income, estimates of future
taxable income and tax planning strategies. We performed a comprehensive review of the likely realization of these assets at January 30, 2010 and January 31, 2009, considering the then current broad economic environment and the challenges
facing retailers for the foreseeable future. At January 31, 2009 we concluded that it was necessary to record a valuation allowance equal to the full amount of our deferred tax assets, which was reflected as a non-cash charge of $19.5 million
in the tax provision for fiscal 2008. In fiscal 2009, we increased the valuation allowance by $7.0 million.

Our effective tax
rates for fiscal 2009 and fiscal 2008 were 1.2% and 19.6%, respectively. In both years, the effective tax rates differed from our federal statutory rates primarily due to the impact of recording the valuation allowances described above and
non-deductible expenses.



20



---

##### Table of Contents

Net Loss

As a result of the foregoing, we realized a net loss of approximately $15.8 million in fiscal 2009, compared to net loss of $87.0 million
in fiscal 2008.

LIQUIDITY AND CAPITAL RESOURCES

Our principal funding requirements are for inventory purchases, financing extended terms on accounts receivable, paying down accounts
payable and debt, opening new stores and renovation of existing stores. Prior to the Merger, Model Reorg also financed extended terms on accounts receivable from E Com. These capital requirements generally have been satisfied through borrowings
under the respective revolving credit facilities and notes payable to affiliates.

The Company has a $250 million revolving
credit facility with a syndicate of banks for which General Electric Capital Corporation (GECC) serves as Agent, Collateral Agent and Lender, GE Capital Markets, Inc. serves as Joint Lead Arranger and Book Runner and Wachovia Capital
Markets serves as Joint Lead Arranger (the Senior Credit Facility). The Senior Credit Facility is used for the Companys general corporate purposes and those of its subsidiaries, including working capital. The Company and certain of
its subsidiaries are co-borrowers under the Senior Credit Facility, and the Companys other subsidiaries have guaranteed all of their obligations thereunder.

The Senior Credit Facility is scheduled to expire on August 11, 2011, when all amounts will be due and payable in full. The Senior
Credit Facility does not require amortization of principal and may be paid before maturity in whole or in part at the Companys option without penalty or premium; provided that, if the Company permanently reduces the revolving commitment in
connection with a prepayment, on or before August 11, 2009, it must pay a prepayment fee equal to 1% of the amount of such reduction, or after such date and on or before August 11, 2010, it must pay a prepayment fee equal to 0.5% of the
prepayment.

Revolving loans under the Senior Credit Facility may be drawn, repaid and reborrowed up to the amount available
under a borrowing base calculated with reference to a specified percentage of the borrowers eligible accounts and a specified percentage of the borrowers eligible inventory from time to time. GECC has the right to impose reserves in its
reasonable credit judgment, whether or not there is an Event of Default, which would effectively reduce the borrowing base and thereby the amount that the borrowers may borrow under the Senior Credit Facility. Under an amendment to the Senior Credit
Facility executed as of May 26, 2009 (Waiver and Amendment No.1), reserves against borrowing availability increasing from $9 million to $15 million at August 4, 2009 and thereafter will automatically apply, in addition to any
reserves that may be imposed from time to time in GECCs reasonable credit judgment. The Senior Credit Facility also includes a sub-limit of $25 million for letters of credit and a sub-limit of $12.5 million for swing line loans (that is,
same-day loans from the lead or agent bank).

As a result of certain covenant defaults, which were waived by Waiver and
Amendment No.1, effective January 23, 2009 through May 26, 2009, GECC elected to impose the Default Rate of interest on outstanding borrowings, which is 2% higher than the interest rate otherwise applicable. The Company was also required
to pay fees equal to 0.375% of the unused amount of the Senior Credit Facility and the outstanding amount of letters of credit under that facility. Under Waiver and Amendment No.1, interest under the Senior Credit Facility for periods after
May 26, 2009 are at the Companys election unless an event of default exists, either (i) the highest of (A) The Wall Street Journal prime rate, (B) the federal funds rate plus .50% or (C) the sum of 3-month
LIBOR plus 1.00% (the Index Rate), in each case plus 3.50% or (ii) LIBOR (but not less than 2.00%) plus 4.50%. The Company is also now required to pay fees equal to 1.00% of the unused amount of the Senior Credit Facility and 4.50%
of the outstanding amount of any letters of credit under that facility.

All obligations of the Company under the Senior
Credit Facility and under any interest rate protection or other hedging arrangements entered into in connection with the Senior Credit Facility are secured by a first priority perfected security interest in all existing and after-acquired personal
property and owned real property owned by the Company and its subsidiaries, which are co-borrowers or guarantors, including, without limitation, 100% (or, in the case of excluded foreign subsidiaries, 66%) of the outstanding equity interests in
their subsidiaries.

The Senior Credit Facility limits the Companys and its subsidiaries ability to, among other
things: incur additional indebtedness; incur liens or guarantee obligations; pay dividends and make other distributions; make investments and enter into joint ventures; dispose of assets; and engage in transactions with affiliates, except for
certain existing arrangements under which the Company leases space and obtains certain business services from affiliated companies and other arrangements in the ordinary course of business. The Senior Credit Facility also provides that short-term
advances to suppliers by the Company and its subsidiaries may not exceed $8 million with respect to all suppliers or $3 million with respect to any one supplier (together with its affiliates).



21



---

##### Table of Contents

Under the Senior Credit Facility, the Company and its subsidiaries have been required to
maintain certain financial ratios, as specified in the agreement. As the Company was not in compliance with certain of these ratios as of November 1, 2008 and January 31, 2009, GECC imposed the Default Rate of interest on outstanding
borrowings, as described above. In order to better align the provisions of the Senior Credit Facility with the Companys current business situation, Waiver and Amendment No.1 waived the covenant defaults and certain other defaults under the
facility, provided for no testing of the minimum fixed charge coverage ratio, the inventory turnover ratio or the maximum leverage ratio covenants for the fiscal quarter ended May 2, 2009, deleted the inventory turnover ratio covenant and the
maximum leverage ratio covenant thereafter, and suspended the minimum fixed charge coverage ratio covenant until the fiscal quarter ending January 30, 2010. The Company was in compliance with the minimum fixed charge coverage ratio covenant
under the Senior Credit Facility as of January 30, 2010.

The Senior Credit Facility also includes other customary events
of default that, if not waived, would permit the lenders to accelerate the indebtedness and terminate the credit facility. Any future defaults that are not waived could result in our having to refinance the Senior Credit Facility and obtain an
alternative source of financing. Due to the current weakness in the credit markets, there is no assurance that such financing would be obtained, or if such refinancing is obtained, that the terms of a new facility would be on terms comparable to the
current Senior Credit Facility. If the Company were unable to obtain such financing, its operations and financial condition would be materially adversely affected and it would be forced to seek an alternative source of liquidity, such as by selling
additional securities, to continue operations, or to limit its operations.

At the closing of the Merger, six estate planning
trusts established by Glenn, Stephen and Arlene Nussdorf (the Nussdorf Trusts) loaned an aggregate of approximately $55 million to the Company on an unsecured basis. At the same time, we issued an unsecured subordinated promissory note
in the principal amount of $35 million to Quality King. Glenn, Stephen and Arlene Nussdorf are principal stockholders of the Company, and Quality King is wholly owned by them. All of the subordinated promissory notes issued to the Nussdorf Trusts
and Quality King are subordinated to the Senior Credit Facility and, pursuant to amendments as of May 26, 2009, no payments of principal or interest may be made before the maturity of the Senior Credit Facility on August 11, 2011. The
maturity date of the subordinated promissory notes payable to the Nussdorf Trusts is February 8, 2012 and that of the note payable to Quality King is June 30, 2012. The Nussdorf Trust notes bear interest at a rate equal to 2% over the rate
in effect from time to time on the revolving loans under the Senior Credit Facility, and the Quality King note bears interest at a rate equal to 1% over the rate in effect from time to time on the revolving loans under the Senior Credit Facility.
Quality King and the Nussdorf Trusts have acknowledged, by instruments dated as of March 15, 2009, that the Companys nonpayment, because of the subordination provisions, of amounts otherwise due under these notes will not constitute a
default under the notes.

On December 9, 2004, E Com issued a Subordinated Convertible Note (the Convertible
Note) to Glenn and Stephen Nussdorf in exchange for a $5 million subordinated secured demand loan made in March 2004. The Convertible Note was originally secured by E Coms assets, but, in connection with the August 11, 2008
financing transactions, Glenn and Stephen Nussdorf released and terminated their security interest. The Convertible Note was originally payable in January 2007; however it was modified in January 2006 to extend the due date to January 2009. The
Convertible Note is subordinate to all bank related indebtedness and, pursuant to a May 26, 2009 amendment, no payments of principal or interest may be made before the maturity of the Senior Credit Facility on August 11, 2011. As a result,
the Convertible Note is currently in default, resulting in an increase of 2% in the nominal interest rate, which is the prime rate plus 1%. The Convertible Note allows Glenn and Stephen Nussdorf to convert any or all of the principal and accrued
interest due on the Convertible Note into shares of the Companys common stock. The conversion price was originally $11.25, which equaled the closing market price of E Coms common stock on December 9, 2004, and was reduced to $7.00
by the May 26, 2009 amendment.

Net cash provided by operating activities during fiscal 2009 was approximately $121.0
million compared with approximately $9.5 million used in operating activities during fiscal 2008. Fiscal 2009 includes the results of the combined companies for the full year while fiscal 2008 includes activities for the combined companies beginning
August 11, 2008. Accounts receivable decreased in fiscal 2009 due to the decrease in sales to our wholesale customers. Inventories decreased due to managements efforts to maximize inventory turns and productivity and reduce overall retail
store and distribution center inventory levels in fiscal 2009. The increase in accounts payable to both affiliates and non-affiliates is due to the timing of payments to our vendors in fiscal 2009.

Our purchases from related parties (E Com before the Merger and Parlux Fragrances, Inc. throughout the periods discussed) are generally
payable in 90 days; however due to the seasonality of our business these terms are generally extended. Related party accounts have historically been brought closer to terms at the end of the holiday season. During the rest of the year, the Company
has relied upon these extended terms to provide a portion of its liquidity.

Net cash used in investing activities was
approximately $6.3 million in fiscal 2009 compared to $10.7 million in fiscal 2008. Fiscal 2009 investing activities primarily represented spending for renovation of 14 existing stores, relocation of four existing stores



22



---

##### Table of Contents

and opening 16 new Perfumania stores. In addition, during fiscal 2009, we purchased three existing retail stores from an unrelated party for $1.5 million. At January 30, 2010, Perfumania
operated 370 stores. We plan to open approximately four stores in fiscal 2010 and plan to close approximately four stores. We anticipate we will spend approximately $3 million in fiscal 2010 on capital expenditures, which will be used for Perfumania
new store construction and remodels, and information technology enhancements. The decrease in investing activities when compared to fiscal 2008 was primarily related to significantly lower costs associated with new and remodeled Perfumania stores.
We continuously evaluate the appropriate new store growth rate in light of economic conditions and may adjust the growth rate as conditions change.

Net cash used in financing activities during fiscal 2009 was approximately $117.0 million compared with net cash provided by financing
activities of approximately $17.9 million in fiscal 2008. The fiscal 2009 increase in cash used in financing activities reflects the reduction in the balance of the bank line of credit as management increased inventory turns, reduced overall
inventory levels and reduced capital expenditures in fiscal 2009.

A summary of our cash flows for fiscal 2009 and fiscal 2008
is as follows (in thousands):



|                                                |  |                                   |          |   |                                   |   |         |  
|----------------------------------------------- |  | --------------------------------- | -------- | - | --------------------------------- | - | ------- | -
|                                                |  | Fiscal Year EndedJanuary 30, 2010 |          |   | Fiscal Year EndedJanuary 31, 2009 |  
|Summary Cash Flow Information:                  |  |                                   |          |   |                                   |   |         |  
|Cash provided by (used in) operating activities |  | $                                 | 121,039  |   |                                   | $ | (9,526  | )
|Cash used in investing activities               |  |                                   | (6,321   | ) |                                   |   | (10,652 | )
|Cash (used in) provided by financing activities |  |                                   | (116,969 | ) |                                   |   | 17,885  |  
|                                                |  |                                   |          |   |                                   |   |         |  
|Decrease in cash                                |  |                                   | (2,251   | ) |                                   |   | (2,293  | )
|Cash at beginning of period                     |  |                                   | 4,202    |   |                                   |   | 6,495   |  
|                                                |  |                                   |          |   |                                   |   |         |  
|Cash at end of period                           |  | $                                 | 1,951    |   |                                   | $ | 4,202   |  
|                                                |  |                                   |          |   |                                   |   |         |  

Based on past performance and current expectations, we believe that our cash balances and the available
borrowing capacity under our revolving credit facility, our affiliated borrowings and our projected future operating results will generate sufficient liquidity to support the Companys working capital needs, capital expenditures and debt
service in the short and long-term. However, as discussed above, our bank lenders may reduce the amount of availability under the Senior Credit Facility, which could have a material adverse effect on our financial condition and results of
operations. They also would have the right to terminate our Senior Credit Facility if we default on our covenants, which would require us to seek alternative financing in a highly unfavorable credit environment. Furthermore, the state of the
national economy may worsen, which would further restrict customers ability to purchase fragrance products. Any of these circumstances, as well as any of the matters discussed in Risk Factors above, could have a materially adverse
effect on our business operations and financial condition, so there can be no assurance that managements plans and expectations will be successful.

SIGNIFICANT CONTRACTUAL OBLIGATIONS

The following table summarizes the Companys significant contractual obligations at January 30, 2010. Certain of these
contractual obligations are reflected in our consolidated balance sheet at January 30, 2010, while others are disclosed as future obligations.



|                                |  |                         |         |                 |   |           |  |           |         |                  |   |        |  |   |       
|------------------------------- |  | ----------------------- | ------- | --------------- | - | --------- |  | --------- | ------- | ---------------- | - | ------ |  | - | ------
|                                |  | Payments due by periods
|                                |  | Total                   |         | Less than 1year |   | 1-3 years |  | 3-5 years |         | More than 5years
|Revolving credit facility (1)   |  | $                       | 40,012  |                 | $ |          |  | $         | 40,012  |                  | $ |       |  | $ |      
|Notes payable-affiliate         |  |                         | 96,413  |                 |   | 669       |  |           | 95,744  |                  |   |       |  |   |      
|Capital lease obligations (2)   |  |                         | 10,662  |                 |   | 1,388     |  |           | 2,751   |                  |   | 2,654  |  |   | 3,869 
|Operating lease obligations (3) |  |                         | 211,276 |                 |   | 29,796    |  |           | 51,880  |                  |   | 41,694 |  |   | 87,906
|Minimum royalty obligations     |  |                         | 4,965   |                 |   | 1,835     |  |           | 2,020   |                  |   | 1,110  |  |   |      
|Other                           |  |                         | 372     |                 |   | 159       |  |           | 213     |                  |   |       |  |   |      
|                                |  |                         |         |                 |   |           |  |           |         |                  |   |        |  |   |       
|                                |  | $                       | 363,700 |                 | $ | 33,847    |  | $         | 192,620 |                  | $ | 45,458 |  | $ | 91,775
|                                |  |                         |         |                 |   |           |  |           |         |                  |   |        |  |   |       



23



---

##### Table of Contents

|(1) | This balance represents principal only as the interest rate is variable and accrues on outstanding balances which vary throughout the year. Although the credit facility
matures on August 11, 2011, it is classified as a current liability on the Companys consolidated balance sheet as of January 30, 2010 due to certain requirements of the credit facility.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Excludes projected sublease revenue we anticipate receiving on excess facility space.
|--- | -------------------------------------------------------------------------------------

|(3) | Excludes any amounts related to maintenance, taxes, insurance and other charges payable under operating lease agreements due to the future variability of these amounts.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

OFF-BALANCE SHEET ARRANGEMENTS

We have no off-balance sheet arrangements as defined by Item 303 (a) (4) of Regulation S-K.



|ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------

Not applicable



24



---

##### Table of Contents

|ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------

The financial information and the supplementary data required in response to this Item are as follows:

Table of Contents to Financial Statements



|                                                                                                                  |  |     
|----------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                  |  | PAGE
|Perfumania Holdings, Inc. and Subsidiaries                                                                        |  |     
|                                                                                                                  | 
|Report of Independent Registered Public Accounting Firm                                                           |  | 26  
|                                                                                                                  | 
|Consolidated Balance Sheets as of January 30, 2010 and January 31, 2009                                           |  | 27  
|                                                                                                                  | 
|Consolidated Statements of Operations for the Fiscal Years Ended January 30, 2010 and January 
31, 2009           |  | 28  
|                                                                                                                  | 
|Consolidated Statements of Shareholders Equity for the Fiscal Years Ended January 
30, 2010 and January 31, 2009 |  | 29  
|                                                                                                                  | 
|Consolidated Statements of Cash Flows for the Fiscal Years January 30, 2010 and January 31,
2009                  |  | 30  
|                                                                                                                  | 
|Notes to Consolidated Financial Statements                                                                        |  | 31  

Supplemental schedules
have been omitted, as all required information is disclosed or not applicable.



25



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of

Perfumania Holdings, Inc.

Bellport, New York

We have audited the accompanying consolidated balance sheets of Perfumania Holdings, Inc. and subsidiaries (the Company) as of
January 30, 2010 and January 31, 2009 and the related consolidated statements of operations, shareholders equity, and cash flows for the years then ended. These financial statements are the responsibility of the Companys
management. Our responsibility is to express an opinion on the financial statements based on our audits.

We conducted our audits in
accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of
material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no
such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our
opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Perfumania Holdings, Inc. and subsidiaries as of January 30, 2010 and January 31, 2009 and the results of its operations
and its cash flows for each of the two years in the period ended January 30, 2010, in conformity with accounting principles generally accepted in the United States of America.



|                          
|--------------------------
|/S/ Deloitte & Touche, LLP
|Deloitte & Touche, LLP    
|                          
|Jericho, New York         
|April 30, 2010            



26



---

##### Table of Contents

PERFUMANIA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)



|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                |  | January 30, 2010 |         |   | January 31, 2009 |  
|                                                                                                                                                |  |                 
|ASSETS:                                                                                                                                         |  |                  |         |   |                  |   |         |  
|                                                                                                                                                |  |                 
|Current assets:                                                                                                                                 |  |                  |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                       |  | $                | 1,951   |   |                  | $ | 4,202   |  
|Accounts receivable, net of allowances of $335 and $1,049, as of January 30, 2010 and January 31, 2009, respectively                            |  |                  | 25,382  |   |                  |   | 29,035  |  
|Inventories                                                                                                                                     |  |                  | 216,038 |   |                  |   | 301,883 |  
|Prepaid expenses and other current assets                                                                                                       |  |                  | 11,902  |   |                  |   | 5,813   |  
|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|Total current assets                                                                                                                            |  |                  | 255,273 |   |                  |   | 340,933 |  
|                                                                                                                                                |  |                 
|Property and equipment, net                                                                                                                     |  |                  | 35,882  |   |                  |   | 41,755  |  
|Other assets, net                                                                                                                               |  |                  | 15,430  |   |                  |   | 17,442  |  
|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|Total assets                                                                                                                                    |  | $                | 306,585 |   |                  | $ | 400,130 |  
|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|                                                                                                                                                |  |                 
|LIABILITIES AND SHAREHOLDERS EQUITY:                                                                                                           |  |                  |         |   |                  |   |         |  
|                                                                                                                                                |  |                 
|Current liabilities:                                                                                                                            |  |                  |         |   |                  |   |         |  
|Revolving credit facility                                                                                                                       |  | $                | 40,012  |   |                  | $ | 153,383 |  
|Accounts payable                                                                                                                                |  |                  | 35,017  |   |                  |   | 28,834  |  
|Accounts payable-affiliate                                                                                                                      |  |                  | 35,277  |   |                  |   | 12,169  |  
|Accrued expenses and other liabilities                                                                                                          |  |                  | 18,068  |   |                  |   | 20,717  |  
|Current portion of notes payable-affiliate                                                                                                      |  |                  | 640     |   |                  |   | 640     |  
|Current portion of obligations under capital leases and other long-term debt                                                                    |  |                  | 1,147   |   |                  |   | 1,102   |  
|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|Total current liabilities                                                                                                                       |  |                  | 130,161 |   |                  |   | 216,845 |  
|                                                                                                                                                |  |                 
|Notes payable-affiliate                                                                                                                         |  |                  | 95,739  |   |                  |   | 96,379  |  
|Long-term portion of obligations under capital leases                                                                                           |  |                  | 2,034   |   |                  |   | 3,253   |  
|Other long-term liabilities                                                                                                                     |  |                  | 14,560  |   |                  |   | 3,772   |  
|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|Total liabilities                                                                                                                               |  |                  | 242,494 |   |                  |   | 320,249 |  
|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|                                                                                                                                                |  |                 
|Shareholders equity:                                                                                                                           |  |                  |         |   |                  |   |         |  
|Preferred stock, $.10 par value, 1,000,000 shares authorized as of January 30, 2010 and January 31, 2009, none issued                           |  |                  |        |   |                  |   |        |  
|Common stock, $.01 par value, 20,000,000 shares authorized; 9,864,666 shares issued and outstanding as of January 30, 2010
and January 31, 2009 |  |                  | 99      |   |                  |   | 99      |  
|Additional paid-in capital                                                                                                                      |  |                  | 125,045 |   |                  |   | 125,007 |  
|Accumulated deficit                                                                                                                             |  |                  | (52,476 | ) |                  |   | (36,648 | )
|Treasury stock, at cost, 898,249 shares as of January 30, 2010 and January 31, 2009                                                             |  |                  | (8,577  | ) |                  |   | (8,577  | )
|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|Total shareholders equity                                                                                                                      |  |                  | 64,091  |   |                  |   | 79,881  |  
|                                                                                                                                                |  |                  |         |   |                  |   |         |  
|Total liabilities and shareholders equity                                                                                                      |  | $                | 306,585 |   |                  | $ | 400,130 |  
|                                                                                                                                                |  |                  |         |   |                  |   |         |  

See accompanying notes to consolidated financial statements.



27



---

##### Table of Contents

PERFUMANIA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share amounts)



|                                                      |  |                                   |           |   |                                   |   |           |  
|----------------------------------------------------- |  | --------------------------------- | --------- | - | --------------------------------- | - | --------- | -
|                                                      |  | Fiscal Year EndedJanuary 30, 2010 |           |   | Fiscal Year EndedJanuary 31, 2009 |  
|                                                      |  |                                  
|Net sales                                             |  | $                                 | 510,922   |   |                                   | $ | 429,294   |  
|Cost of goods sold                                    |  |                                   | 332,132   |   |                                   |   | 294,474   |  
|                                                      |  |                                   |           |   |                                   |   |           |  
|Gross profit                                          |  |                                   | 178,790   |   |                                   |   | 134,820   |  
|                                                      |  |                                   |           |   |                                   |   |           |  
|                                                      |  |                                  
|Operating expenses:                                   |  |                                   |           |   |                                   |   |           |  
|Selling, general and administrative expenses          |  |                                   | 164,141   |   |                                   |   | 119,994   |  
|Asset impairment                                      |  |                                   | 2,320     |   |                                   |   | 68,078    |  
|Depreciation and amortization                         |  |                                   | 9,766     |   |                                   |   | 7,423     |  
|                                                      |  |                                   |           |   |                                   |   |           |  
|Total operating expenses                              |  |                                   | 176,227   |   |                                   |   | 195,495   |  
|                                                      |  |                                   |           |   |                                   |   |           |  
|                                                      |  |                                  
|Income (loss) from operations                         |  |                                   | 2,563     |   |                                   |   | (60,675   | )
|Interest expense                                      |  |                                   | 18,202    |   |                                   |   | 12,023    |  
|                                                      |  |                                   |           |   |                                   |   |           |  
|Loss before income tax provision                      |  |                                   | (15,639   | ) |                                   |   | (72,698   | )
|Income tax provision                                  |  |                                   | 189       |   |                                   |   | 14,262    |  
|                                                      |  |                                   |           |   |                                   |   |           |  
|Net loss                                              |  | $                                 | (15,828   | ) |                                   | $ | (86,960   | )
|                                                      |  |                                   |           |   |                                   |   |           |  
|                                                      |  |                                  
|Net loss per common share:                            |  |                                   |           |   |                                   |   |           |  
|Basic and diluted                                     |  | $                                 | (1.77     | ) |                                   | $ | (15.41    | )
|                                                      |  |                                   |           |   |                                   |   |           |  
|                                                      |  |                                  
|Weighted average number of common shares outstanding: |  |                                   |           |   |                                   |   |           |  
|                                                      |  |                                  
|Basic and diluted                                     |  |                                   | 8,966,417 |   |                                   |   | 7,364,203 |  
|                                                      |  |                                   |           |   |                                   |   |           |  

See accompanying notes to consolidated financial statements.



28



---

##### Table of Contents

PERFUMANIA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY

(in thousands, except share amounts)



|                                                                |  |              |   |  |         |    |              |            |   |                |  |   |                 |   |  |         |   |  |       |        |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------ | - |  | ------- | -- | ------------ | ---------- | - | -------------- |  | - | --------------- | - |  | ------- | - |  | ----- | ------ | - |  | - | ------- | -
|                                                                |  |              |   |  |         |    |              |            |   | Retained       |  |   |                 |   |  |         |   |  |       |       
|                                                                |  |              |   |  |         |    |              | Additional |   | Earnings       |  |   | Common Stock in |   |  |         |  
|                                                                |  | Common Stock |   |  | Paid-In |    | (Accumulated |            |   | Treasury Stock |  |   |                 |  
|                                                                |  | Shares       |   |  | Amount  |    |              | Capital    |   | Deficit)       |  |   | Shares          |   |  | Amount  |   |  | Total |       
|                                                                |  |              |   |  |         |    |             
|Balance at February 2, 2008                                     |  | 111          |   |  | $       | 1  |              |            | $ | 13,905         |  | $ | 78,287          |   |  | 14      |   |  | $     | (1,475 | ) |  | $ | 90,718  |  
|                                                                |  |              |   |  |         |    |             
|Issuance of stock for reverse merger with Model Reorg, Inc.     |  | 9,857,290    |   |  |         | 99 |              |            |   | 84,396         |  |   |                |   |  | 898,249 |   |  |       | (8,577 | ) |  |   | 75,918  |  
|                                                                |  |              |   |  |         |    |             
|Warrants issued to shareholders of acquiror                     |  |             |   |  |         |   |              |            |   | 26,500         |  |   | (26,500         | ) |  |        |   |  |       |       |   |  |   |        |  
|                                                                |  |              |   |  |         |    |             
|Exercise of stock options                                       |  | 7,376        |   |  |         |   |              |            |   | 19             |  |   |                |   |  |        |   |  |       |       |   |  |   | 19      |  
|                                                                |  |              |   |  |         |    |             
|Retirement of Model Reorg, Inc. common stock and treasury stock |  | (111         | ) |  |         | (1 | )            |            |   | 1              |  |   | (1,475          | ) |  | (14     | ) |  |       | 1,475  |   |  |   |        |  
|                                                                |  |              |   |  |         |    |             
|Share based compensation expense                                |  |             |   |  |         |   |              |            |   | 186            |  |   |                |   |  |        |   |  |       |       |   |  |   | 186     |  
|                                                                |  |              |   |  |         |    |             
|Net loss                                                        |  |             |   |  |         |   |              |            |   |               |  |   | (86,960         | ) |  |        |   |  |       |       |   |  |   | (86,960 | )
|                                                                |  |              |   |  |         |    |              |            |   |                |  |   |                 |   |  |         |   |  |       |        |   |  |   |         |  
|Balance at January 31, 2009                                     |  | 9,864,666    |   |  |         | 99 |              |            |   | 125,007        |  |   | (36,648         | ) |  | 898,249 |   |  |       | (8,577 | ) |  |   | 79,881  |  
|                                                                |  |              |   |  |         |    |             
|Share based compensation expense                                |  |             |   |  |         |   |              |            |   | 38             |  |   |                |   |  |        |   |  |       |       |   |  |   | 38      |  
|                                                                |  |              |   |  |         |    |             
|Net loss                                                        |  |             |   |  |         |   |              |            |   |               |  |   | (15,828         | ) |  |        |   |  |       |       |   |  |   | (15,828 | )
|                                                                |  |              |   |  |         |    |              |            |   |                |  |   |                 |   |  |         |   |  |       |        |   |  |   |         |  
|                                                                |  |              |   |  |         |    |             
|Balance at January 30, 2010                                     |  | 9,864,666    |   |  | $       | 99 |              |            | $ | 125,045        |  | $ | (52,476         | ) |  | 898,249 |   |  | $     | (8,577 | ) |  | $ | 64,091  |  
|                                                                |  |              |   |  |         |    |              |            |   |                |  |   |                 |   |  |         |   |  |       |        |   |  |   |         |  

See accompanying notes to consolidated financial statements.



29



---

##### Table of Contents

PERFUMANIA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                          |  |                                   |          |   |                                   |   |         |  
|----------------------------------------------------------------------------------------- |  | --------------------------------- | -------- | - | --------------------------------- | - | ------- | -
|                                                                                          |  | Fiscal Year EndedJanuary 30, 2010 |          |   | Fiscal Year EndedJanuary 31, 2009 |  
|                                                                                          |  |                                  
|Cash flows from operating activities:                                                     |  |                                   |          |   |                                   |   |         |  
|Net loss                                                                                  |  | $                                 | (15,828  | ) |                                   | $ | (86,960 | )
|                                                                                          |  |                                  
|Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |  |                                   |          |   |                                   |   |         |  
|Asset impairment                                                                          |  |                                   | 2,320    |   |                                   |   | 68,078  |  
|Deferred income taxes                                                                     |  |                                   |         |   |                                   |   | 14,934  |  
|Depreciation and amortization                                                             |  |                                   | 9,766    |   |                                   |   | 6,579   |  
|Amortization of deferred financing costs                                                  |  |                                   | 1,826    |   |                                   |   | 844     |  
|(Recovery) provision for losses on accounts receivable                                    |  |                                   | (94      | ) |                                   |   | 1,285   |  
|Share based compensation                                                                  |  |                                   | 38       |   |                                   |   | 186     |  
|Change in operating assets and liabilities:                                               |  |                                   |          |   |                                   |   |         |  
|Trade receivables                                                                         |  |                                   | 3,747    |   |                                   |   | 4,386   |  
|Receivables from affiliate                                                                |  |                                   |         |   |                                   |   | (11,850 | )
|Inventories                                                                               |  |                                   | 85,845   |   |                                   |   | 16,339  |  
|Prepaid expenses and other assets                                                         |  |                                   | (3,920   | ) |                                   |   | 1,777   |  
|Accounts payable-non affiliates                                                           |  |                                   | 6,183    |   |                                   |   | (31,807 | )
|Accounts payable-affiliates                                                               |  |                                   | 23,108   |   |                                   |   | (1,461  | )
|Accrued expenses and other liabilities                                                    |  |                                   | 8,048    |   |                                   |   | 8,144   |  
|                                                                                          |  |                                   |          |   |                                   |   |         |  
|Net cash provided by (used in) operating activities                                       |  |                                   | 121,039  |   |                                   |   | (9,526  | )
|                                                                                          |  |                                   |          |   |                                   |   |         |  
|                                                                                          |  |                                  
|Cash flows from investing activities:                                                     |  |                                   |          |   |                                   |   |         |  
|Additions to property and equipment                                                       |  |                                   | (4,821   | ) |                                   |   | (8,861  | )
|Other investing activities                                                                |  |                                   | (1,500   | ) |                                   |   | (1,791  | )
|                                                                                          |  |                                   |          |   |                                   |   |         |  
|Net cash used in investing activities                                                     |  |                                   | (6,321   | ) |                                   |   | (10,652 | )
|                                                                                          |  |                                   |          |   |                                   |   |         |  
|                                                                                          |  |                                  
|Cash flows from financing activities:                                                     |  |                                   |          |   |                                   |   |         |  
|Net repayments under bank line of credit                                                  |  |                                   | (113,371 | ) |                                   |   | (1,351  | )
|(Repayments) borrowings on affiliated notes payable                                       |  |                                   | (640     | ) |                                   |   | 23,311  |  
|Payments of long-term debt and other                                                      |  |                                   | (159     | ) |                                   |   | (159    | )
|Deferred financing costs                                                                  |  |                                   | (1,875   | ) |                                   |   | (3,710  | )
|Principal payments under capital lease obligations                                        |  |                                   | (924     | ) |                                   |   | (225    | )
|Proceeds from exercise of stock options                                                   |  |                                   |         |   |                                   |   | 19      |  
|                                                                                          |  |                                   |          |   |                                   |   |         |  
|Net cash (used in) provided by financing activities                                       |  |                                   | (116,969 | ) |                                   |   | 17,885  |  
|                                                                                          |  |                                   |          |   |                                   |   |         |  
|Net decrease in cash                                                                      |  |                                   | (2,251   | ) |                                   |   | (2,293  | )
|Cash and cash equivalents at beginning of period                                          |  |                                   | 4,202    |   |                                   |   | 6,495   |  
|                                                                                          |  |                                   |          |   |                                   |   |         |  
|Cash and cash equivalents at end of period                                                |  | $                                 | 1,951    |   |                                   | $ | 4,202   |  
|                                                                                          |  |                                   |          |   |                                   |   |         |  
|                                                                                          |  |                                  
|Supplemental Information:                                                                 |  |                                   |          |   |                                   |   |         |  
|                                                                                          |  |                                  
|Cash paid during the period for:                                                          |  |                                   |          |   |                                   |   |         |  
|Interest                                                                                  |  | $                                 | 8,414    |   |                                   | $ | 6,757   |  
|Income taxes                                                                              |  | $                                 | 195      |   |                                   | $ | 3,070   |  

See accompanying notes
to consolidated financial statements.



30



---

##### Table of Contents

PERFUMANIA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1  NATURE OF BUSINESS

On August 11, 2008, Perfumania Holdings, Inc. (formerly, E Com Ventures, Inc. or E Com) (the Company)
completed its acquisition of Model Reorg, Inc. (Model Reorg) when Model Reorg merged into the Companys wholly owned subsidiary, Model Reorg Acquisition LLC (Model Acquisition) (the Merger). Perfumania
Holdings, Inc., a Florida corporation, performs all of its operations through five wholly-owned subsidiaries, Quality King Fragrance, Inc. (QFG), Five Star Fragrance Company, Inc. (Five Star), Scents of Worth
(SOW), Perfumania, Inc. (Perfumania), and perfumania.com, inc (perfumania.com).

The
Companys wholesale business, which is conducted through its subsidiary, QFG, distributes designer fragrances to mass market retailers, drug and other chain stores, retail wholesale clubs, traditional wholesalers, and other distributors
throughout the United States. It sells principally to retailers such as Wal-Mart, Walgreens, Kohls, Nordstrom Rack, Marshalls, Target, Ross Stores and TJ Maxx. The Companys manufacturing division is operated by another subsidiary, Five
Star, which owns and licenses designer and other fragrance brands, paying royalties to the licensors based on a percentage of sales. Five Star also manufactures, on behalf of Perfumania, the Jerome Privee product line, which includes bath and body
products and scented candles, and which is sold exclusively in Perfumanias retail stores. Five Stars owned and licensed brands are sold principally through the Companys wholesale business, SOWs consignment business, and
Perfumanias retail stores. All manufacturing operations are outsourced to third party manufacturers. Five Stars sales and results of operations are not significant to the Companys results on a consolidated basis and are included
within the Companys wholesale business for reporting purposes.

The Companys retail business is conducted through
its subsidiaries, 1) Perfumania, a specialty retailer of fragrances and related products, 2) perfumania.com, an Internet retailer of fragrances and other specialty items and 3) SOW, which sells fragrances in retail stores on a consignment basis.
Perfumania is a leading specialty retailer and distributor of a wide range of brand name and designer fragrances. As of January 30, 2010, Perfumania operated a chain of 370 retail stores specializing in the sale of fragrances and related
products at discounted prices up to 75% below the manufacturers suggested retail prices. Perfumanias retail stores are located in regional malls, manufacturers outlet malls, lifestyle centers, airports and on a stand-alone basis in
suburban strip shopping centers, throughout the United States and Puerto Rico. Prior to the Merger, Perfumanias wholesale division distributed fragrances and related products primarily to Model Reorg. Perfumania.com offers a selection of our
more popular products for sale over the Internet and serves as an alternative shopping experience to the Perfumania retail stores. SOW operates the largest national designer fragrance consignment program, with contractual relationships to sell
products on a consignment basis in approximately 2,500 stores, including more than 1,300 Kmart locations nationwide. Its other retail customers include Burlington Coat Factory, Filenes Basement, SYMS, Loehmanns, Fred Meyer, Daffys
and Duane Reade.

There were no customers who accounted for more than 10% of net sales in fiscal 2009 or 2008.

OTHER MATTERS  LIQUIDITY ENHANCEMENT AND COST REDUCTION

The Company was greatly impacted by the recessionary pressures that began in the latter half of fiscal 2008 and continued into fiscal
2009, including a significant decline in consumer spending. As consumer spending and confidence could remain depressed, the Company has focused on carefully managing those factors within its control, most importantly spending, including reducing its
fiscal 2009 capital expenditures, and improved inventory productivity to maximize inventory turns for both wholesale and retail operations. The Company will continue its efforts to improve its retail operations and in-store experience to maximize
retail revenues, reduce its cost base and minimize discretionary spending, optimize inventory levels and improve working capital and operating cash flows in fiscal 2010.

In May 2009, the Company completed an amendment of its Senior Credit Facility (the Amended Agreement), (see Note 8). The
Company currently anticipates that cash flows from operations and the projected borrowing availability under the Amended Agreement will be sufficient to fund its liquidity requirements for at least the next twelve months. Nevertheless, there can be
no certainty that availability under the Amended Agreement will be sufficient to fund the Companys liquidity needs. The sufficiency and availability of the Companys projected sources of liquidity may be adversely affected by a variety of
factors, including, without limitation, the level of the Companys operating cash flows, which will be impacted by retailer and consumer acceptance of the Companys products, general economic conditions and the level of consumer spending;
the Companys ability to comply with financial covenants (as amended) and other covenants included in its Senior Credit Facility.



31



---

##### Table of Contents

We have incurred substantial indebtedness to fund our business operations. Our Senior Credit
Facility requires us to maintain compliance with a financial covenant. Our ability to meet this covenant can be affected by events beyond our control, and therefore we may be unable to meet this covenant. If our actual results deviate significantly
from our projections, we may not be in compliance with the covenant and might not be allowed to borrow under the credit facility or may be required to accelerate repayment. If we were not able to borrow under our credit facility, we would be
required to develop an alternative source of liquidity, or to sell additional securities which would result in dilution to existing shareholders.

If the Company does not have a sufficient borrowing base at any given time, borrowing availability under the Amended Agreement may not be
sufficient to support liquidity needs. Insufficient borrowing availability under the Amended Agreement would have a material adverse effect on the Companys financial condition and results of operations. If the Company were unable to comply
with the requirements in the Amended Agreement, it would be unable to borrow under such agreement and any amounts outstanding would become immediately due and payable, which would have a material adverse effect on the Companys financial
condition, results of operations and liquidity. If we need to raise additional funds to support our operations, we may not be able to do so on favorable terms, or at all. Without such funding, we may need to modify or abandon our growth strategy or
eliminate product offerings, any of which could negatively impact our financial position.

NOTE 2  SIGNIFICANT ACCOUNTING POLICIES

Significant accounting policies and practices used by the Company in the preparation of the accompanying consolidated
financial statements are as follows:

FISCAL YEAR END

Following the Merger, the Company changed its fiscal year end to the Saturday closest to January 31 to enable the Companys
operations to be reported in a manner which more closely coincides with general retail reporting practices and the financial reporting needs of the Company. Prior to the Merger, Model Reorgs fiscal year end was October 31. In the
accompanying notes, fiscal 2009 refers to the fiscal year beginning February 1, 2009 and ending on January 30, 2010 and fiscal 2008 refers to the fiscal year beginning February 3, 2008 and ending January 31, 2009.

BASIS OF PRESENTATION

The consolidated financial statements include the accounts of Model Reorg prior to the Merger and the results of the consolidated
companies starting on the Merger date, August 11, 2008.

The consolidated financial statements of Model Reorg include the
following wholly owned subsidiaries: QKF, Five Star, and SOW. Model Reorg is an affiliate of Quality King Distributors, (Quality King) through common ownership.

On August 11, 2008, the Company completed its acquisition of Model Reorg when Model Reorg merged into the Companys wholly
owned subsidiary, Model Acquisition. Under the terms of the Agreement and Merger Agreement, dated as of December 21, 2007 and amended on July 8, 2008, by and among the Company, Model Reorg, the shareholders of Model Reorg, and Model
Acquisition, the Company issued to the Model Reorg shareholders 5,900,000 shares of the Companys common stock and warrants exercisable for the purchase of 1,500,000 shares of the Companys common stock at an exercise price of $23.94 per
share. The shares issued to the Model Reorg shareholders represented approximately 66% of the Companys 8,959,041 outstanding shares following the Merger, and approximately 71% assuming exercise of all of the Warrants. The Companys
shareholders approved the issuance of the shares and Warrants at a special meeting on August 8, 2008. For accounting purposes, Model Reorg is considered to be the acquirer. Accordingly, the Merger consideration has been allocated among the fair
values of E Coms assets and liabilities and the historical financial statements reflect the historical results of Model Reorg prior to the transaction date of August 11, 2008 and those of the combined companies beginning August 11,
2008. However, the Company continues to use the same fiscal year end, the Saturday closest to January 31, as E Com used before the Merger.

MANAGEMENT ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
(GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported
amounts of revenues and expenses during the reporting period. The most significant estimates made by management in the accompanying consolidated financial statements relate to the valuation of inventory balances, self-insured health care accruals,
long-lived asset impairments and estimated useful lives of property and equipment, deferred tax assets and goodwill. Actual results could differ from those estimates.



32



---

##### Table of Contents

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include accounts of Model Reorg prior to the Merger and results of the consolidated companies
starting on the Merger date. All intercompany balances and transactions have been eliminated in consolidation.

CASH AND CASH EQUIVALENTS

All highly liquid investments with original maturities of three months or less are classified as cash and cash
equivalents. The fair value of cash and cash equivalents approximates the amounts shown on the financial statements. Cash and cash equivalents consist of unrestricted cash in accounts maintained with major financial institutions.

ACCOUNTS RECEIVABLES

The Companys accounts receivables consist primarily of trade receivables due from wholesale sales. Also included are credit card
receivables and receivables due from consignment sales relating to the Companys retail business segment. Generally, there are three to four days of retail sales transactions outstanding with third-party credit card vendors and approximately
one to two weeks of consignment retail sales at any point in time. An allowance for doubtful accounts is determined through analysis of the aging of accounts receivable at the date of the financial statements, assessments of collectability based on
an evaluation of historical and anticipated trends, the financial condition of the Companys customers and an evaluation of the impact of economic conditions.

INVENTORIES

Inventories, principally consisting of finished goods, are stated at the lower of cost or market with cost being determined on a weighted
average basis. The cost of inventory includes product cost and freight charges. Write offs of potentially slow moving or damaged inventory are recorded based on managements analysis of inventory levels, future sales forecasts and through
specific identification of obsolete or damaged merchandise. Inventory shrinkage is estimated and accrued between physical inventory counts.

PROPERTY AND EQUIPMENT

Property and equipment is carried at cost, less accumulated depreciation and amortization. Depreciation for property and equipment, which
includes assets under capital leases, is calculated using the straight-line method over the estimated useful lives of the related assets. Leasehold improvements are amortized over the shorter of the term of the lease including one stated renewal
period that is reasonably assured, and for which the Company would incur a substantial economic penalty, or the estimated useful lives of the improvements, generally ten years, with the exception of the improvements on the corporate office and
warehouse in Bellport, New York which has a lease term of twenty years. Costs of major additions and improvements are capitalized and expenditures for maintenance and repairs which do not extend the useful life of the asset are expensed when
incurred. Gains or losses arising from sales or retirements are reflected in operations. See Note 6.

INTANGIBLE ASSETS

In accordance with accounting standards, intangible assets with indefinite lives are not amortized, but rather tested for impairment at
least annually. Owned tradenames that have been determined to have indefinite lives are not subject to amortization but are reviewed at least annually for potential impairment. The fair values are estimated and compared to their carrying values.

Trademarks, including tradenames and owned licenses having finite lives are amortized over their respective lives to their
estimated residual values and are also reviewed for impairment. The recoverability of the carrying values of all long-lived assets with finite lives is re-evaluated when changes in circumstances indicate the assets value may be impaired.
Impairment testing is based on a review of forecasted operating cash flows and the profitability of the related brand.

During
and subsequent to the fourth quarter 2008, the capital markets experienced substantial volatility and the Companys stock price decreased significantly causing the Companys book value to exceed its market capitalization. In addition, the
operating performance and cash flows of its retail and wholesale segments declined. See Note 4 for a discussion of the impairment charges for goodwill and intangible assets recognized in fiscal 2008.



33



---

##### Table of Contents

GIFT CARDS

Upon the purchase of a gift card by a retail customer, a liability is established for the cash value of the gift card. The liability is
included in accrued expenses and other liabilities. The liability is relieved and revenue is recognized at the time of the redemption of the gift card. Over time, some portion of gift cards issued is not redeemed. This amount is recorded as a
reduction of selling, general and administrative expenses, when it can be determined that the likelihood of the gift card being redeemed is remote and there is no legal obligation to remit the unredeemed gift cards to relevant jurisdictions (often
referred to as gift card breakage). Gift cards issued by the Company do not have expiration dates.

ACCRUED EXPENSES

Accrued expenses for self insured employee medical benefits, contracted advertising, sales allowances, professional fees and other
outstanding obligations are assessed based on claims experience and statistical trends, open contractual obligations and estimates based on projections and current requirements. If these trends change significantly, then actual results would likely
be impacted.

REVENUE RECOGNITION

Revenue from wholesale transactions is recognized when title passes, which occurs either upon shipment of products or delivery to the
customer. Revenue from retail sales is recorded, net of discounts, at the point of sale for Perfumania stores, and for consignment sales, when sale to the ultimate customer occurs. Revenue from Internet sales is recognized at the time products are
delivered to customers. Shipping and handling revenue from our Internet sales is included as a component of net sales. Revenues are presented net of any taxes collected from customers. Revenue from gift cards is recognized at the time of redemption.
Returns of store and Internet sales are allowed within 30 days of purchase.

SALES AND ALLOWANCES

Allowances for sales returns are estimated and recorded as a reduction of sales based on our historical return patterns. Allowances
provided for advertising, marketing and tradeshows are recorded as selling expenses since they are costs for services received from the customer which are separable from the customers purchase of the Companys products. Accruals and
allowances are estimated based on available information including third party and historical data.

COST OF GOODS SOLD

Cost of goods sold include the cost of merchandise sold, inventory valuation writedowns, inventory shortages, damages and freight charges.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, general and administrative expenses include payroll and related benefits for our store operations, field management, distribution
centers, purchasing and other corporate office and administrative personnel; rent, common area maintenance, real estate taxes and utilities for our stores, distribution centers and corporate office; advertising, consignment fees, sales promotion,
insurance, supplies, professional fees and other administrative expenses.

INCOME TAXES

Deferred tax assets and liabilities are recognized for the differences between the financial reporting carrying values and the tax bases
of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. A valuation allowance is recognized to reduce net deferred tax assets to amounts that management
believes are more likely than not expected to be realized. Significant judgment is required in determining the provision for income taxes. Changes in estimates may create volatility in the Companys effective tax rate in future periods for
various reasons including, but not limited to: changes in tax laws/rates, forecasted amounts and mix of pre-tax income/loss, settlements with various tax authorities, the expiration of the statute of limitations on some tax positions and obtaining
new information about particular tax positions that may cause management to change its estimates. In the ordinary course of business, the ultimate tax outcome is uncertain for many transactions. It is the Companys policy to recognize, at the
largest amount that is more-likely-than-not to be sustained upon audit by the relevant taxing authority, the impact of an uncertain income tax position on its income tax return. The tax provisions are analyzed at least quarterly and adjustments are
made as events occur that warrant adjustments to those provisions. The Company records interest expense and penalties payable to relevant tax authorities as income tax expense.



34



---

##### Table of Contents

Accounting standards prescribe a comprehensive model for the financial statement
recognition, measurement, presentation and disclosure of uncertain tax positions taken or expected to be taken in an income tax return. The Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that
the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit
that has a greater than fifty percent likelihood of being realized upon ultimate settlement. The accounting standards also provide guidance on derecognition, classification, interest and penalties on income taxes, accounting in interim periods and
requires increased disclosures. See further discussion at Note 10.

BASIC AND DILUTED NET LOSS PER COMMON SHARE

Basic net loss per common share is computed by dividing net loss by the weighted average number of common shares outstanding during the
period. Diluted net income per common share includes, in periods in which they are dilutive, the dilutive effect of those common stock equivalents where the average market price of the common shares exceeds the exercise prices for the respective
years.

Basic and diluted net loss per common share are computed as follows:



|                                                                            |  |                                        |           |   |                                   |   |           |  
|--------------------------------------------------------------------------- |  | -------------------------------------- | --------- | - | --------------------------------- | - | --------- | -
|                                                                            |  | Fiscal Year EndedJanuary 30, 2010      |           |   | Fiscal Year EndedJanuary 31, 2009 |  
|                                                                            |  | ($ in thousands, except share amounts) |          
|                                                                            |  |                                       
|Net loss - basic and diluted                                                |  | $                                      | (15,828   | ) |                                   | $ | (86,960   | )
|                                                                            |  |                                       
|Warrants issued to shareholders of acquiror                                 |  |                                        |          |   |                                   |   | (26,500   | )
|                                                                            |  |                                        |           |   |                                   |   |           |  
|Adjusted net loss - basic and diluted                                       |  | $                                      | (15,828   | ) |                                   | $ | (113,460  | )
|                                                                            |  |                                        |           |   |                                   |   |           |  
|Denominator:                                                                |  |                                        |           |   |                                   |   |           |  
|Weighted average number of shares for basic and dilutive net loss per share |  |                                        | 8,966,417 |   |                                   |   | 7,364,203 |  
|                                                                            |  |                                        |           |   |                                   |   |           |  
|                                                                            |  |                                       
|Basic and diluted net loss per common share                                 |  | $                                      | (1.77     | ) |                                   | $ | (15.41    | )
|                                                                            |  |                                        |           |   |                                   |   |           |  

All common stock equivalents are excluded from the computation of diluted loss per share in fiscal 2009 and
2008 because the results are anti-dilutive.

ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS

The carrying value of long-lived assets is evaluated whenever events or changes in circumstances indicate that the carrying values of such
assets may be impaired. An evaluation of recoverability is performed by comparing the carrying values of the assets to projected undiscounted future cash flows in addition to other quantitative and qualitative analyses, including managements
strategic plans and market trends. Upon indication that the carrying values of such assets may not be recoverable, the Company recognizes an impairment loss. The impairment loss is determined based on the difference between the net book value and
the fair value of the assets. The estimated fair value is based on anticipated discounted future cash flows. Any impairment is charged to operations in the period in which it is identified. Property and equipment assets are grouped at the lowest
level for which there are identifiable cash flows when assessing impairment. Cash flows for retail assets are identified at the individual store level. See Note 9 for a discussion of impairment charges for long-lived assets recorded in fiscal 2009
and 2008.

SHARE BASED COMPENSATION

Share based compensation expense is recognized on a straight-line basis over the requisite service period. We estimate the fair value of
stock options granted using the Black-Scholes option valuation model. See further discussion at Note 12.

PRE-OPENING EXPENSES

Pre-opening expenses related to new stores are expensed as incurred.



35



---

##### Table of Contents

SHIPPING AND HANDLING FEES AND COSTS

The cost related to shipping and handling for wholesale sales is classified as freight out, which is included in selling, general and
administrative expenses. Income generated by retail sales from shipping and handling fees is classified as revenues and the costs related to shipping and handling are classified as cost of goods sold.

ADVERTISING COSTS

Advertising expense for fiscal 2009 and fiscal 2008 was approximately $3.8 million and $4.9 million, respectively, and is charged to
expense when incurred. There were no cooperative advertising amounts received from vendors for fiscal 2009 and fiscal 2008.

RENT EXPENSE

The Company leases retail stores as well as a corporate office and distribution centers under operating leases. Minimum
rental expenses are recognized over the term of the lease on a straight-line basis. For purposes of recognizing minimum rental expenses, the Company uses the date when possession of the leased space is taken from the landlord, which includes a
construction period of approximately two months prior to store opening. For tenant improvement allowances and rent holidays, the Company records a deferred rent liability in accrued expenses on the consolidated balance sheets and amortizes the
deferred rent over the terms of the leases as reductions to rent expense on the consolidated statements of operations. For scheduled rent escalation clauses during the lease terms or for rental payments commencing at a date other than the date of
initial occupancy, the Company records minimum rental expenses on a straight-line basis over the terms of the leases on the consolidated statements of operations.

Certain leases provide for contingent rents, which are primarily determined as a percentage of gross sales in excess of specified levels
and are not measurable at inception. The Company records a contingent rent liability in accrued expenses on the consolidated balance sheets and the corresponding rent expense when specified levels have been achieved or when management determines
that achieving the specified levels during the fiscal year is probable.

CONCENTRATIONS OF CREDIT RISK

The Company is potentially subject to a concentration of credit risk with respect to its trade receivables, the majority of which are due
from retailers and wholesale distributors. Credit risks also relate to the seasonal nature of the business. The Companys sales are concentrated in November and December for the holiday season. The Company performs ongoing credit evaluations of
its customers and generally does not require collateral. The Company maintains allowances to cover potential or anticipated losses for uncollectible accounts. The Company maintains credit insurance on certain receivables, which minimizes the
financial impact of uncollectible accounts.

RECENT ACCOUNTING PRONOUNCEMENTS

In June 2009, the Financial Accounting Standards Board (FASB) established the FASB Accounting Standards
Codification (the Codification) as the single source of authoritative GAAP recognized by the FASB to be applied by nongovernmental entities. Rules and interpretive releases of the Securities and Exchange Commission
(SEC) under authority of federal securities laws are also sources of authoritative GAAP for SEC registrants. The Codification did not have a material impact on the Companys consolidated financial statements upon
adoption. Accordingly, the Companys notes to consolidated financial statements will explain accounting concepts rather than cite the topics of specific GAAP.

Effective February 1, 2009, the first day of fiscal 2009, the Company adopted new accounting guidance on fair value measurements
with respect to non-financial assets and liabilities measured on a non-recurring basis. The application of the fair value framework to these fair value measurements did not have a material impact on the Companys consolidated results of
operations, financial position or cash flows.

Effective February 1, 2009, the first day of fiscal 2009, the Company
adopted new accounting guidance regarding noncontrolling interests in consolidated financial statements. The new accounting guidance requires (i) classification of noncontrolling interests, commonly referred to as minority interests, within
stockholders equity; (ii) net income to include the net income attributable to the noncontrolling interest; and (iii) enhanced disclosure of activity related to noncontrolling interests. The application of this guidance regarding
noncontrolling interests in consolidated financial statements did not have any impact on the Companys consolidated results of operations, financial position or cash flows.



36



---

##### Table of Contents

Effective February 1, 2009, the first day of fiscal 2009, the Company adopted new
accounting guidance which enhances the disclosure requirements for derivative instruments and hedging activities, including: (a) the manner in which an entity uses derivative instruments; (b) the manner in which derivative instruments and
related hedged items are accounted for and (c) the effect of derivative instruments and related hedged items on an entitys financial position, financial performance, and cash flows. The adoption of this new guidance had no impact on the
Companys consolidated results of operations, financial position or cash flows.

In December 2007, the FASB issued
authoritative guidance to affirm that the acquisition method of accounting (previously referred to as the purchase method) be used for all business combinations and for an acquirer to be identified for each business combination. This guidance
defines the acquirer as the entity that obtains control of one or more businesses in the business combination and establishes the acquisition date as the date that the acquirer achieves control. Among other requirements, this guidance requires
the acquiring entity in a business combination to recognize the identifiable assets acquired, liabilities assumed and any noncontrolling interest in the acquiree at their acquisition-date fair values, with limited exceptions; acquisition-related
costs generally will be expensed as incurred. This guidance requires certain financial statement disclosures to enable users to evaluate and understand the nature and financial effects of the business combination. This guidance was
effective February 1, 2009, the first day of fiscal 2009 and must be applied prospectively to business combinations that are consummated subsequent to this date.The adoption of this new accounting policy did not have a significant
impact on the Companys consolidated financial statements, and the impact it will have on its consolidated financial statements in future periods will depend on the nature and size of any future business combinations.

In the second quarter of fiscal 2009, the Company adopted new accounting guidance on subsequent events. The new accounting guidance
establishes standards for accounting and disclosure of events that occur after the balance sheet date but before financial statements are issued. The adoption did not impact the Companys consolidated financial statements. In February 2010, the
FASB amended its guidance on subsequent events to remove the requirement to disclose the date through which an entity has evaluated subsequent events. This amendment was effective immediately and therefore the Company did not include the disclosure
in this Form 10-K.

In June 2009, the FASB issued rules which modify how a company determines when an entity that is
insufficiently capitalized or is not controlled through voting (or similar rights) should be consolidated. The FASB clarified that the determination of whether a company is required to consolidate an entity is based on, among other things, an
entitys purpose and design and a companys ability to direct the activities of the entity that most significantly impact the entitys economic performance. An ongoing reassessment is required of whether a company is the primary
beneficiary of a variable interest entity. Additional disclosures are also required about a companys involvement in variable interest entities and any significant changes in risk exposure due to that involvement. These rules are effective for
fiscal years beginning after November 15, 2009. Although we have not completed our analysis, we currently do not anticipate that these rules will have a material effect on the Companys consolidated results of operations, financial
position or cash flows.

NOTE 3  ACQUISITION OF MODEL REORG

As discussed in Notes 1 and 2 above, on August 11, 2008, we issued 5,900,000 shares of our common stock and warrants to purchase an
additional 1,500,000 shares of our common stock in exchange for the shares of Model Reorg, which merged into our wholly owned subsidiary, Model Reorg Acquisition LLC.

Due to a number of factors, including that the shares issued to the Model Reorg shareholders amounted to approximately 66% of our shares
outstanding after the transaction (71% assuming exercise of all Warrants), the transaction has been accounted for as a reverse acquisition, and Model Reorg is being treated as the accounting acquirer in accordance with US
GAAP. Accordingly, our historical financial statements reflect the historical results of Model Reorg prior to the transaction date of August 11, 2008 and those of the combined companies beginning August 11, 2008.

In accordance with the accounting guidance for reverse acquisitions, the total purchase price was allocated to the net tangible and
intangible assets acquired and liabilities assumed of E Com in connection with the transaction, based on their fair values as of August 11, 2008, while the assets and liabilities of Model Reorg are reflected at historical cost in the
Companys consolidated balance sheet.



37



---

##### Table of Contents

Since Model Reorg was deemed to be the accounting acquirer for accounting purposes, the
total purchase price was determined based on the outstanding shares of E Com as of August 11, 2008, plus the Model Reorg transaction costs, as follows:



|                                     |  |                |       
|------------------------------------ |  | -------------- | ------
|                                     |  | (in thousands)
|Fair value of E Com common stock (1) |  | $              | 76,384
|Model Reorg transaction costs        |  |                | 5,945 
|                                     |  |                |       
|Total purchase price                 |  |                | 82,329
|                                     |  |                |       



|(1) | 3,059,041 E Com common shares outstanding as of August 11, 2008 at $24.97 per share, representing the average closing market price over the two days prior to and
two days after December 21, 2007, the day the Merger was agreed to and announced.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The total purchase
price, as finally determined, was allocated as follows:



|                            |  |                |          |  
|--------------------------- |  | -------------- | -------- | -
|                            |  | (in thousands) |         
|Current assets              |  | $              | 140,408  |  
|Property and equipment, net |  |                | 38,505   |  
|Other assets                |  |                | 6,686    |  
|Tradename                   |  |                | 13,000   |  
|Goodwill                    |  |                | 39,891   |  
|Liabilities assumed         |  |                | (156,161 | )
|                            |  |                |          |  
|Total purchase price        |  | $              | 82,329   |  
|                            |  |                |          |  

The Company performed an impairment assessment on goodwill and tradenames on the last day of the fourth
quarter of fiscal 2008 and determined that the entirety of goodwill and a portion of the tradename recorded in the above purchase price allocation was impaired. See further discussion at Note 4.

The following table presents pro forma results of operations and gives effect to the transaction as if the acquisition of Model Reorg was
consummated at November 1, 2006. The unaudited pro forma results of operations are not necessarily indicative of what would have occurred had the transaction been completed at the beginning of the period or of the results that may occur in the
future.



|                              |  |                                            |         |   |                                      |   |                                   |  |   |        
|----------------------------- |  | ------------------------------------------ | ------- | - | ------------------------------------ | - | --------------------------------- |  | - | -------
|                              |  | Fiscal Year EndedJanuary 31, 2009          |         |   | Thirteen Weeks EndedFebruary 2, 2008 |   | Fiscal Year EndedOctober 31, 2007
|                              |  | ($ in thousands, except per share amounts)
|                              |  |                                            |        
|Net sales                     |  | $                                          | 525,439 |   |                                      | $ | 201,052                           |  | $ | 538,619
|(Loss) income from operations |  |                                            | (63,972 | ) |                                      |   | 21,799                            |  |   | 38,295 
|Net (loss) income             |  |                                            | (92,758 | ) |                                      |   | 9,903                             |  |   | 12,380 
|Net (loss) income per share:  |  |                                            |         |   |                                      |   |                                   |  |   |        
|Basic                         |  | $                                          | (10.35  | ) |                                      | $ | 1.11                              |  | $ | 1.38   
|Diluted                       |  |                                            | (10.35  | ) |                                      |   | 1.05                              |  |   | 1.36   



38



---

##### Table of Contents

NOTE 4  GOODWILL AND INTANGIBLES

The following table provides information related to intangible assets (in thousands), which are included in other assets, net on the
accompanying consolidated balance sheets as of January 30, 2010 and January 31, 2009:



|                            |  |                    |  |                  |        |                         |   |                  |  |               |   |              |   |                         |  |                  |        |               |   |       |  |   |       |  |   |       
|--------------------------- |  | ------------------ |  | ---------------- | ------ | ----------------------- | - | ---------------- |  | ------------- | - | ------------ | - | ----------------------- |  | ---------------- | ------ | ------------- | - | ----- |  | - | ----- |  | - | ------
|                            |  |                    |  | January 30, 2010 |        | January 31, 2009       
|                            |  | Useful Life(years) |  | OriginalCost     |        | AccumulatedAmortization |   | ImpairmentCharge |  | Net BookValue |   | OriginalCost |   | AccumulatedAmortization |  | ImpairmentCharge |        | Net BookValue
|                            |  |                    |  |                  |        |                         |   |                  | 
|Tradenames                  |  | 7-20               |  | $                | 10,559 |                         | $ | 6,770            |  | $             |  |              | $ | 3,789                   |  | $                | 10,559 |               | $ | 5,997 |  | $ |      |  | $ | 4,562 
|Favorable leases            |  | 1-7                |  |                  | 1,350  |                         |   | 316              |  |               |  |              |   | 1,034                   |  |                  |       |               |   |      |  |   |      |  |   |      
|Tradenames (non-amortizing) |  | N/A                |  |                  | 8,500  |                         |   |                 |  |               |  |              |   | 8,500                   |  |                  | 13,000 |               |   |      |  |   | 4,500 |  |   | 8,500 
|                            |  |                    |  |                  |        |                         |   |                  |  |               |   |              |   |                         |  |                  |        |               |   |       |  |   |       |  |   |       
|                            |  |                    |  |                  |        |                         |   |                  | 
|                            |  |                    |  | $                | 20,409 |                         | $ | 7,086            |  | $             |  |              | $ | 13,323                  |  | $                | 23,559 |               | $ | 5,997 |  | $ | 4,500 |  | $ | 13,062
|                            |  |                    |  |                  |        |                         |   |                  |  |               |   |              |   |                         |  |                  |        |               |   |       |  |   |       |  |   |       

There was no recorded goodwill as of January 30,
2010 and January 31, 2009. See discussion below for discussion of goodwill impairment in fiscal 2008.

In accordance with
accounting standards, intangible assets with indefinite lives are not amortized, but rather tested for impairment at least annually. Owned tradenames that have been determined to have indefinite lives are not subject to amortization but are reviewed
at least annually for potential impairment, as mentioned above. The fair values are estimated and compared to their carrying values.

Trademarks, including tradenames and owned licenses having finite lives, are amortized over their respective lives to their estimated
residual values and are also reviewed for impairment in accordance with accounting standards. The recoverability of the carrying values of all long-lived assets with finite lives is re-evaluated when changes in circumstances indicate the
assets value may be impaired. Impairment testing is based on a review of forecasted operating cash flows and the profitability of the related brand. Included in other assets, net, on the accompanying consolidated balance sheets as of
January 30, 2010 and January 31, 2009 are $8.5 million related to the value of the Perfumania tradename, and $3.8 million and $4.6 million, respectively, for trademarks and licenses of Five Star.

Favorable leases resulted from the April 2009 asset purchase of three fragrance retail stores from an unrelated party. The Companys
consolidated statement of operations for fiscal 2009 includes the results of operations of these stores from the date of acquisition. The total purchase price was not material to the Companys consolidated results. The favorable leases are
being amortized over the remaining lives of the respective store leases. Impairment testing is based on a review of forecasted operating cash flows and the profitability of the three stores.

During the fourth quarter of fiscal 2009, the Company completed its annual impairment testing of intangible assets and concluded that
there was no impairment of these assets. On the last day of fiscal 2008, the Company performed its annual impairment testing of goodwill and intangible assets with indefinite lives. The Company considered many factors in evaluating whether the
carrying value of these assets may not have been recoverable, including the actual and projected performance and cash flows of the reporting units and the market capitalization in relation to the book value of the Company. Beginning in the third
quarter of fiscal 2008 and continuing into 2009, the capital markets experienced substantial volatility and the Companys stock price declined substantially, causing the Companys book value to exceed its market capitalization, plus a
reasonable control premium. In addition, the operating performance and cash flows of the Companys retail and wholesale segments declined during the fourth quarter of fiscal 2008. Accordingly, the Company compared its market capitalization to
the combined fair values of its reporting units. The fair values of the reporting units were determined using valuation techniques based on estimates, judgments and assumptions management believes were appropriate in the circumstances. Based on its
analysis, the Company concluded that $4.5 million of trademarks, all of which related to trademarks recorded as a result of the acquisition of Model Reorg in August 2008 discussed in Note 3 of these financial statements, was impaired, and that its
remaining goodwill of $60.3 million, including $39.9 million of goodwill recorded as a result of the acquisition of Model was fully impaired. Such impairment charges are included in asset impairment on the accompanying consolidated statement of
operations for fiscal 2008.

The weighted average amortization periods for the remaining tradenames with finite lives and for
favorable leases are 13.7 years and 5.4 years, respectively. The estimated amortization expense of intangible assets for the next five years is as follows (in thousands):



|            |  |                      |    
|----------- |  | -------------------- | ---
|Fiscal Year |  | Amortization Expense
|2010        |  | $                    | 644
|2011        |  |                      | 623
|2012        |  |                      | 500
|2013        |  |                      | 476
|2014        |  |                      | 476



39



---

##### Table of Contents

NOTE 5  NON-CASH TRANSACTIONS

Supplemental disclosures of non-cash investing and financing activities (in thousands):



|                                            |  |                                   |   |                                   |   |    
|------------------------------------------- |  | --------------------------------- | - | --------------------------------- | - | ---
|NON-CASH TRANSACTIONS                       |  | Fiscal Year EndedJanuary 30, 2010 |   | Fiscal Year EndedJanuary 31, 2009
|Equipment acquired under capital leases     |  | $                                 |  |                                   | $ | 356
|Accounts payable for property and equipment |  |                                   |  |                                   |   | 410

NOTE 6  PROPERTY AND EQUIPMENT

Property and equipment consisted of (in thousands):



|                           |  |                  |         |   |                  |   |         |                                   |  |                                    
|-------------------------- |  | ---------------- | ------- | - | ---------------- | - | ------- | --------------------------------- |  | -----------------------------------
|                           |  | January 30, 2010 |         |   | January 31, 2009 |   |         | Estimated Useful Lives
(In Years)
|Buildings and improvements |  | $                | 29,181  |   |                  | $ | 31,135  |                                   |  | Lesser of useful life or lease term
|Furniture and fixtures     |  |                  | 20,473  |   |                  |   | 16,927  |                                   |  | 5-7                                
|Machinery and equipment    |  |                  | 4,467   |   |                  |   | 4,645   |                                   |  | 5-7                                
|                           |  |                  |         |   |                  |   |         |                                   |  |                                    
|                           |  |                  | 54,121  |   |                  |   | 52,707  |                                   |  |                                    
|                           |  |                  |        
|Less:                      |  |                  |         |   |                  |   |         |                                   |  |                                    
|Accumulated depreciation   |  |                  | (18,239 | ) |                  |   | (10,952 | )                                 |  |                                    
|                           |  |                  |         |   |                  |   |         |                                   |  |                                    
|                           |  | $                | 35,882  |   |                  | $ | 41,755  |                                   |  |                                    
|                           |  |                  |         |   |                  |   |         |                                   |  |                                    

Depreciation and amortization expense on property and equipment for fiscal 2009 and fiscal 2008
was $8.7 million and $5.8 million, respectively. Accumulated depreciation for building and equipment under capital leases was $0.8 million as of January 30, 2010 and $0.6 million at January 31, 2009.

During the fourth quarter of fiscal 2009, the Company recorded a non-cash impairment charge of approximately $2.3 million to reduce the
net carrying value of certain retail store assets to their estimated fair value, which was determined based on discounted expected future cash flows. Lower than expected operating cash flow performance relative to the affected assets and the
impact of the current economic environment on their projected future results of operations indicated that the carrying value of the related long-lived assets were not recoverable. These asset impairment charges are included in asset impairment
in the accompanying consolidated statements of operations. See further discussion at Note 9 for discussion of fiscal 2008 impairment charges.

See Note 14 for further discussion of capital leases.

NOTE 7  RELATED PARTY TRANSACTIONS

Glenn and Stephen Nussdorf and their sister, Arlene Nussdorf, owned an aggregate 6,649,476 shares or approximately 74% of the total number
of shares of the Companys common stock as of January 30, 2010, excluding shares issuable upon conversion of the Warrants discussed in Note 3 or the Convertible Note discussed in Note 8, and not assuming the exercise of any outstanding
options held by the Companys officers and directors. Glenn and Stephen Nussdorf were also principal shareholders of E Com before the Merger. Stephen Nussdorf has served as the Chairman of the Companys Board of Directors since February
2004.

The Nussdorfs are officers and principals of Quality King, which distributes pharmaceuticals and health and beauty care
products. Before the Merger with Model Reorg, the Companys President and Chief Executive Officer, Michael W. Katz (Mr. Katz) was, and he continues to be, an executive of Quality King. Before the Merger, the Nussdorfs were also
shareholders, and Stephen and Glenn Nussdorf were executives, of Model Reorg.



40



---

##### Table of Contents

See Note 8 for discussion of notes payable to affiliates.

Effective August 1, 2008, the 2003 Stockholder Agreement between Model Reorg and Mr. Katz was amended and restated (the
Agreement) and the Companys subsidiary, Model Reorg Acquisition LLC, issued a $1.9 million promissory note payable to Mr. Katz. The note, which bears interest at 4% and is payable in equal monthly installments of $53,333
commencing September 1, 2008 and terminating August 1, 2011, liquidated Model Reorgs preexisting obligation to Mr. Katz under the Agreement, which had provided for stock ownership and an earnings participation in Model Reorg.
Under the Agreement, Mr. Katz is bound by certain non-compete, non-solicitation and confidentiality covenants. The note payable is included in current and long term notes payable - affiliate as of January 30, 2010 and January 31,
2009, in the amounts of $1.0 million and $1.7 million, respectively, on the accompanying consolidated balance sheets.

Transactions with
Affiliated Companies

Glenn Nussdorf beneficially owns approximately 10.1% of the outstanding common stock of Parlux
Fragrances, Inc. (Parlux), a manufacturer and distributor of prestige fragrances and beauty products. Perfumania has historically purchased merchandise from Parlux. It had $14.3 million of such purchases during its fiscal 2008
before the Merger. During fiscal year 2009, the Company also purchased merchandise from Quality King. Purchases from these related companies for fiscal 2009 and 2008 following the Merger aggregated approximately $49.7 million and $25.4 million,
respectively. The amounts due to these related companies at January 30, 2010 and January 31, 2009 were approximately $35.3 million and $12.2 million, respectively. These amounts are non-interest bearing and are included in accounts
payable-affiliate in the accompanying consolidated balance sheets. Purchases from related parties are generally payable in 90 days; however, due to the seasonality of the Companys business, these terms are generally extended. Related party
accounts have historically been brought closer to terms at the end of the holiday season. During the rest of the year, the Company has relied upon these extended terms to provide a portion of its liquidity.

Model Reorg sold approximately $15.4 million of wholesale merchandise to E Com in fiscal 2008 prior to the Merger. These wholesale sales
are included in net sales in the accompanying consolidated statements of operations in fiscal 2008. Cost of goods sold on these affiliate sales were $10.5 million in fiscal 2008 prior to the Merger. These affiliate cost of goods sold are included in
cost of goods sold in the accompanying consolidated statement of operations in fiscal 2008.

Model Reorgs purchases of
product from E Com for fiscal 2008 prior to the Merger was approximately $14.9 million. Effective with the Merger on August 11, 2008, all transactions between the former Model Reorg and E Com subsidiaries are eliminated in consolidation.

Quality King occupies a leased 560,000 square foot facility in Bellport, NY. The Company began occupying approximately half
of this facility in December 2007 under a sublease that terminates on September 30, 2027, and this is now the location of the Companys principal offices. The monthly current sublease payments of approximately $203,000 increase by 3%
annually. Total payments by the Company to Quality King in fiscal 2009 and 2008 for this sublease were approximately $2.4 million and $2.3 million, respectively.

Model Reorg historically received shared services from Quality King pursuant to a service agreement. The agreement with Quality King
provided for the allocation of expenses which were calculated based on various assumptions and methods. The methods employed utilized various allocation bases including the number of transactions processed, estimated delivery miles, warehouse square
footage, payroll dollars and sales and inventory ratios. Effective with the Merger on August 11, 2008, the Company and Quality King executed a new Services Agreement providing for the Companys participation in certain third party
arrangements, including 401(k), medical, dental, and flex spending plans, at the Companys respective share of Quality Kings cost, including allocated overhead, plus a 2% administrative fee, and the provision of legal services. The
Company also shares with Quality King the economic benefit of the bulk rate contract that the Company has with UPS to ship Quality Kings merchandise and related items. The Services Agreement will terminate on thirty days written notice from
either party. During fiscal 2009, the expenses charged under these arrangements to the Company were $0.6 million. Allocated operating expenses for fiscal 2008 were $1.1 million.



41



---

##### Table of Contents

NOTE 8  REVOLVING CREDIT FACILITY, NOTES PAYABLE TO AFFILIATES AND SUBORDINATED CONVERTIBLE NOTE
PAYABLE TO AFFILIATE

The revolving credit facility, notes payable to affiliates and subordinated convertible note payable
to affiliates consist of the following:



|                                                                                                       |  |                  |         |   |                  |   |          |  
|------------------------------------------------------------------------------------------------------ |  | ---------------- | ------- | - | ---------------- | - | -------- | -
|                                                                                                       |  | January 30, 2010 |         |   | January 31, 2009 |  
|                                                                                                       |  | (in thousands)   |        
|                                                                                                       |  |                 
|Revolving credit facility interest payable monthly, secured by a pledge of all of the Companys assets |  | $                | 40,012  |   |                  | $ | 153,383  |  
|Subordinated convertible note payable-affiliates                                                       |  |                  | 5,000   |   |                  |   | 5,000    |  
|Subordinated non-convertible notes payable-affiliates                                                  |  |                  | 91,379  |   |                  |   | 92,019   |  
|                                                                                                       |  |                  |         |   |                  |   |          |  
|                                                                                                       |  |                  | 136,391 |   |                  |   | 250,402  |  
|Less current portion                                                                                   |  |                  | (40,652 | ) |                  |   | (154,023 | )
|                                                                                                       |  |                  |         |   |                  |   |          |  
|Total long-term debt                                                                                   |  | $                | 95,739  |   |                  | $ | 96,379   |  
|                                                                                                       |  |                  |         |   |                  |   |          |  

The Company has a $250 million revolving credit facility with a syndicate of banks for which General
Electric Capital Corporation (GECC) serves as Agent, Collateral Agent and Lender, GE Capital Markets, Inc. serves as Joint Lead Arranger and Book Runner and Wachovia Capital Markets serves as Joint Lead Arranger (the Senior Credit
Facility). The Senior Credit Facility is used for the Companys general corporate purposes and those of its subsidiaries, including working capital. The Company and certain of its subsidiaries are co-borrowers under the Senior Credit
Facility, and the Companys other subsidiaries have guaranteed all of their obligations thereunder.

The Senior Credit
Facility is scheduled to expire on August 11, 2011, when all amounts will be due and payable in full. The Senior Credit Facility does not require amortization of principal and may be paid before maturity in whole or in part at the
Companys option without penalty or premium; provided that, if the Company permanently reduces the revolving commitment in connection with a prepayment, on or before August 11, 2009, it must pay a prepayment fee equal to 1% of the amount
of such reduction, or after such date and on or before August 11, 2010, it must pay a prepayment fee equal to 0.5% of the prepayment.

Revolving loans under the Senior Credit Facility may be drawn, repaid and reborrowed up to the amount available under a borrowing base
calculated with reference to a specified percentage of the borrowers eligible accounts and a specified percentage of the borrowers eligible inventory from time to time. GECC has the right to impose reserves in its reasonable credit
judgment, whether or not there is an Event of Default, which would effectively reduce the borrowing base and thereby the amount that the borrowers may borrow under the Senior Credit Facility. Under an amendment to the Senior Credit Facility executed
as of May 26, 2009 (Waiver and Amendment No.1), reserves against borrowing availability increasing from $9 million to $15 million at August 4, 2009 and thereafter will automatically apply, in addition to any reserves that may
be imposed from time to time in GECCs reasonable credit judgment. The Senior Credit Facility also includes a sub-limit of $25 million for letters of credit and a sub-limit of $12.5 million for swing line loans (that is, same-day loans from the
lead or agent bank).

As a result of certain covenant defaults, which were waived by Waiver and Amendment No.1, effective
January 23, 2009 through May 26, 2009, GECC elected to impose the Default Rate of interest on outstanding borrowings, which is 2% higher than the interest rate otherwise applicable. The Company was also required to pay fees equal to 0.375%
of the unused amount of the Senior Credit Facility and the outstanding amount of letters of credit under that facility. Under Waiver and Amendment No.1, interest under the Senior Credit Facility for periods after May 26, 2009 are at the
Companys election unless an event of default exists, either (i) the highest of (A) The Wall Street Journal prime rate, (B) the federal funds rate plus .50% or (C) the sum of 3-month LIBOR plus 1.00% (the
Index Rate), in each case plus 3.50% or (ii) LIBOR (but not less than 2.00%) plus 4.50%. The Company is also now required to pay fees equal to 1.00% of the unused amount of the Senior Credit Facility and 4.50% of the outstanding
amount of any letters of credit under that facility.

All obligations of the Company under the Senior Credit Facility and
under any interest rate protection or other hedging arrangements entered into in connection with the Senior Credit Facility are secured by a first priority perfected security interest in all existing and after-acquired personal property and owned
real property owned by the Company and its subsidiaries, which are co-borrowers or guarantors, including, without limitation, 100% (or, in the case of excluded foreign subsidiaries, 66%) of the outstanding equity interests in their subsidiaries.



42



---

##### Table of Contents

The Senior Credit Facility limits the Companys and its subsidiaries ability to,
among other things: incur additional indebtedness; incur liens or guarantee obligations; pay dividends and make other distributions; make investments and enter into joint ventures; dispose of assets; and engage in transactions with affiliates,
except for certain existing arrangements under which the Company leases space and obtains certain business services from affiliated companies and other arrangements in the ordinary course of business. The Senior Credit Facility also provides that
short-term advances to suppliers by the Company and its subsidiaries may not exceed $8 million with respect to all suppliers or $3 million with respect to any one supplier (together with its affiliates).

Under the Senior Credit Facility, the Company and its subsidiaries have been required to maintain certain financial ratios, as specified
in the agreement. As the Company was not in compliance with certain of these ratios as of November 1, 2008 and January 31, 2009, GECC imposed the Default Rate of interest on outstanding borrowings, as described above. In order to better
align the provisions of the Senior Credit Facility with the Companys current business situation, Waiver and Amendment No.1 waived the covenant defaults and certain other defaults under the facility, provided for no testing of the minimum fixed
charge coverage ratio, the inventory turnover ratio or the maximum leverage ratio covenants for the fiscal quarter ended May 2, 2009, deleted the inventory turnover ratio covenant and the maximum leverage ratio covenant thereafter, and
suspended the minimum fixed charge coverage ratio covenant until the fiscal quarter ending January 30, 2010. The Company was in compliance with the minimum fixed charge coverage ratio covenant under the Senior Credit Facility as of
January 30, 2010.

The Senior Credit Facility also includes other customary events of default that, if not waived, would
permit the lenders to accelerate the indebtedness and terminate the credit facility. Any future defaults that are not waived could result in our having to refinance the Senior Credit Facility and obtain an alternative source of financing. Due to the
current weakness in the credit markets, there is no assurance that such financing would be obtained, or if such refinancing is obtained, that the terms of a new facility would be on terms comparable to the current Senior Credit Facility. If the
Company were unable to obtain such financing, its operations and financial condition would be materially adversely affected and it would be forced to seek an alternative source of liquidity, such as by selling additional securities, to continue
operations, or to limit its operations.

At the closing of the Merger, six estate planning trusts established by Glenn,
Stephen and Arlene Nussdorf (the Nussdorf Trusts) loaned an aggregate of approximately $55 million to the Company on an unsecured basis. At the same time, we issued an unsecured subordinated promissory note in the principal amount of $35
million to Quality King. All of the subordinated promissory notes issued to the Nussdorf Trusts and Quality King are subordinated to the Senior Credit Facility and, pursuant to amendments as of May 26, 2009, no payments of principal or interest
may be made before the maturity of the Senior Credit Facility on August 11, 2011. The maturity date of the subordinated promissory notes payable to the Nussdorf Trusts is February 8, 2012 and that of the note payable to Quality King is
June 30, 2012. The Nussdorf Trust notes bear interest at a rate equal to 2% over the rate in effect from time to time on the revolving loans under the Senior Credit Facility, and the Quality King note bears interest at a rate equal to 1% over
the rate in effect from time to time on the revolving loans under the Senior Credit Facility. Quality King and the Nussdorf Trusts have acknowledged that the Companys nonpayment, because of the subordination provisions, of amounts otherwise
due under these notes will not constitute a default under the notes.

The affiliate debt that was refinanced in connection
with the Merger consisted of a promissory note issued by Model Reorg to Quality King in 2002 in order to supplement a revolving line of credit entered into jointly by Model Reorg and Quality King with an unaffiliated syndicate of lenders. Included
in interest expense on the accompanying consolidated statement of operations for fiscal 2008 is approximately $1.8 million of interest attributable to the affiliate debt for the period in fiscal 2008 prior to the Merger.

On December 9, 2004, E Com issued a Subordinated Convertible Note (the Convertible Note) to Glenn and Stephen Nussdorf
in exchange for a $5 million subordinated secured demand loan made in March 2004. The Convertible Note was originally secured by E Coms assets, but, in connection with the August 11, 2008 financing transactions, Glenn and Stephen Nussdorf
released and terminated their security interest. The Convertible Note was originally payable in January 2007; however it was modified in January 2006 to extend the due date to January 2009. The Convertible Note is subordinate to all bank related
indebtedness and, pursuant to a May 26, 2009 amendment, no payments of principal or interest may be made before the maturity of the Senior Credit Facility on August 11, 2011. As a result, the Convertible Note is currently in default,
resulting in an increase of 2% in the nominal interest rate, which is the prime rate plus 1%. The Convertible Note allows Glenn and Stephen Nussdorf to convert any or all of the principal and accrued interest due on the Convertible Note into shares
of the Companys common stock. The conversion price was originally $11.25, which equaled the closing market price of E Coms common stock on December 9, 2004, and was reduced to $7.00 by the May 26, 2009 amendment.

Interest expense on the Nussdorf Trust Notes, the Quality King Note and the Convertible Note was approximately $7.9 million and $3.1
million for fiscal 2009 and 2008, respectively, and is included in interest expense on the accompanying consolidated statements of operations for fiscal 2008 and 2009. No payments have been made on the Nussdorf Trust Notes or the Quality King Note.
Accrued interest payable due at January 30, 2010 and January 31, 2009, respectively on the Nussdorf Trust Notes, the Quality



43



---

##### Table of Contents

King Note and the Convertible Note was approximately $10.9 million and $3.0 million and is included in other long-term liabilities, and accrued expenses and other liabilities on the accompanying
consolidated balance sheets as of January 30, 2010 and January 31, 2009, respectively.

NOTE 9  IMPAIRMENT AND OTHER
CHARGES

Historically the Company did not eliminate intercompany profit in ending inventory. In the fourth quarter of
fiscal 2008, the Company performed an analysis and determined that approximately $4.1 million of intercompany profit from prior years remained in inventory that should have been eliminated. Management determined that this amount was not material for
adjustment to prior years. Included in cost of goods sold in the accompanying consolidated statement of operations for fiscal 2008 is a pre-tax charge of approximately $4.1 million to eliminate this intercompany profit in ending inventory related to
prior years.

During the fourth quarter of fiscal 2009 and 2008, the Company incurred certain non-cash expense items that
materially affected earnings results for the fourth quarter and for fiscal 2008. These charges were composed of write-offs of fixed assets for certain underperforming stores, and impairment charges for goodwill and tradenames, which are included in
asset impairment on the accompanying consolidated statements of operations. A summary of the charges are presented in the table below (amounts in thousands):



|                                                                          |  |             |       |             |   |       
|------------------------------------------------------------------------- |  | ----------- | ----- | ----------- | - | ------
|                                                                          |  | Fiscal 2009 |       | Fiscal 2008
|Impairment of long-lived assets related to Perfumania stores (see Note 6) |  | $           | 2,320 |             | $ | 3,253 
|Impairment of goodwill and intangibles (see Note 4)                       |  |             |      |             |   | 64,825
|                                                                          |  |             |       |             |   |       
|                                                                          |  | $           | 2,320 |             | $ | 68,078
|                                                                          |  |             |       |             |   |       

NOTE 10  ACCOUNTING FOR INCOME TAXES

Management evaluates the Companys deferred income tax assets and liabilities to determine whether or not a valuation
allowance is necessary. Deferred tax assets are reduced by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Realization of
future tax benefits related to the deferred tax assets is dependent on many factors, including the Companys ability to generate future taxable income during those periods in which temporary differences become deductible and/or credits can be
utilized. Based on the difficult retail and wholesale environment resulting from the decline in general economic conditions and consumer confidence in fiscal 2008, and the uncertainty as to when conditions will improve sufficiently enough to enable
the Company to utilize its deferred tax assets, the Company established a full valuation allowance against its deferred tax assets, recording a non-cash charge of approximately $19.5 million. The lack of practical tax-planning strategies available
in the short term and the lack of other objectively verifiable positive evidence supported the conclusion that a full valuation allowance against the Companys federal and state net deferred tax assets was necessary. In fiscal 2009, the
valuation allowance was increased by approximately $7.0 million.

If, in the future, the Company realizes taxable income on a
sustained basis of the appropriate character and within the net operating loss carry-forward period, the Company would be allowed to reverse some or all of this valuation allowance, resulting in an income tax benefit. Further, changes in existing
tax laws could also affect valuation allowance needs in the future.



44



---

##### Table of Contents

The income tax provision is comprised of the following amounts (in thousands):



|                     |  |                                   |     |                                   |   |        |  
|-------------------- |  | --------------------------------- | --- | --------------------------------- | - | ------ | -
|                     |  | Fiscal Year EndedJanuary 30, 2010 |     | Fiscal Year EndedJanuary 31, 2009 |  
|Current:             |  |                                   |     |                                   |   |        |  
|Federal              |  | $                                 |    |                                   | $ | (112   | )
|State and local      |  |                                   | 189 |                                   |   | (443   | )
|                     |  |                                   |     |                                   |   |        |  
|                     |  |                                   | 189 |                                   |   | (555   | )
|                     |  |                                   |     |                                   |   |        |  
|                     |  |                                  
|Deferred:            |  |                                   |     |                                   |   |        |  
|Federal              |  |                                   |    |                                   |   | 10,781 |  
|State and local      |  |                                   |    |                                   |   | 2,780  |  
|Foreign              |  |                                   |    |                                   |   | 1,256  |  
|                     |  |                                   |     |                                   |   |        |  
|                     |  | $                                 |    |                                   | $ | 14,817 |  
|                     |  |                                   |     |                                   |   |        |  
|                     |  |                                  
|Income tax provision |  | $                                 | 189 |                                   | $ | 14,262 |  
|                     |  |                                   |     |                                   |   |        |  

The income tax provision differs from the amount obtained by applying the statutory Federal income tax rate
to pretax income as follows (in thousands):



|                                   |  |                                   |        |   |                                   |   |         |  
|---------------------------------- |  | --------------------------------- | ------ | - | --------------------------------- | - | ------- | -
|                                   |  | Fiscal Year EndedJanuary 30, 2010 |        |   | Fiscal Year EndedJanuary 31, 2009 |  
|Benefit at federal statutory rates |  | $                                 | (5,474 | ) |                                   | $ | (25,444 | )
|Non-deductible expenses            |  |                                   | 31     |   |                                   |   | 21,126  |  
|Change in valuation allowance      |  |                                   | 6,978  |   |                                   |   | 19,496  |  
|State taxes                        |  |                                   | (822   | ) |                                   |   | (400    | )
|General reserves and other         |  |                                   | (524   | ) |                                   |   | (516    | )
|                                   |  |                                   |        |   |                                   |   |         |  
|Income tax provision               |  | $                                 | 189    |   |                                   | $ | 14,262  |  
|                                   |  |                                   |        |   |                                   |   |         |  

Net deferred tax liabilities which are included in other long-term liabilities on the accompanying
consolidated balance sheets as of January 30, 2010 and January 31, 2009, reflect the tax effect of the following differences between financial statement carrying amounts and tax basis of assets and liabilities as follows (in thousands):



|                                               |  |                                   |         |   |                                   |   |         |  
|---------------------------------------------- |  | --------------------------------- | ------- | - | --------------------------------- | - | ------- | -
|                                               |  | Fiscal Year EndedJanuary 30, 2010 |         |   | Fiscal Year EndedJanuary 31, 2009 |  
|Assets:                                        |  |                                   |         |   |                                   |   |         |  
|Net operating loss & tax credit carry forwards |  | $                                 | 10,205  |   |                                   | $ | 4,020   |  
|Puerto Rico net operating loss carry forwards  |  |                                   | 1,708   |   |                                   |   | 1,347   |  
|Inventories                                    |  |                                   | 2,020   |   |                                   |   | 2,794   |  
|Property and equipment                         |  |                                   | 9,074   |   |                                   |   | 6,878   |  
|Accounts receivable allowances                 |  |                                   | 134     |   |                                   |   | 285     |  
|Goodwill & intangibles                         |  |                                   | 1,309   |   |                                   |   | 1,362   |  
|Self insured reserves and other                |  |                                   | 2,024   |   |                                   |   | 2,810   |  
|                                               |  |                                   |         |   |                                   |   |         |  
|Total deferred tax assets                      |  |                                   | 26,474  |   |                                   |   | 19,496  |  
|Valuation allowance                            |  |                                   | (26,474 | ) |                                   |   | (19,496 | )
|                                               |  |                                   |         |   |                                   |   |         |  
|Net deferred tax assets                        |  |                                   |        |   |                                   |   |        |  
|Liabilities:                                   |  |                                   |         |   |                                   |   |         |  
|Tradenames                                     |  |                                   | (3,400  | ) |                                   |   | (3,400  | )
|                                               |  |                                   |         |   |                                   |   |         |  
|                                               |  |                                  
|Net deferred tax liabilities                   |  | $                                 | (3,400  | ) |                                   | $ | (3,400  | )
|                                               |  |                                   |         |   |                                   |   |         |  

The Companys United States and Puerto Rican net operating loss carryforwards begin to expire in 2024
and 2010, respectively.

Accounting standards prescribe a comprehensive model for the financial statement recognition,
measurement, presentation and disclosure of uncertain tax positions taken or expected to be taken in an income tax return. The Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax
position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has
a greater than fifty percent likelihood of being realized upon ultimate settlement. The accounting standards also provides guidance on derecognition, classification, interest and penalties on income taxes, accounting in interim periods and requires
increased disclosures.



45



---

##### Table of Contents

The Company did not recognize a liability for unrecognized tax benefits or reverse any
accruals for uncertain tax positions previously recorded, and accordingly, was not required to record any cumulative effect adjustment to beginning of year retained earnings. As of January 30, 2010 and January 31, 2009, there was a
liability of $0.6 million and $0.5 million, respectively, recorded for income tax associated with unrecognized tax benefits.

The Company accrues interest related to unrecognized tax benefits as well as any related penalties in income tax expense, which is
consistent with the recognition of these items in prior reporting periods. Accrued interest and penalties as of January 30, 2010 and January 31, 2009 were $0.3 million and $0.2 million, respectively.

The balance of unrecognized tax benefits, the amount of related interest and penalties we have provided and what we believe to be the
range of reasonably possible changes in the next 12 months, were (in thousands):



|                                                                  |  |                                   |     |                                   |   |    
|----------------------------------------------------------------- |  | --------------------------------- | --- | --------------------------------- | - | ---
|                                                                  |  | Fiscal Year EndedJanuary 30, 2010 |     | Fiscal Year EndedJanuary 31, 2009
|Unrecognized tax benefits                                         |  | $                                 | 632 |                                   | $ | 523
|Portion if recognized would reduce tax expense and effective rate |  |                                   | 632 |                                   |   | 523
|Accrued interest on unrecognized tax benefits                     |  |                                   | 203 |                                   |   | 152
|Accrued penalties on unrecognized tax benefits                    |  |                                   | 142 |                                   |   | 130

A reconciliation of the
beginning and ending amounts of unrecognized tax benefits is as follows (in thousands):



|                                                |  |                                   |     |                                   |   |    
|----------------------------------------------- |  | --------------------------------- | --- | --------------------------------- | - | ---
|                                                |  | Fiscal Year EndedJanuary 30, 2010 |     | Fiscal Year EndedJanuary 31, 2009
|Balance at beginning of year                    |  | $                                 | 523 |                                   | $ | 220
|Additions for tax positions of the current year |  |                                   |    |                                   |   |   
|Additions for tax positions of prior years      |  |                                   | 109 |                                   |   | 303
|                                                |  |                                   |     |                                   |   |    
|Balance at end of year                          |  | $                                 | 632 |                                   | $ | 523
|                                                |  |                                   |     |                                   |   |    

The Company does not expect material adjustments to
the total amount of unrecognized tax benefits within the next 12 months, but the outcome of tax matters is uncertain and unforeseen results can occur.

The Company conducts business throughout the United States and Puerto Rico, and as a result, files income tax returns in the United
States federal jurisdiction and various state and foreign jurisdictions. In the normal course of business, the Company is subject to examination by taxing authorities. With few exceptions, the Company is no longer subject to U.S. federal, state,
local or Puerto Rico income tax examinations for fiscal years prior to 2004. State and foreign income tax returns are generally subject to examination for a period of three to five years after filing of the respective return. The state impact of any
federal changes remains subject to examination by various states for a period of up to one year after formal notification to the states. The Company is not currently under examination in any state or foreign jurisdictions.

NOTE 11  FAIR VALUE MEASUREMENTS

The Company adopted the accounting guidance regarding fair value and disclosures, as it applies to financial and non-financial assets and
liabilities. The guidance defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. The new guidance does not require any new fair value measurements; rather, it applies to other
accounting pronouncements that require or permit fair value measurements. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market in an orderly
transaction between market participants on the measurement date. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability on the measurement date. The three levels are defined as follows:

Level 1: Observable inputs such as quoted prices in active markets (the fair value hierarchy gives the highest priority to Level 1
inputs);



46



---

##### Table of Contents

Level 2: Inputs, other than the quoted prices in active markets, that are observable either
directly or indirectly; and

Level 3: Unobservable inputs in which there is little or no market data and require the reporting
entity to develop its own assumptions

As of January 30, 2010, the Company had no material financial assets or
liabilities measured on a recurring basis that required adjustments or write-downs and the carrying values of current assets and liabilities approximate their fair values. The Company measures certain assets at fair value on a non-recurring basis,
specifically long-lived assets evaluated for impairment. We estimated the fair value of our long-lived assets using company-specific assumptions which would fall within Level 3 of the fair value hierarchy.

The following table presents the non-financial assets the Company measured at fair value on a non-recurring basis, based on the fair
value hierarchy as of January 30, 2010:



|                                      |  |                                          |     |                                                        |   |         |  |         |   |                                           |   |     |  |   |      
|------------------------------------- |  | ---------------------------------------- | --- | ------------------------------------------------------ | - | ------- |  | ------- | - | ----------------------------------------- | - | --- |  | - | -----
|                                      |  |                                          |     | Fair Value Measured and Recorded atReported Date Using |   |        
|                                      |  | Net Carrying Value as ofJanuary 30, 2010 |     | Level 1                                                |   | Level 2 |  | Level 3 |   | Total Losses -Year 
EndedJanuary 30, 2010
|                                      |  |                                          |     |                                                        |  
|Property and Equipment (in thousands) |  | $                                        | 281 |                                                        | $ |        |  | $       |  |                                           | $ | 281 |  | $ | 2,321

The Company recorded
a non-cash impairment charge of approximately $2.3 million to reduce the net carrying value of certain retail store assets to their estimated market value, which was based on discounted estimated future cash flows.

NOTE 12  SHAREHOLDERS EQUITY

PREFERRED STOCK

The
Companys Articles of Incorporation authorize the issuance of up to 1,000,000 shares of preferred stock. The preferred stock may be issued from time to time at the discretion of the Board of Directors without shareholders approval. The
Board of Directors is authorized to issue these shares in different series and, with respect to each series, to determine the dividend rate, and provisions regarding redemption, conversion, liquidation preference and other rights and privileges. As
of January 30, 2010, no preferred stock had been issued.

TREASURY STOCK

From time to time, the Companys Board of Directors has approved the repurchase of the Companys common stock. As of
January 30, 2010, the Company had repurchased approximately 898,249 shares of common stock for approximately $8.6 million, all of which are held as treasury shares. There were no repurchases during fiscal 2009 or fiscal 2008.

WARRANTS

In connection
with the Merger on August 11, 2008, the Company issued warrants (the Warrants) to purchase an additional 1,500,000 shares of our common stock with an exercise price per share of $23.94. The Warrants will not be exercisable until the
third anniversary of the closing of the Merger (except upon a change of control of the Company), after which they will be exercisable until the tenth anniversary. The fair value of these Warrants at the date of issuance was $26.5 million, which
was recorded as a reduction of retained earnings (accumulated deficit) and an increase to additional paid-in capital within the consolidated statement of shareholders equity in fiscal 2008. The Company used the Black-Scholes option pricing
model to value the Warrants using the following assumptions: number of Warrants as set forth in the Warrant agreement; no expected dividend yield; expected volatility of 91.7%; risk-free interest rates of 3.99%; and expected term consistent with the
contractual term of the Warrants.

STOCK OPTION PLANS

The Company currently has two plans which provide for equity-based awards to its employees and directors (collectively, the
Plans) Under the Plans, the Company has reserved 1,165,000 shares of common stock of which 192,000 options are outstanding.



47



---

##### Table of Contents

All stock options have an exercise price that is equal to the fair value of the Companys stock on the date the options were granted. The term of the stock option awards is ten years from
the date of grant. A summary of the Company's option activity, and related information for the fiscal year ended January 30, 2010 is as follows:



|                                                   |  |                 |   |  |                               |       |                                         |      |                         |   |  
|-------------------------------------------------- |  | --------------- | - |  | ----------------------------- | ----- | --------------------------------------- | ---- | ----------------------- | - | -
|                                                   |  | Number ofShares |   |  | WeightedAverageExercise Price |       | WeightedAverageRemainingContractualLife |      | AggregateIntrinsicValue
|                                                   |  |                 |   | 
|Outstanding and exercisable as of January 31, 2009 |  | 253,194         |   |  | $                             | 9.52  |                                         | 7.30 |                         | $ | 
|                                                   |  |                 |   | 
|Granted                                            |  | 3,000           |   |  |                               | 6.42  |                                         |      |                         |   |  
|                                                   |  |                 |   | 
|Exercised                                          |  |                |   |  |                               |      |                                         |      |                         |   |  
|                                                   |  |                 |   | 
|Forfeited                                          |  | (64,380         | ) |  |                               |      |                                         |      |                         |   |  
|                                                   |  |                 |   |  |                               |       |                                         |      |                         |   |  
|                                                   |  |                 |   | 
|Outstanding as of January 30, 2010                 |  | 191,814         |   |  | $                             | 9.92  |                                         | 6.83 |                         | $ | 
|                                                   |  |                 |   |  |                               |       |                                         |      |                         |   |  
|                                                   |  |                 |   | 
|Exercisable as of January 30, 2010                 |  | 168,484         |   |  | $                             | 10.63 |                                         | 6.85 |                         | $ | 
|                                                   |  |                 |   |  |                               |       |                                         |      |                         |   |  

The following table summarizes information about stock
options outstanding at January 30, 2010:



|                        |  |                   |  |                              |       |                                                  |     |                   |         |                                       |   |      
|----------------------- |  | ----------------- |  | ---------------------------- | ----- | ------------------------------------------------ | --- | ----------------- | ------- | ------------------------------------- | - | -----
|                        |  |                   |  | OPTIONS OUTSTANDING          |       | OPTIONS EXERCISABLE                             
|RANGE OFEXERCISE PRICES |  | NUMBEROUTSTANDING |  | WeightedAverageExercisePrice |       | WeightedAverageRemainingContractualLife in years |     | NUMBEREXERCISABLE |         | WeightedAverageRemainingExercisePrice
|$3.46 - $3.52           |  | 3,622             |  | $                            | 3.47  |                                                  | 7.6 |                   | 3,622   |                                       | $ | 3.47 
|$4.79                   |  | 72,500            |  | $                            | 4.79  |                                                  | 8.8 |                   | 49,170  |                                       | $ | 4.79 
|$6.42 - $24.05          |  | 115,692           |  | $                            | 13.34 |                                                  | 5.6 |                   | 115,692 |                                       | $ | 13.34
|                        |  |                   |  |                              |       |                                                  |     |                   |         |                                       |   |      
|                        |  | 191,814           |  | $                            | 9.92  |                                                  | 6.8 |                   | 168,484 |                                       | $ | 10.63
|                        |  |                   |  |                              |       |                                                  |     |                   |         |                                       |   |      

The fair value for stock options issued during fiscal 2009 was estimated at the date of grant,
using the Black-Scholes option pricing model with the following weighted average assumptions.



|                                |  |                                   |  
|------------------------------- |  | --------------------------------- | -
|                                |  | Fiscal Year EndedJanuary 30, 2010 |  
|Expected life (years)           |  | 5                                 |  
|Expected stock price volatility |  | 65.0                              | %
|Risk-free interest rates        |  | 2.2                               | %
|Expected dividend yield         |  | 0.0                               | %

The expected
life of the options represents the estimated period of time until exercise and is based on historical experience of similar awards, giving consideration to the contractual terms, vesting schedules and expectations of future employee behavior. The
expected stock price volatility is estimated using the historical volatility of the Companys stock. The risk-free interest rate is based on the implied yield available on U.S. Treasury zero coupon issues with a term equal to the options
expected life. The Company has not paid dividends in the past and does not intend to in the foreseeable future.



48



---

##### Table of Contents

The weighted average estimated fair values of options granted during fiscal years 2009 and
2008 were $3.58 and $2.37 per share, respectively. The fair value of options that vested during fiscal years 2009 and, 2008 was approximately $38,000 and $186,000, respectively.

See consolidated statements of shareholders equity in these financial statements for activity in shareholders equity accounts.

NOTE 13  EMPLOYEE BENEFIT PLANS

The Company has a 401(k) Savings and Investment Plan (the Plan) for its various subsidiaries. Pursuant to the Plan, the
participants may make contributions to the Plan in varying amounts from 1% to 100% of total compensation, or the maximum limits allowable under the Internal Revenue Code, whichever is less. The Company, at its discretion, may match such
contributions in varying amounts, as specified by the Plan, and the Companys matching contributions vest over a one to four year period. The Company did not match contributions to the Plan during fiscal 2009 and 2008.

NOTE 14  COMMITMENTS AND CONTINGENCIES

Medical insurance

The Companys employees are self-insured for employee medical benefits under the Company's group health plan. The Company
maintains stop loss coverage for individual medical claims in excess of $100,000 and for annual Company medical claims which exceed approximately $4.7 million in the aggregate. While the ultimate amount of claims incurred are dependent on future
developments, in management's opinion, recorded accruals are adequate to cover the future payment of claims incurred as of January 30, 2010. However, it is possible that recorded accruals may not be adequate to cover the future payment of
claims. Adjustments, if any, to estimates recorded resulting from ultimate claim payments will be reflected in operations in the periods in which such adjustments are determined. The self-insurance accrual at January 30, 2010 was approximately
$0.2 million, which is included in accrued expenses and other liabilities in the accompanying consolidated balance sheets.

Leases
and retail store rent

Total rent expense for warehouse space and equipment charged to operations for fiscal 2009 and
fiscal 2008 was $3.2 million and $6.9 million, respectively. This includes payments of warehouse rent to Quality King.

In
January 2008 the Company began subleasing new office and warehouse facility from Quality King in Bellport, New York at a rate which is currently $2.4 million per year with an annual escalation of 3%. This sublease expires December 2027.

The Company leases space for its retail stores. The lease terms vary from month to month leases to ten year leases, in some cases with
options to renew for longer periods. Various leases contain clauses which adjust the base rental rate by the prevailing Consumer Price Index, as well as requiring additional contingent rent based on a percentage of gross sales in excess of a
specified amount.

Retail store rent expense in fiscal 2009 is as follows (in thousands):



|                   |  |                                   |       
|------------------ |  | --------------------------------- | ------
|                   |  | Fiscal Year EndedJanuary 30, 2010
|Minimum rentals    |  | $                                 | 28,407
|Contingent rentals |  |                                   | 954   
|                   |  |                                   |       
|Total              |  | $                                 | 29,361
|                   |  |                                   |       



49



---

##### Table of Contents

Aggregate future minimum rental payments under the above operating leases at
January 30, 2010 are payable as follows (in thousands):



|            |  |   |        
|----------- |  | - | -------
|Fiscal Year |  |  
|2010        |  | $ | 29,796 
|2011        |  |   | 27,416 
|2012        |  |   | 24,464 
|2013        |  |   | 21,856 
|2014        |  |   | 19,838 
|Thereafter  |  |   | 87,906 
|            |  |   |        
|            |  | $ | 211,276
|            |  |   |        

The Companys capitalized leases are for an
office and distribution facility in Sunrise, Florida, buildout of a warehouse facility in Hicksville, New York, warehouse equipment and computer hardware and software. The lease for the Florida facility expires December 2017 with monthly rent
ranging from approximately $81,000 to $104,000 during the term of the lease. As a result of the Merger, we have excess facility space consisting of office and distribution space in Sunrise, Florida. The capital lease liability for this lease has
been recorded as the net present value of the contractual lease payments less the amount for which we expect to be able to sublease the facility. The estimated sublease revenue was determined based upon a review of real estate market conditions,
projections for sublease revenue and assumptions regarding the timing of sublease commencement, and with the assistance of a commercial real estate broker. The following is a schedule of future minimum lease payments under capital leases together
with the present value of the net minimum lease payments, at January 30, 2010 (in thousands):



|                                                     |  |   |        |  
|---------------------------------------------------- |  | - | ------ | -
|Fiscal Year                                          |  |   |       
|2010                                                 |  | $ | 1,388  |  
|2011                                                 |  |   | 1,424  |  
|2012                                                 |  |   | 1,327  |  
|2013                                                 |  |   | 1,327  |  
|2014                                                 |  |   | 1,327  |  
|Thereafter                                           |  |   | 3,869  |  
|                                                     |  |   |        |  
|Total future minimum lease payments                  |  |   | 10,662 |  
|Less: Amount representing projected sublease revenue |  |   | (6,260 | )
|Less: Amount representing interest                   |  |   | (1,379 | )
|                                                     |  |   |        |  
|Present value of minimum lease payments              |  |   | 3,023  |  
|Less: Current portion                                |  |   | (989   | )
|                                                     |  |   |        |  
|                                                     |  | $ | 2,034  |  
|                                                     |  |   |        |  

Depreciation expense relating to capital leases is included in depreciation and amortization expense in the
accompanying consolidated statements of operations and totaled approximately $0.6 million and $0.2 million in fiscal 2009 and fiscal 2008, respectively.

Royalties

The Company
is party to six license agreements with unaffiliated licensors. Royalty expense was $2.3 million and $2.5 million for fiscal 2009 and fiscal 2008, respectively and is included in selling, general and administrative expenses on the accompanying
consolidated statements of operations. The aggregate future minimum payments under these licensing agreements at January 30, 2010 are payable as follows (in thousands):



|            |  |   |      
|----------- |  | - | -----
|Fiscal year |  |  
|2010        |  | $ | 1,835
|2011        |  |   | 1,010
|2012        |  |   | 1,010
|2013        |  |   | 610  
|2014        |  |   | 500  
|            |  |   |      
|            |  | $ | 4,965
|            |  |   |      



50



---

##### Table of Contents

Litigation

The Company is involved in various legal proceedings in the ordinary course of business. Management cannot presently predict the outcome
of these matters, although management believes, based in part on the advice of counsel, that the ultimate resolution of these matters will not have a materially adverse effect on the Company's financial position, results of operations or cash flows.

NOTE 15  SEGMENT INFORMATION

The Company operates in two industry segments, wholesale distribution and specialty retail sales of designer fragrance and related
products. Management reviews segment information by segment and on a consolidated basis each month. Retail sales include sales through Perfumania retail stores, the Scents of Worth consignment business and the Companys internet site,
perfumania.com. Transactions between Five Star and unrelated customers are included in our wholesale segment information. The accounting policies of the segments are the same as those described in the summary of significant accounting policies in
Note 2. The Companys chief operating decision maker who is its Chief Executive Officer, assesses segment performance by reference to gross profit. Each of the segments has its own assets, liabilities, revenues and cost of goods sold. While
each segment has certain unallocated operating expenses, these expenses are not reviewed by the chief operating decision maker on a segment basis but rather on a consolidated basis. Financial information for these segments is summarized in the
following table:



|                    |  |                                   |          |   |                                   |   |          |  
|------------------- |  | --------------------------------- | -------- | - | --------------------------------- | - | -------- | -
|                    |  | Fiscal Year EndedJanuary 30, 2010 |          |   | Fiscal Year EndedJanuary 31, 2009 |  
|                    |  | ($ in thousands)                  |         
|Net sales:          |  |                                   |          |   |                                   |   |          |  
|Retail              |  |                                   | 344,295  |   |                                   |   | 225,867  |  
|Wholesale (a)       |  | $                                 | 166,627  |   |                                   | $ | 203,427  |  
|                    |  |                                   |          |   |                                   |   |          |  
|                    |  | $                                 | 510,922  |   |                                   | $ | 429,294  |  
|                    |  |                                   |          |   |                                   |   |          |  
|Gross profit:       |  |                                   |          |   |                                   |   |          |  
|Retail              |  |                                   | 145,631  |   |                                   |   | 92,540   |  
|Wholesale (a)       |  | $                                 | 33,159   |   |                                   | $ | 42,280   |  
|                    |  |                                   |          |   |                                   |   |          |  
|                    |  | $                                 | 178,790  |   |                                   | $ | 134,820  |  
|                    |  |                                   |          |   |                                   |   |          |  
|                    |  |                                  
|                    |  | January 30, 2010                  |          |   | January 31, 2009                  |  
|Total assets:       |  |                                   |          |   |                                   |   |          |  
|Wholesale (a)       |  | $                                 | 304,935  |   |                                   | $ | 375,497  |  
|Retail              |  |                                   | 230,935  |   |                                   |   | 235,363  |  
|                    |  |                                   |          |   |                                   |   |          |  
|                    |  |                                   | 535,870  |   |                                   |   | 610,860  |  
|Eliminations (b)    |  |                                   | (229,285 | ) |                                   |   | (210,730 | )
|                    |  |                                   |          |   |                                   |   |          |  
|Consolidated assets |  | $                                 | 306,585  |   |                                   | $ | 400,130  |  
|                    |  |                                   |          |   |                                   |   |          |  



|(a) | Includes Five Star
|--- | ------------------

|(b) | Adjustment to eliminate intercompany receivables and investment in subsidiaries
|--- | -------------------------------------------------------------------------------

See Note 1 for disclosure of sales to significant customers.



|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

None



|ITEM 9A(T). | CONTROLS AND PROCEDURES
|----------- | -----------------------

Managements Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures, as defined in SEC Rule 13a-15(e), which our management, with the participation of our
Chief Executive Officer and Chief Financial Officer, evaluated as of the end of the fiscal year covered by this report. Those controls and procedures are designed to ensure, among other things, that information we are required to disclose in the



51



---

##### Table of Contents

reports that we file with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and
communicated to the Companys management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures. Based on this evaluation, we concluded that our disclosure controls and
procedures were effective at January 30, 2010.

Managements Annual Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as
defined in SEC Rule 13a-15(f), for the Company. Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, assessed the effectiveness of our internal control over financial reporting as of January 30,
2010, using the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework. Based on this assessment and those criteria, our management concluded that, as of
January 30, 2010, our internal control over financial reporting was effective.

This annual report does not include an
attestation report of the Companys registered public accounting firm regarding internal control over financial reporting. Managements report was not subject to attestation by the Companys registered public accounting firm pursuant
to temporary rules of the Securities and Exchange Commission that permit the Company to provide only managements report in this annual report.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting during the fourth quarter of fiscal 2009 that have materially
affected or are reasonably likely to materially affect our internal control over financial reporting.

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



|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------

On
December 10, 2009, we held our annual meeting of shareholders. At the annual meeting, the shareholders elected Michael W. Katz, Stephen Nussdorf, Carole Ann Taylor, Joseph Bouhadana, and Paul Garfinkle to our Board of Directors. In addition,
the shareholders ratified the appointment of Deloitte & Touche LLP as our independent registered public accounting firm for fiscal year 2009. The following table reflects the results of the meeting:

ELECTION OF DIRECTORS:



|                  |  |             |  |                 |  |               
|----------------- |  | ----------- |  | --------------- |  | --------------
|                  |  | SHARESVOTED |  | SHARES VOTEDFOR |  | SHARESWITHHELD
|                  |  |             | 
|Michael W. Katz   |  | 7,459,669   |  | 7,409,643       |  | 50,026        
|                  |  |             | 
|Stephen Nussdorf  |  | 7,459,669   |  | 7,406,881       |  | 52,788        
|                  |  |             | 
|Carole Ann Taylor |  | 7,459,669   |  | 7,397,936       |  | 61,733        
|                  |  |             | 
|Joseph Bouhadana  |  | 7,459,669   |  | 7,397,936       |  | 61,733        
|                  |  |             | 
|Paul Garfinkle    |  | 7,459,669   |  | 7,397,936       |  | 61,733        

RATIFICATION
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM:



|            |  |                 |  |                     |  |            
|----------- |  | --------------- |  | ------------------- |  | -----------
|SHARESVOTED |  | SHARES VOTEDFOR |  | SHARES VOTEDAGAINST |  | ABSTENTIONS
|7,459,669   |  | 7,449,664       |  | 9,506               |  | 499        



52



---

##### Table of Contents

PART III



|ITEM 10. | DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|-------- | ------------------------------------------------------

Our executive officers are:

Michael W. Katz Age 61. Mr. Katz joined us in February 2004 as our President and Chief Executive Officer and as a
Director. Mr. Katz has served in various capacities at Model Reorg and Quality King and their affiliated companies; primarily responsible for overseeing administration, finance, mergers and acquisitions. Mr. Katz has participated in the
design and implementation of the business strategy that has fostered the growth of Model and Quality King and their affiliated companies. From 1994 until 1996 he was Senior Vice President of Quality King. Since 1996, he has served as Executive Vice
President of Quality King and was also Executive Vice President and a Director of Model Reorg before the Merger. Mr. Katz is a Certified Public Accountant.

Donna Dellomo  Age 45. Ms. Dellomo has been our Chief Financial Officer since the Merger. Before that, she had served
as Chief Financial Officer of Model Reorg since February 1998. Ms. Dellomo is a Certified Public Accountant.

Information
regarding our directors and corporate governance is incorporated herein by reference to the information responsive thereto contained in the sections of the Proxy Statement for our 2010 Annual Meeting of Shareholders titled Election of
Directors and Section 16(a) Beneficial Ownership Reporting Compliance.

Code of Ethics

We have adopted a Code of Business Conduct and Ethics that applies to all our Directors, officers and employees and is available on our
website at www.perfumaniaholdingsinc.com. This includes a code of ethics, as defined by Securities and Exchange Commission rules, that applies to our Directors and senior financial officers, including our Chief Executive Officer and
Chief Financial Officer. If we make any substantive amendment to the code of ethics or grant any waiver from any of its provisions, we will disclose the nature of such amendment or waiver in a report on Form 8-K.



|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------

Information with respect to director and executive officer compensation is incorporated herein by reference to the information responsive
thereto contained in the sections of the Proxy Statement for our 2010 Annual Meeting of Shareholders titled Director Compensation and Executive Compensation and Related Matters.



|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|-------- | ----------------------------------------------------------------------------------------------

Information with respect to security ownership of certain beneficial owners and management is incorporated herein by reference to the
information responsive thereto contained in the section of the Proxy Statement for our 2010 Annual Meeting of Shareholders titled Security Ownership of Certain Beneficial Owners and Management.

The following table sets forth information as of January 30, 2010, with respect to our compensation plans under which our equity
securities are authorized for issuance.



|                                                       |  |                                                                                          |  |                                                                            |       |                                                                                                                                          |   |        
|------------------------------------------------------ |  | ---------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------- | ----- | ---------------------------------------------------------------------------------------------------------------------------------------- | - | -------
|                                                       |  | Number of securities to beissued upon exercise
ofoutstanding options, warrantsand rights |  | Weighted-average exerciseprice of outstanding 
options,warrants and rights |       | Number of securities 
remainingavailable for future
issuanceunder equity compensation plans(excluding securities reflected
incolumn (a))
|Plan Category:                                         |  | (a)                                                                                      |  | (b)                                                                        |       | (c)                                                                                                                                     
|Equity compensation plans approved by stockholders     |  | 168,484                                                                                  |  | $                                                                          | 10.63 |                                                                                                                                          |   | 972,890
|Equity compensation plans not approved by stockholders |  |                                                                                         |  |                                                                            |      |                                                                                                                                          |   |       
|                                                       |  |                                                                                          |  |                                                                            |       |                                                                                                                                          |   |        
|                                                       |  |                                                                                          | 
|Total                                                  |  | 168,484                                                                                  |  | $                                                                          | 10.63 |                                                                                                                                          | $ | 972,890
|                                                       |  |                                                                                          |  |                                                                            |       |                                                                                                                                          |   |        



53



---

##### Table of Contents

We currently have two plans which provide for equity-based awards to our employees and
directors. Pursuant to the 2000 Stock Option Plan (the Stock Option Plan) and 2000 Directors Stock Option Plan (the Directors Plan) (collectively, the Plans), 375,000 shares and 30,000 shares of common stock,
respectively, were initially reserved for issuance upon exercise of options under the Plans. The number of shares available under the Stock Option Plan automatically increases each year by an amount equal to 3% of the shares of common stock of the
Company outstanding at the end of the immediate preceding year. Our Board of Directors, or a committee thereof, administers and interprets the Stock Option Plan. The Stock Option Plan provides for the granting of both incentive stock
options (as defined in Section 422A of the Internal Revenue Code) and non-statutory stock options. Options can be granted under the Stock Option Plan on such terms and at such prices as determined by the Board, except that the per share
exercise price of options will not be less than the fair market value of the common stock on the date of grant. Only non-employee directors are eligible to receive options under the Directors Plan. The Directors Plan provides for an automatic grant
of an option to purchase 500 shares of common stock upon election as a director of the Company and an automatic grant of 1,000 shares of common stock upon such persons re-election as a director of the Company, in both instances, at an exercise
price equal to the fair value of the common stock on the date of grant.



|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|-------- | -------------------------------------------------------------------------

Information with respect to such relationships and related transactions, and director independence, is incorporated herein by reference to
the information responsive thereto contained in the sections of the Proxy Statement for our 2010 Annual Meeting of Shareholders titled Board of Directors Committee and Director Independence and Certain Relationships and Related
Party Transactions.



|ITEM 14. | PRINCIPAL ACCOUNTING FEES AND SERVICES
|-------- | --------------------------------------

Information with respect to our auditors is incorporated herein by reference to the information responsive thereto contained in the
section of the Proxy Statement for our 2010 Annual Meeting of Shareholders titled Ratification of the Appointment of Independent Registered Public Accounting Firm.



54



---

##### Table of Contents

PART IV.



|ITEM 15. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|-------- | ------------------------------------------

(a) The following documents are filed as part of this report:



| | (1) | Financial Statements
| | --- | --------------------

An index
to financial statements for the fiscal periods ended January 30, 2010 and January 31, 2009 appears on page 25.



| | (1) | Financial Statement Schedules
| | --- | -----------------------------

None



| | (2) | Exhibits
| | --- | --------

The exhibits listed
on the Exhibit List following the signature page are filed herewith.



55



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this
report to be signed on its behalf by the undersigned, thereunto duly authorized.



Perfumania Holdings, Inc.By: /s/ MICHAEL W. KATZMichael W. Katz,President and Chief Executive Officer
(Principal Executive Officer)By: /s/ DONNA DELLOMODonna Dellomo, Chief Financial
Officer(Principal Accounting Officer)


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



|                      |  |  |  |                                                                     |  |               
|--------------------- |  |  |  | ------------------------------------------------------------------- |  | --------------
|SIGNATURES            |  |  |  | TITLE                                                               |  | DATE          
|                      |  |  | 
|/s/ MICHAEL W. KATZ   |  |  |  | President and Chief Executive Officer
(Principal Executive Officer) |  | April 30, 2010
|Michael W. Katz       |  |  |  |                                                                    
|                      |  |  | 
|/s/ STEPHEN NUSSDORF  |  |  |  | Chairman of the Board of Directors                                  |  | April 30, 2010
|Stephen Nussdorf      |  |  |  |                                                                     |  |               
|                      |  |  | 
|/s/ DONNA DELLOMO     |  |  |  | Chief Financial Officer                                             |  | April 30, 2010
|Donna Dellomo         |  |  |  | (Principal Accounting Officer)                                      |  |               
|                      |  |  | 
|/s/ CAROLE ANN TAYLOR |  |  |  | Director                                                            |  | April 30, 2010
|Carole Ann Taylor     |  |  |  |                                                                     |  |               
|                      |  |  | 
|/s/ JOSEPH BOUHADANA  |  |  |  | Director                                                            |  | April 30, 2010
|Joseph Bouhadana      |  |  |  |                                                                     |  |               
|                      |  |  | 
|/s/ PAUL GARFINKLE    |  |  |  | Director                                                            |  | April 30, 2010
|Paul Garfinkle        |  |  |  |                                                                     |  |               



56



---

##### Table of Contents

|        |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|EXHIBIT |  | DESCRIPTION                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|        | 
|2.1     |  | Agreement and Plan of Merger dated as of December 21, 2007 by and among the Company, Model Reorg, Inc., the stockholders of Model Reorg, Inc., and Model Reorg Acquisition LLC
(the Merger Agreement) (Incorporated by reference to Exhibit 2.1 to the Companys Form 8-K filed December 21, 2007).                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|        | 
|2.2     |  | First Amendment dated as of July 8, 2008 to the Merger Agreement (Incorporated by reference to Exhibit 2.2 to the Companys Form 8-K filed July 11,
2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|        | 
|3.1     |  | Amended and Restated Articles of Incorporation, as amended through August 8, 2008 (Incorporated by reference to Exhibit 3.1 to the Companys Form 10-K filed July 2,
2009).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|        | 
|3.2     |  | Bylaws (Incorporated by reference to Exhibit 3.2 to the Company's Registration Statement on Form S-1 (No 33-46833)).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|        | 
|4.1     |  | Subordinated Promissory Note, dated as of August 11, 2008, issued by Model Reorg Acquisition LLC for the benefit of Glenn Nussdorf 10 Year Grantor Retained Annuity Trust dated
11/1/98 (Incorporated by reference to Exhibit 4.1 to the Companys Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|        | 
|4.2     |  | Subordinated Promissory Note, dated as of August 11, 2008, issued by Model Reorg Acquisition LLC for the benefit of Glenn Nussdorf 15 Year Grantor Retained Annuity Trust dated
11/2/98 (Incorporated by reference to Exhibit 4.2 to the Companys Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|        | 
|4.3     |  | Subordinated Promissory Note, dated as of August 11, 2008, issued by Model Reorg Acquisition LLC for the benefit of Stephen Nussdorf 10 Year Grantor Retained Annuity Trust
dated 11/1/98 (Incorporated by reference to Exhibit 4.3 to the Companys Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|        | 
|4.4     |  | Subordinated Promissory Note, dated as of August 11, 2008, issued by Model Reorg Acquisition LLC for the benefit of Stephen Nussdorf 15 Year Grantor Retained Annuity Trust
dated 11/2/98 (Incorporated by reference to Exhibit 4.4 to the Companys Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|        | 
|4.5     |  | Subordinated Promissory Note, dated as of August 11, 2008, issued by Model Reorg Acquisition LLC for the benefit of Arlene Nussdorf 10 Year Grantor Retained Annuity Trust dated
11/1/98 (Incorporated by reference to Exhibit 4.5 to the Companys Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|        | 
|4.6     |  | Subordinated Promissory Note, dated as of August 11, 2008, issued by Model Reorg Acquisition LLC for the benefit of Arlene Nussdorf 15 Year Grantor Retained Annuity Trust dated
11/2/98 (Incorporated by reference to Exhibit 4.6 to the Companys Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|        | 
|4.7     |  | Subordinated Promissory Note, dated as of August 11, 2008, issued by Model Reorg Acquisition LLC for the benefit of Quality King Distributors, Inc. (Incorporated by reference
to Exhibit 4.7 to the Companys Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|        | 
|4.8     |  | Nussdorf Subordinated Secured Convertible Note and Security Agreement dated March 9, 2004, with Amendments dated as of January 24, 2006 and August 11, 2008
(Incorporated by reference to Exhibit 4.8 to the Companys Form 10-K filed July 2, 2009).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|        | 
|4.9     |  | Note and Subordination Amendment Agreement dated as of May 26, 2009, among Model Reorg Acquisition LLC, Glenn Nussdorf 10 Year Grantor Retained Annuity Trust dated 11/1/98,
Glenn Nussdorf 15 Year Grantor Retained Annuity Trust dated 11/2/98, Stephen Nussdorf 10 Year Grantor Retained Annuity Trust dated 11/1/98, Stephen Nussdorf 15 Year Grantor Retained Annuity Trust dated 11/2/98, Arlene Nussdorf 10 Year Grantor
Retained Annuity Trust dated 11/1/98, and Arlene Nussdorf 15 Year Grantor Retained Annuity Trust dated 11/2/98, and General Electric Capital Corporation, as Agent and Collateral Agent for the Lenders under the Credit Agreement (Incorporated by
reference to Exhibit 4.1 to the Companys Form 8-K filed May 27, 2009).
|        | 
|4.10    |  | Note and Subordination Amendment Agreement dated as of May 26, 2009, among Model Reorg
Acquisition LLC, Quality King Distributors, Inc., and General Electric Capital Corporation, as Agent
and Collateral Agent for the Lenders under the Credit Agreement (Incorporated by reference to
Exhibit 4.2 to the Companys Form 8-K filed May 27, 2009).                                                                                                                                                                                                                                                                                                                                                                                                       



57



---

##### Table of Contents

|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|----- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.11  |  | Note and Subordination Amendment Agreement dated as of May 26, 2009, among the Company, Stephen Nussdorf, Glenn Nussdorf, and General Electric Capital Corporation, as Agent and
Collateral Agent for the Lenders under the Credit Agreement (Incorporated by reference to Exhibit 4.3 to the Companys Form 8-K filed May 27, 2009).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|      | 
|4.12  |  | Form of Warrant issued to the former Model Reorg, Inc. shareholders on August 11, 2008 (Incorporated by reference to Exhibit 4.8 to the Companys Form 10-Q filed
December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|      | 
|10.1  |  | Amended and Restated 1991 Stock Option Plan (Incorporated by reference to Exhibit 10.1 to the Companys Form 10-K filed July 2, 2009).*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|      | 
|10.2  |  | 2000 Stock Option Plan, as amended, including form of option agreement (Incorporated by reference to Exhibit 10.2 to the Companys Form 10-K filed July 2,
2009).*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|      | 
|10.3  |  | 2000 Directors Stock Option Plan, including form of option agreement (Incorporated by reference to Exhibit 10.3 to the Companys Form 10-K filed July 2,
2009).*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|      | 
|10.4  |  | Lease Agreement between Perfumania, Inc. and Victory Investment Group, LLC, dated October 21, 2002 (Incorporated by reference to Exhibit 10.4 to the Companys Form 10-K
filed July 2, 2009).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|      | 
|10.5  |  | Sub-Sublease, dated as of October 1, 2007, by and between Quality King Distributors, Inc. and Model Reorg, Inc. (Incorporated by reference to Exhibit 10.6 to the Companys
Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|      | 
|10.6  |  | Credit Agreement, dated as of August 11, 2008, among the Company, Quality King Fragrance, Inc., Scents Of Worth, Inc., Five Star Fragrance Company, Inc., Distribution Concepts,
LLC, Northern Group, Inc., Perfumania, Inc., Magnifique Parfumes And Cosmetics, Inc., Ten Kesef II, Inc. and Perfumania Puerto Rico, Inc., as Borrowers, the other credit parties signatory thereto, as Credit Parties, the lenders signatory thereto
from time to time, as Lenders, General Electric Capital Corporation, as Agent, Collateral Agent and Lender, GE Capital Markets, Inc., as Joint Lead Arranger and Book Runner, Wachovia Capital Markets LLC, as Joint Lead Arranger, and Wachovia Bank,
National Association, as Syndication Agent (the Credit Agreement) (Incorporated by reference to Exhibit 10.1 to the Companys Form 10-Q filed December 17, 2008).
|      | 
|10.7  |  | Waiver and Amendment No.1 to Credit Agreement, dated as of May 26, 2009, (Incorporated by reference to Exhibit 10.1 to the Companys Form 8-K filed May 27, 2009).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|      | 
|10.8  |  | Registration Rights Agreement dated August 11, 2008 by and among the Company and the former Model Reorg, Inc. shareholders (Incorporated by reference to Exhibit 10.2 to the
Companys Form 10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|      | 
|10.9  |  | Services Agreement, dated as of August 11, 2008, between the Company and Quality King Distributors, Inc. (Incorporated by reference to Exhibit 10.3 to the Companys Form
10-Q filed December 17, 2008).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|      | 
|10.10 |  | Amended and Restated Agreement, dated as of August 1, 2008, by and between Model Reorg Acquisition LLC, Quality King Distributors, Inc., and Michael W. Katz, together with
related Promissory Note and Guaranty (Incorporated by reference to Exhibit 10.4 to the Companys Form 10-Q filed December 17, 2008).*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|      | 
|21.1  |  | Subsidiaries of the Registrant                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|      | 
|23.1  |  | Consent of Deloitte & Touche LLP                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|      | 
|31.1  |  | Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           



58



---

##### Table of Contents

|     |  |                                                                                                       
|---- |  | ------------------------------------------------------------------------------------------------------
|31.2 |  | Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|     | 
|32.1 |  | Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|     | 
|32.2 |  | Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



|* | Indicates a management contract or compensatory plan or arrangement
|- | -------------------------------------------------------------------



59