##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q







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

For the Quarterly Period Ended March 31, 2008



| ̈ | 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 001-13533





NOVASTAR FINANCIAL, INC.

(Exact Name of Registrant as Specified in its
Charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Maryland                                                       |  | 74-2830661                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)



|                                              |  |           
|--------------------------------------------- |  | ----------
|8140 Ward Parkway, Suite 300, Kansas City, MO |  | 64114     
|(Address of Principal Executive Office)       |  | (Zip Code)

Registrants Telephone Number, Including Area Code: (816) 237-7000





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

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



|                           |  |                      |  |                         
|-------------------------- |  | -------------------- |  | ------------------------
|Large accelerated filer   ̈ |  | Accelerated filer  x |  | Non-accelerated filer   ̈

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 number of shares of the Registrants Common Stock outstanding on April 30, 2008 was 9,391,341.









---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

FORM 10-Q

For the Quarterly Period Ended March 31, 2008





TABLE OF CONTENTS



|         |  |                                                                                       |  |   
|-------- |  | ------------------------------------------------------------------------------------- |  | --
|Part I   |  | Financial Information                                                                 |  |   
|         |  |                                                                                      
|Item 1.  |  | Financial Statements (Unaudited)                                                      |  | 1 
|         |  | Condensed Consolidated Balance Sheets                                                 |  | 1 
|         |  | Condensed Consolidated Statements of Operations                                       |  | 2 
|         |  | Condensed Consolidated Statement of Shareholders Deficit                             |  | 3 
|         |  | Condensed Consolidated Statements of Cash Flows                                       |  | 4 
|         |  | Notes to Condensed Consolidated Financial Statements                                  |  | 6 
|         |  |                                                                                      
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 24
|         |  |                                                                                      
|Item 3.  |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 45
|         |  |                                                                                      
|Item 4.  |  | Controls and Procedures                                                               |  | 47
|         |  |                                                                                      
|Part II  |  | Other Information                                                                     |  |   
|         |  |                                                                                      
|Item 1.  |  | Legal Proceedings                                                                     |  | 47
|         |  |                                                                                      
|Item 1A. |  | Risk Factors                                                                          |  | 49
|         |  |                                                                                      
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 57
|         |  |                                                                                      
|Item 3.  |  | Defaults Upon Senior Securities                                                       |  | 57
|         |  |                                                                                      
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                   |  | 57
|         |  |                                                                                      
|Item 5.  |  | Other Information                                                                     |  | 57
|         |  |                                                                                      
|Item 6.  |  | Exhibits                                                                              |  | 58



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

NOVASTAR FINANCIAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited; dollars in thousands, except share amounts)



|                                                                                                                          |  |               |            |   |                  |   |           |  
|------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ---------- | - | ---------------- | - | --------- | -
|                                                                                                                          |  | March 31,2008 |            |   | December 31,2007 |  
|Assets                                                                                                                    |  |               |            |   |                  |   |           |  
|Unrestricted cash and cash equivalents                                                                                    |  | $             | 12,524     |   |                  | $ | 25,364    |  
|Restricted cash                                                                                                           |  |               | 9,160      |   |                  |   | 8,998     |  
|Mortgage loans  held-in-portfolio, net of allowance of $445,120 and $230,138, respectively                               |  |               | 2,483,560  |   |                  |   | 2,870,013 |  
|Mortgage securities  trading                                                                                             |  |               | 51,724     |   |                  |   | 109,203   |  
|Mortgage securities  available-for-sale                                                                                  |  |               | 15,134     |   |                  |   | 33,371    |  
|Real estate owned                                                                                                         |  |               | 83,764     |   |                  |   | 76,614    |  
|Accrued interest receivable                                                                                               |  |               | 62,286     |   |                  |   | 61,704    |  
|Other assets                                                                                                              |  |               | 15,695     |   |                  |   | 37,244    |  
|Assets of discontinued operations                                                                                         |  |               | 3,663      |   |                  |   | 8,255     |  
|                                                                                                                          |  |               |            |   |                  |   |           |  
|Total assets                                                                                                              |  | $             | 2,737,510  |   |                  | $ | 3,230,766 |  
|                                                                                                                          |  |               |            |   |                  |   |           |  
|Liabilities and Shareholders Deficit                                                                                     |  |               |            |   |                  |   |           |  
|Liabilities:                                                                                                              |  |               |            |   |                  |   |           |  
|Asset-backed bonds secured by mortgage loans                                                                              |  | $             | 2,922,279  |   |                  | $ | 3,065,746 |  
|Asset-backed bonds secured by mortgage securities                                                                         |  |               | 33,122     |   |                  |   | 74,385    |  
|Short-term borrowings secured by mortgage securities                                                                      |  |               | 18,877     |   |                  |   | 45,488    |  
|Junior subordinated debentures                                                                                            |  |               | 83,694     |   |                  |   | 83,561    |  
|Due to servicer                                                                                                           |  |               | 66,820     |   |                  |   | 56,450    |  
|Derivative instruments, net                                                                                               |  |               | 21,907     |   |                  |   | 9,356     |  
|Accounts payable and other liabilities                                                                                    |  |               | 34,462     |   |                  |   | 47,852    |  
|Liabilities of discontinued operations                                                                                    |  |               | 50,804     |   |                  |   | 59,416    |  
|                                                                                                                          |  |               |            |   |                  |   |           |  
|Total liabilities                                                                                                         |  |               | 3,231,965  |   |                  |   | 3,442,254 |  
|                                                                                                                          |  |              
|Commitments and contingencies (Note 7)                                                                                    |  |               |            |   |                  |   |           |  
|                                                                                                                          |  |              
|Shareholders deficit :                                                                                                   |  |               |            |   |                  |   |           |  
|Capital stock, $0.01 par value, 50,000,000 shares authorized:                                                             |  |               |            |   |                  |   |           |  
|Redeemable preferred stock, $25 liquidating preference per share; 2,990,000 shares, issued and outstanding                |  |               | 30         |   |                  |   | 30        |  
|Convertible participating preferred stock, $25 liquidating preference per share; 2,100,000 shares, issued and outstanding |  |               | 21         |   |                  |   | 21        |  
|Common stock, 9,391,341 and 9,439,273 shares, issued and outstanding, respectively                                        |  |               | 94         |   |                  |   | 94        |  
|Additional paid-in capital                                                                                                |  |               | 786,427    |   |                  |   | 786,342   |  
|Accumulated deficit                                                                                                       |  |               | (1,282,308 | ) |                  |   | (996,649  | )
|Accumulated other comprehensive income (loss)                                                                             |  |               | 1,473      |   |                  |   | (1,117    | )
|Other                                                                                                                     |  |               | (192       | ) |                  |   | (209      | )
|                                                                                                                          |  |               |            |   |                  |   |           |  
|Total shareholders deficit                                                                                               |  |               | (494,455   | ) |                  |   | (211,488  | )
|                                                                                                                          |  |               |            |   |                  |   |           |  
|Total liabilities and shareholders deficit                                                                               |  | $             | 2,737,510  |   |                  | $ | 3,230,766 |  
|                                                                                                                          |  |               |            |   |                  |   |           |  

See notes to condensed consolidated financial statements.



1



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited; dollars in thousands, except per share amounts)



|                                                                          |  |                                     |           |   |      |   |           |  
|------------------------------------------------------------------------- |  | ----------------------------------- | --------- | - | ---- | - | --------- | -
|                                                                          |  | For the Three MonthsEnded March 31, |          
|                                                                          |  | 2008                                |           |   | 2007 |  
|Interest income                                                           |  | $                                   | 71,465    |   |      | $ | 83,659    |  
|Interest expense                                                          |  |                                     | 36,281    |   |      |   | 49,775    |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Net interest income before provision for credit losses                    |  |                                     | 35,184    |   |      |   | 33,884    |  
|Provision for credit losses                                               |  |                                     | (249,316  | ) |      |   | (19,913   | )
|                                                                          |  |                                     |           |   |      |   |           |  
|Net interest (loss) income after provision for credit losses              |  |                                     | (214,132  | ) |      |   | 13,971    |  
|                                                                          |  |                                    
|Other operating expense:                                                  |  |                                     |           |   |      |   |           |  
|(Losses) gains on derivative instruments                                  |  |                                     | (15,587   | ) |      |   | 378       |  
|Fair value adjustments                                                    |  |                                     | (12,716   | ) |      |   | (9,491    | )
|Impairment on mortgage securities  available-for-sale                    |  |                                     | (19,380   | ) |      |   | (3,424    | )
|Premiums for mortgage loan insurance                                      |  |                                     | (4,275    | ) |      |   | (2,808    | )
|Servicing fee expense                                                     |  |                                     | (3,697    | ) |      |   |          |  
|Other income, net                                                         |  |                                     | 11        |   |      |   | 13        |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Total other operating expense                                             |  |                                     | (55,644   | ) |      |   | (15,332   | )
|                                                                          |  |                                    
|General and administrative expenses:                                      |  |                                     |           |   |      |   |           |  
|Compensation and benefits                                                 |  |                                     | 2,549     |   |      |   | 8,750     |  
|Office administration                                                     |  |                                     | 1,911     |   |      |   | 3,078     |  
|Professional and outside services                                         |  |                                     | 2,268     |   |      |   | 7,718     |  
|Travel and other                                                          |  |                                     | 145       |   |      |   | 2,869     |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Total general and administrative expenses                                 |  |                                     | 6,873     |   |      |   | 22,415    |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Loss from continuing operations before income tax expense (benefit)       |  |                                     | (276,649  | ) |      |   | (23,776   | )
|Income tax expense (benefit)                                              |  |                                     | 650       |   |      |   | (115,376  | )
|                                                                          |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations                                  |  |                                     | (277,299  | ) |      |   | 91,600    |  
|Loss from discontinued operations, net of income tax                      |  |                                     | (5,370    | ) |      |   | (45,586   | )
|                                                                          |  |                                     |           |   |      |   |           |  
|Net (loss) income                                                         |  |                                     | (282,669  | ) |      |   | 46,014    |  
|Dividends on preferred shares                                             |  |                                     | (3,288    | ) |      |   | (1,663    | )
|                                                                          |  |                                     |           |   |      |   |           |  
|Net (loss) income available to common shareholders                        |  | $                                   | (285,957  | ) |      | $ | 44,351    |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Basic earnings per share:                                                 |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations available to common shareholders |  | $                                   | (30.05    | ) |      | $ | 9.65      |  
|Loss from discontinued operations, net of income tax                      |  |                                     | (0.58     | ) |      |   | (4.89     | )
|                                                                          |  |                                     |           |   |      |   |           |  
|Net (loss) income available to common shareholders                        |  | $                                   | (30.63    | ) |      | $ | 4.76      |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Diluted earnings per share:                                               |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations available to common shareholders |  | $                                   | (30.05    | ) |      | $ | 9.60      |  
|Loss from discontinued operations, net of income tax                      |  |                                     | (0.58     | ) |      |   | (4.86     | )
|                                                                          |  |                                     |           |   |      |   |           |  
|Net (loss) income available to common shareholders                        |  | $                                   | (30.63    | ) |      | $ | 4.74      |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Weighted average basic shares outstanding                                 |  |                                     | 9,337,158 |   |      |   | 9,320,615 |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Weighted average diluted shares outstanding                               |  |                                     | 9,337,158 |   |      |   | 9,366,552 |  
|                                                                          |  |                                     |           |   |      |   |           |  

See notes to condensed consolidated financial statements.



2



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS DEFICIT

(unaudited; dollars in thousands)



|                                                       |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   |            |       |  |   |                           |   |  |   |      |   |  |   |          |  
|------------------------------------------------------ |  | ------------------------ | -- | -------------------------------------- | - | ----------- |  | ------------------------ | -- | ------------------ | - | ------- | ------------------------------------------ | - | ---------- | ----- |  | - | ------------------------- | - |  | - | ---- | - |  | - | -------- | -
|                                                       |  | RedeemablePreferredStock |    | ConvertibleParticipatingPreferredStock |   | CommonStock |  | AdditionalPaid-inCapital |    | AccumulatedDeficit |   |         | AccumulatedOtherComprehensive(Loss) Income |   |            | Other |  |   | TotalShareholdersDeficit |  
|Balance, January 1, 2008                               |  | $                        | 30 |                                        | $ | 21          |  | $                        | 94 |                    | $ | 786,342 |                                            | $ | (996,649   | )     |  | $ | (1,117                    | ) |  | $ | (209 | ) |  | $ | (211,488 | )
|Forgiveness of founders notes receivable              |  |                          |   |                                        |   |            |  |                          |   |                    |   |        |                                            |   |           |       |  |   |                          |   |  |   | 17   |   |  |   | 17       |  
|Compensation recognized under stock compensation plans |  |                          |   |                                        |   |            |  |                          |   |                    |   | 84      |                                            |   |           |       |  |   |                          |   |  |   |     |   |  |   | 84       |  
|Accumulating dividends on preferred stock              |  |                          |   |                                        |   |            |  |                          |   |                    |   |        |                                            |   | (3,288     | )     |  |   |                          |   |  |   |     |   |  |   | (3,288   | )
|Other                                                  |  |                          |   |                                        |   |            |  |                          |   |                    |   | 1       |                                            |   | 298        |       |  |   |                          |   |  |   |     |   |  |   | 299      |  
|                                                       |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   |            |       |  |   |                           |   |  |   |      |   |  |   |          |  
|Comprehensive loss:                                    |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   |            |       |  |   |                           |   |  |   |      |   |  |   |          |  
|Net loss                                               |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   | (282,669   | )     |  |   |                           |   |  |   |      |   |  |   | (282,669 | )
|Other comprehensive loss                               |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   |            |       |  |   | 2,590                     |   |  |   |      |   |  |   | 2,590    |  
|                                                       |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   |            |       |  |   |                           |   |  |   |      |   |  |   |          |  
|Total comprehensive loss                               |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   |            |       |  |   |                           |   |  |   |      |   |  |   | (280,079 | )
|                                                       |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   |            |       |  |   |                           |   |  |   |      |   |  |   |          |  
|Balance, March 31, 2008                                |  | $                        | 30 |                                        | $ | 21          |  | $                        | 94 |                    | $ | 786,427 |                                            | $ | (1,282,308 | )     |  | $ | 1,473                     |   |  | $ | (192 | ) |  | $ | (494,455 | )
|                                                       |  |                          |    |                                        |   |             |  |                          |    |                    |   |         |                                            |   |            |       |  |   |                           |   |  |   |      |   |  |   |          |  

See notes to condensed consolidated financial statements.



3



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; dollars in thousands)



|                                                                                     |  |                                     |          |   |      |   |            |  
|------------------------------------------------------------------------------------ |  | ----------------------------------- | -------- | - | ---- | - | ---------- | -
|                                                                                     |  | For the Three MonthsEnded March 31, |         
|                                                                                     |  | 2008                                |          |   | 2007 |  
|Cash flows from operating activities:                                                |  |                                     |          |   |      |   |            |  
|Net (loss) income                                                                    |  | $                                   | (282,669 | ) |      | $ | 46,014     |  
|Loss from discontinued operations                                                    |  |                                     | (5,370   | ) |      |   | (45,586    | )
|                                                                                     |  |                                     |          |   |      |   |            |  
|(Loss) income from continuing operations                                             |  |                                     | (277,299 | ) |      |   | 91,600     |  
|Adjustments to reconcile net (loss) income to net cash used in operating activities: |  |                                     |          |   |      |   |            |  
|Accretion of available-for-sale and trading securities                               |  |                                     | (14,730  | ) |      |   | (30,363    | )
|Interest capitalized on loans held-in-portfolio                                      |  |                                     | (7,434   | ) |      |   | (12,998    | )
|Amortization of premiums on mortgage loans                                           |  |                                     | 3,459    |   |      |   | 6,459      |  
|Amortization of deferred debt issuance costs                                         |  |                                     | (564     | ) |      |   | 2,433      |  
|Provision for credit losses                                                          |  |                                     | 249,316  |   |      |   | 19,913     |  
|Impairments on mortgage securities  available-for-sale                              |  |                                     | 19,380   |   |      |   | 3,424      |  
|Fair value adjustments                                                               |  |                                     | 12,716   |   |      |   | 9,491      |  
|Losses (gains) on derivative instruments                                             |  |                                     | 15,587   |   |      |   | (378       | )
|Compensation recognized under stock compensation plans                               |  |                                     | 84       |   |      |   | 77         |  
|Forgiveness of founders promissory notes                                            |  |                                     | 17       |   |      |   | 35         |  
|Depreciation expense                                                                 |  |                                     | 278      |   |      |   | 673        |  
|Provision for deferred income taxes                                                  |  |                                     |         |   |      |   | (116,342   | )
|Changes in:                                                                          |  |                                     |          |   |      |   |            |  
|Accrued interest receivable                                                          |  |                                     | (582     | ) |      |   | (26,161    | )
|Derivative instruments, net                                                          |  |                                     | 475      |   |      |   | 893        |  
|Other assets                                                                         |  |                                     | 4,262    |   |      |   | (65,690    | )
|Due to servicer                                                                      |  |                                     | 10,370   |   |      |   |           |  
|Accounts payable and other liabilities                                               |  |                                     | (11,754  | ) |      |   | 14,698     |  
|                                                                                     |  |                                     |          |   |      |   |            |  
|Net cash provided by (used in) operating activities from continuing operations       |  |                                     | 3,581    |   |      |   | (102,236   | )
|Net cash used in operating activities from discontinued operations                   |  |                                     | (10,501  | ) |      |   | (1,420,461 | )
|                                                                                     |  |                                     |          |   |      |   |            |  
|Net cash used in operating activities                                                |  |                                     | (6,920   | ) |      |   | (1,522,697 | )
|Cash flows from investing activities:                                                |  |                                     |          |   |      |   |            |  
|Proceeds from paydowns on mortgage securitiesavailable-for-sale                     |  |                                     | 13,861   |   |      |   | 83,021     |  
|Proceeds from paydowns of mortgage securitiestrading                                |  |                                     | 17,236   |   |      |   | 5,163      |  
|Proceeds from repayments of mortgage loans held-in-portfolio                         |  |                                     | 111,306  |   |      |   | 229,743    |  
|Proceeds from sales of assets acquired through foreclosure                           |  |                                     | 22,656   |   |      |   |           |  
|Cash used to collateralize letter of credit                                          |  |                                     | (162     | ) |      |   |           |  
|Purchases of property and equipment                                                  |  |                                     |         |   |      |   | (1,777     | )
|                                                                                     |  |                                     |          |   |      |   |            |  
|Net cash provided by investing activities                                            |  |                                     | 164,897  |   |      |   | 316,150    |  
|Net cash provided by investing activities from discontinued operations               |  |                                     | 1,115    |   |      |   | 2,964      |  
|                                                                                     |  |                                     |          |   |      |   |            |  
|Net cash provided by investing activities                                            |  |                                     | 166,012  |   |      |   | 319,114    |  

Continued



4



---

##### Table of Contents

|                                                                               |  |                                     |          |   |      |   |           |  
|------------------------------------------------------------------------------ |  | ----------------------------------- | -------- | - | ---- | - | --------- | -
|                                                                               |  | For the Three Months EndedMarch 31, |         
|                                                                               |  | 2008                                |          |   | 2007 |  
|Cash flows from financing activities:                                          |  |                                     |          |   |      |   |           |  
|Proceeds from issuance of asset-backed bonds, net of debt issuance costs       |  |                                     |         |   |      |   | 2,098,408 |  
|Payments on asset-backed bonds                                                 |  |                                     | (145,145 | ) |      |   | (229,001  | )
|Net change in short-term borrowings                                            |  |                                     | (26,611  | ) |      |   | (213,504  | )
|Proceeds from issuance of capital stock and exercise of equity instruments     |  |                                     |         |   |      |   | 3,400     |  
|Dividends paid on vested stock options                                         |  |                                     | (176     | ) |      |   | (380      | )
|Dividends paid on preferred stock                                              |  |                                     |         |   |      |   | (1,663    | )
|                                                                               |  |                                     |          |   |      |   |           |  
|Net cash (used in) provided by financing activities from continuing operations |  |                                     | (171,932 | ) |      |   | 1,657,260 |  
|Net cash used in financing activities from discontinued operations             |  |                                     |         |   |      |   | (540,834  | )
|                                                                               |  |                                     |          |   |      |   |           |  
|Net cash (used in) provided by financing activities                            |  |                                     | (171,932 | ) |      |   | 1,116,426 |  
|                                                                               |  |                                     |          |   |      |   |           |  
|Net decrease in cash and cash equivalents                                      |  |                                     | (12,840  | ) |      |   | (87,157   | )
|Cash and cash equivalents, beginning of period                                 |  |                                     | 25,364   |   |      |   | 150,522   |  
|                                                                               |  |                                     |          |   |      |   |           |  
|Cash and cash equivalents, end of period                                       |  | $                                   | 12,524   |   |      | $ | 63,365    |  
|                                                                               |  |                                     |          |   |      |   |           |  

Supplemental Disclosure of Cash Flow Information

(unaudited; dollars in thousands)



|                                                                                            |  |                                     |        |      |   |          
|------------------------------------------------------------------------------------------- |  | ----------------------------------- | ------ | ---- | - | ---------
|                                                                                            |  | For the Three MonthsEnded March 31,
|                                                                                            |  | 2008                                |        | 2007
|Cash paid for interest                                                                      |  | $                                   | 36,016 |      | $ | 76,206   
|Cash paid for income taxes                                                                  |  |                                     | 2,547  |      |   | 742      
|Cash received on mortgage securities  available-for-sale with no cost basis                |  |                                     |       |      |   | 1,932    
|Non-cash investing and financing activities:                                                |  |                                     |        |      |   |          
|Transfer of loans to held-in-portfolio from held-for-sale                                   |  |                                     |       |      |   | 1,880,340
|Transfer of mortgage securities  trading from mortgage securities  available-for-sale (A) |  |                                     |       |      |   | 46,683   
|Assets acquired through foreclosure                                                         |  |                                     | 29,806 |      |   | 20,254   
|Dividends payable                                                                           |  |                                     | 7,103  |      |   | 1,663    



|(A) | Transfer was made upon adoption of SFAS 159.
|--- | --------------------------------------------



|                                                          |  |          
|--------------------------------------------------------- |  | ---------
|See notes to condensed consolidated financial statements. |  | Concluded



5



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

As of and for the quarterly period ended March 31, 2008 (Unaudited)



Note 1. Financial Statement Presentation

Description of OperationsNovaStar Financial, Inc. (NFI) and its subsidiaries (the Company) operate as a non-conforming
residential mortgage portfolio manager. Prior to changes in its business in 2007 and early 2008, the Company originated, purchased, securitized, sold, invested in and serviced residential nonconforming mortgage loans and mortgage backed securities.
The Company retained, through its mortgage securities investment portfolio, significant interests in the nonconforming loans it originated and purchased, and through its servicing platform, serviced all of the loans in which it retained interests.
Historically, the Company had elected to be taxed as a real estate investment trust (REIT) under the Internal Revenue Code of 1986, as amended (the Code). During the third quarter of 2007, the Company announced that it would
not be able to pay a dividend on its common stock with respect to its 2006 taxable income, and as a result the Companys status as a REIT terminated, retroactive to January 1, 2006. This retroactive revocation of the Companys REIT
status resulted in it becoming taxable as a C corporation for 2006 and subsequent years.

Financial Statement PresentationThe
Companys condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America and prevailing practices within the financial services industry. The
preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of income and expense during the
period. The Company uses estimates and employs the judgments of management in determining the amount of its allowance for credit losses, amortizing premiums or accreting discounts on its mortgage assets, establishing the fair value of its mortgage
securities, reserve for losses on third party sales, derivative instruments, CDO debt and estimating appropriate accrual rates on mortgage securities  available-for-sale. While the condensed consolidated financial statements and footnotes
reflect the best estimates and judgments of management at the time, actual results could differ significantly from those estimates.

The condensed
consolidated financial statements of the Company include the accounts of all wholly-owned subsidiaries. Intercompany accounts and transactions have been eliminated in consolidation. Interim results are not necessarily indicative of results for a
full year.

The Companys condensed consolidated financial statements have been prepared on a going concern basis of accounting which contemplates
continuity of operations, realization of assets, liabilities and commitments in the normal course of business. There are substantial doubts that the Company will be able to continue as a going concern and, therefore, may be unable to realize its
assets and discharge its liabilities in the normal course of business. The financial statements do not reflect any adjustments relating to the recoverability and classification of recorded asset amounts or to the amounts and classification of
liabilities that may be necessary should the Company be unable to continue as a going concern.

As of March 31, 2008, the Companys total
liabilities exceeded its total assets under Generally Accepted Accounting Principles (GAAP), resulting in a shareholders deficit. The Companys losses, negative cash flows from operations and its shareholders deficit
raise substantial doubt about the Companys ability to continue as a going concern, which is dependent upon, among other things, the maintenance of sufficient operating cash flows. There is no assurance that cash flows will be sufficient to
meet the Companys obligations.

The Companys condensed consolidated financial statements as of March 31, 2008 and for the three months
ended March 31, 2008 and 2007 are unaudited. In the opinion of management, all necessary adjustments have been made, which were of a normal and recurring nature, for a fair presentation of the condensed consolidated financial statements.
Reclassifications to prior year amounts have been made to conform to current year presentation, as follows.



| |  |  | In accordance with Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets, the Company has reclassified the operating results of its mortgage lending segment and loan servicing segment as discontinued operations in the condensed consolidated statements of operations for the three months ended March 31,
2007.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Board of Directors declared a one-for-four reverse stock split of the Companys common stock, providing shareholders of record as of July 27, 2007,
with one share of common stock in exchange for each four shares owned. The reduction in shares resulting from the split was effective on July 27, 2007 decreasing the number of common shares outstanding to 9.5 million. Current and prior year
share amounts and earnings per share disclosures have been restated to reflect the reverse stock split.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



6



---

##### Table of Contents

| |  |  | The Company created a new line item on the condensed consolidated balance sheet named Derivative instruments, net to separate balances related to its
derivative instruments which were previously reported in the Accounts payable and other liabilities line item as of December 31, 2007. The line item was created due to the materiality of the amounts recorded as of March 31,
2008.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Companys condensed consolidated financial statements should be read in conjunction with Managements Discussion and
Analysis of Financial Condition and Results of Operations and the condensed consolidated financial statements of the Company and the notes thereto, included in the Companys Annual Report on Form 10-K for the fiscal year ended December 31,
2007.

Liquidity, Business Plan, Significant Events and Material Trends

Described below are some of the marketplace conditions, significant events and known material trends and uncertainties that may impact the Companys future results of operations as it continues into 2008.

Current Liquidity and Near-Term ObligationsThe Company used $4.9 million in cash to fully repay outstanding indebtedness to Wachovia
on May 9, 2008 and used $2.1 million of cash on May 8, 2008 to satisfy certain terms of the American Interbanc Mortgage (AIM) Settlement Agreement. See Note 7 for further discussion of the AIM Settlement Agreement. As of
May 15, 2008, the Company had approximately $3 million in unrestricted cash and cash equivalents. On May 30, 2008, the Company has quarterly interest payments due on its trust preferred securities of approximately $1.7 million, which
previously became due but were deferred. See below for further discussion of the Companys near-term obligations on its trust preferred securities. Additionally, the Company expects to have near-term payments for pending litigation settlements,
lease terminations and other normal operating expenses. Lease and other contract termination payments will vary, depending on negotiations and available cash. The Companys current projections indicate sufficient available cash and
cash flows from its mortgage assets to meet these short-term payment needs. However, the Companys mortgage asset cash flows are currently volatile and uncertain in nature, and the amounts the Company receives could vary materially from
its projections. Therefore, no assurances can be given that the Company will be able to meet its cash flow needs, in which case it would be required to seek protection of applicable bankruptcy laws.

Trust Preferred ObligationsTo preserve short-term liquidity flexibility, on March 30, 2008, NovaStar Mortgage, Inc. (NMI), a
wholly-owned subsidiary of NFI, did not make a quarterly interest payment of $1.3 million due on its unsecured junior subordinated notes issued to NovaStar Capital Trust I and NovaStar Capital Trust II. In addition, on April 30, 2008, NMI did
not make a quarterly interest payment of $0.4 million. As a result, Trust I and Trust II were unable to make corresponding payments owed to the holders of the trust preferred securities issued by the trusts. NFI has guaranteed NMIs obligations
under these notes, including NMIs obligations to make periodic interest payments thereon. Under the terms of the indentures governing the notes, NMI had a grace period of 30 days from March 30, 2008 and April 30, 2008 (the respective
interest payment due dates) before the nonpayment gave the parties to, or beneficiaries of, the indentures a right to accelerate the obligations under the notes based on these payment failures.

NMI, NFI, and the trustees and security holders of NovaStar Capital Trust I and NovaStar Capital Trust II entered into Forbearance Agreements, dated April 29, 2008,
under which the security holders and the trustees agreed to forbear in the exercise of their rights and remedies under the respective indenture, the respective notes and the other applicable documents and instruments with respect to these payment
failures until May 30, 2008. Other than with respect to the payment failures, the parties to each indenture preserved all of their rights and remedies under the applicable indenture, the applicable notes and the other applicable documents and
instruments related thereto. As a condition to the aforementioned forbearance, until May 30, 2008, NMI agreed: (1) not to incur any additional indebtedness (other than ordinary trade accounts payable); (2) not to convey, transfer, or
lease any of its properties and assets (other than in the ordinary course of business); (3) not to consolidate with or merge into any other person; and (4) to fully repay all outstanding borrowings and remaining fees due to Wachovia.

While the Company has repaid the outstanding borrowings and fees to Wachovia and intends to negotiate with the applicable parties to restructure the terms
of the indentures and to make the payments required thereunder on or before May 30, 2008, there can be no assurance that it will be able to do so. In the event that the Company is unable to restructure the terms of the indentures or fails to
pay the interest owed on the notes as required by the Forbearance Agreements, the parties to the Forbearance Agreements may seek an acceleration of the obligations under the indentures. Such an event would have a material adverse effect on the
Company and its financial condition and liquidity and would be likely to cause the Company to seek the protection of applicable bankruptcy laws.

Future Strategy, Liquidity and Going Concern Considerations  The Company will continue to focus on minimizing losses and preserving liquidity with its remaining operations which consists only of mortgage portfolio
management. The Companys residual and subordinated mortgage securities are currently its only source of cash flows. Based on current projections, the cash flows from its mortgage securities will decrease in the next several months as the
underlying mortgage loans are repaid, and could be significantly less than the current projections if losses on the underlying mortgage loans exceed, or prepayments are less than, the current assumptions. In addition, the Company has significant
operating expenses associated with office leases, software contracts, and other obligations relating to its discontinued



7



---

##### Table of Contents

operations, as well as periodic interest payments with respect to junior subordinated debentures relating to the trust preferred securities of NovaStar
Capital Trust I and NovaStar Capital Trust II. If, as the cash flows from its mortgage securities decrease, the Company is unable to recommence or invest in profitable operations, restructure its unsecured debt and contractual obligations or if the
cash flows from its mortgage securities are less than currently anticipated, there can be no assurance that the Company will be able to realize its assets and discharge its liabilities in the normal course of business and continue as a going concern
or avoid seeking the protection of applicable bankruptcy laws. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or to the amounts and classification of liabilities
that may be necessary should the Company be unable to continue as a going concern.

The Company has initiated efforts to restructure its indebtedness and
certain contractual obligations and is assessing potential changes to elements of its capital structure, with the goal of negotiating and implementing changes to facilitate the achievement of long-term value. There can be no assurances that any of
these efforts will be successful.

Due to the fact that the Company has a negative net worth, it does not currently have ongoing significant business
operations that are profitable and its common stock and Series C preferred stock have been delisted from the New York Stock Exchange, it is unlikely that the Company will be able to obtain additional equity or debt financing on favorable terms, or
at all, for the foreseeable future. To the extent the Company requires additional liquidity and cannot obtain it, the Company will be forced to file for bankruptcy.

In the event the Company is able to significantly increase its liquidity position (as to which no assurance can be given), the Company may use excess cash to make certain investments if it determines that such
investments could provide attractive risk-adjusted returns to shareholders, including, potentially investing in new or existing operating companies. Because of certain state licensing requirements, it is unlikely the Company will be able to directly
recommence mortgage lending activities so long as the Company continues to have a shareholders deficit.

Recent Market Developments -
During 2008, the mortgage industry has remained under continuous pressure due to numerous factors, which include industry-wide disclosures regarding the continued deterioration of the value of mortgage assets held by banks and broker-dealers, the
deterioration of mortgage credit among mortgage lenders, the downgrades of mortgage securities by the rating agencies, and a reluctance on the part of banks and broker-dealers to finance mortgage securities within the credit markets. Because of
these factors, mortgage security market valuations remain volatile, mortgage securities trading remains limited and mortgage securities financing markets remain challenging as the industry continues to report negative news. All of these factors
continue to contribute to the decline in the market values of our securities to levels at or below those experienced in 2007.

The market has also seen a
significant drop in LIBOR rates since the end of 2007 as the Federal Reserve made several cuts in short-term interest rates, which decreases the variable interest rates tied to one-month LIBOR within the Companys securitizations which
collateralize the Companys mortgage securities and mortgage loans  held-in-portfolio. As a result, lower LIBOR rates could have positive effects on the cash flows the Company receives from its mortgage securities. However, these cash
flows are also dependent on the credit and prepayment performance of the underlying collateral, which could offset any positive impact of decreased LIBOR rates.

Given the uncertainty regarding these market conditions, the Company expects to continue to operate with a historically low level of leverage and to continue to take actions in an effort to preserve liquidity and available cash.

Home prices - Recently, the Company has seen broad-based declines in housing values. Housing values could continue to decrease during the near term
which could affect the Companys credit loss experience, which will continue to impact its earnings, cash flows, financial condition and ability to continue as a going concern.

Loan Repurchases - When the Company sold mortgage loans, whether as whole loans or pursuant to a securitization, it made customary representations and warranties to the purchaser about the mortgage loans
and the manner in which they were originated. The Companys whole loan sale agreements require it to repurchase or substitute mortgage loans in the event the Company breaches any of these representations or warranties. In addition, the Company
may be required to repurchase mortgage loans as a result of borrower, broker, or employee fraud. Likewise, the Company is required to repurchase or substitute mortgage loans if it breaches a representation or warranty in connection with its
securitizations. If a purchaser enforces its remedies against the Company, it may not be able to recover losses from the originating broker or correspondent. Repurchased loans cannot currently be financed by the Company. As a result, significant
repurchase activity would further harm the Companys liquidity, cash flow, and financial condition.

Credit Deterioration - The
residential mortgage market has encountered difficulties which have adversely affected the Companys performance. Delinquencies and losses with respect to residential mortgage loans generally have increased and may continue to increase,
particularly in the sub-prime sector. In addition, in recent months residential property values in most states have declined, in some areas severely, after extended periods during which those values appreciated. A sustained decline or a lack of
increase in those values is likely to result in additional increases in delinquencies and losses on residential mortgage loans generally, especially with respect to any residential mortgage loans where the aggregate loan amounts (including any
subordinate loans) are close to or greater



8



---

##### Table of Contents

than the related property values. Another factor that may have contributed to, and may in the future result in, higher delinquency rates is the increase in
monthly payments on adjustable rate mortgage loans. Any increase in prevailing market interest rates may result in increased payments for borrowers who have adjustable rate mortgage loans. Moreover, with respect to option ARM mortgage loans with a
negative amortization feature which reach their negative amortization cap, borrowers may experience a substantial increase in their monthly payment even without an increase in prevailing market interest rates. Compounding this issue, the current
lack of appreciation in residential property values and the adoption of tighter underwriting standards throughout the sub-prime mortgage loan industry may adversely affect the ability of borrowers to refinance these loans and avoid default,
particularly borrowers facing a reset of the monthly payment to a higher amount. To the extent that delinquencies or losses continue to increase for these or other reasons, the value of the Companys mortgage securities and the mortgage loans
held in its portfolio will be further reduced, which will adversely affect the Companys operating results, liquidity, cash flow, financial condition, business prospects and ability to continue as a going concern.

Note 2. New Accounting Pronouncements

In March 2008, the Financial
Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 161, Disclosures about Derivative Instruments and Hedging Activities (SFAS 161). The new standard is
intended to improve financial reporting about derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entitys financial position, financial performance, and
cash flows. It is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged. The Company does not expect the adoption of SFAS 161 will have a material
impact on its condensed consolidated financial statements, however, the Company is still in the process of evaluating the impact of adopting SFAS 161.

Note 3. Mortgage Loans  Held in Portfolio

Mortgage loans  held-in-portfolio, all of which are secured by residential
properties, consisted of the following as of March 31, 2008 and December 31, 2007 (dollars in thousands):



|                                           |  |               |           |   |                  |   |           |  
|------------------------------------------ |  | ------------- | --------- | - | ---------------- | - | --------- | -
|                                           |  | March 31,2008 |           |   | December 31,2007 |  
|Mortgage loans  held-in-portfolio:        |  |               |           |   |                  |   |           |  
|Outstanding principal                      |  | $             | 2,899,725 |   |                  | $ | 3,067,737 |  
|Net unamortized deferred origination costs |  |               | 28,955    |   |                  |   | 32,414    |  
|                                           |  |               |           |   |                  |   |           |  
|Amortized cost                             |  |               | 2,928,680 |   |                  |   | 3,100,151 |  
|Allowance for credit losses                |  |               | (445,120  | ) |                  |   | (230,138  | )
|                                           |  |               |           |   |                  |   |           |  
|Mortgage loans  held-in-portfolio         |  | $             | 2,483,560 |   |                  | $ | 2,870,013 |  
|                                           |  |               |           |   |                  |   |           |  
|Weighted average coupon                    |  |               | 8.66      | % |                  |   | 8.59      | %
|                                           |  |               |           |   |                  |   |           |  

Mortgage loans held-in-portfolio consist of loans that the Company has securitized in structures that are
accounted for as financings. These securitizations are structured legally as sales, but for accounting purposes are treated as financings under SFAS 140 (SFAS 140), Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities  a replacement of FASB Statement 125. The NHES 2006-1 and NHES 2006-MTA1 securitizations do not meet the qualifying special purpose entity criteria necessary for sale treatment under SFAS 140 and related
interpretations because after the loans are securitized the securitization trusts may acquire derivatives relating to beneficial interests retained by the Company and, the Company, has discretion to call (other than a clean-up call) loans back from
the trust. The NHES 2007-1 securitization does not meet the qualifying special purpose entity criteria necessary for sale treatment under SFAS 140 and related interpretations because of the excessive benefit the Company receives from the derivative
instruments delivered into the trust to counteract interest rate risk. Accordingly, the loans in these securitizations remain on the balance sheet as loans held-in-portfolio, retained interests were not created, and securitization bond
financing is reflected on the balance sheet as a liability. The Company records interest income on loans held-in-portfolio and interest expense on the bonds issued in the securitizations over the life of the securitizations. Deferred debt issuance
costs and discounts related to the bonds are amortized on a level yield basis over the estimated life of the bonds.

At March 31, 2008 all of the
loans classified as held-in-portfolio were pledged as collateral for the related securitization bond financing.



9



---

##### Table of Contents

Activity in the allowance for credit losses on mortgage loans  held-in-portfolio is as follows for the three months
ended March 31, 2008 and 2007, respectively (dollars in thousands):



|                               |  |                                     |         |   |      |   |        |  
|------------------------------ |  | ----------------------------------- | ------- | - | ---- | - | ------ | -
|                               |  | For the Three MonthsEnded March 31, |        
|                               |  | 2008                                |         |   | 2007 |  
|Balance, beginning of period   |  | $                                   | 230,138 |   |      | $ | 22,452 |  
|Provision for credit losses    |  |                                     | 249,316 |   |      |   | 19,913 |  
|Charge-offs, net of recoveries |  |                                     | (34,334 | ) |      |   | (7,454 | )
|                               |  |                                     |         |   |      |   |        |  
|Balance, end of period         |  | $                                   | 445,120 |   |      | $ | 34,911 |  
|                               |  |                                     |         |   |      |   |        |  

Note 4. Mortgage Securities  Available-for-Sale

As of March 31, 2008, and December 31, 2007, mortgage securities  available-for-sale consist entirely of the Companys investment in the residual
securities issued by securitization trusts sponsored by the Company, but does not include the NMFT Series 2007-2 residual security, which was designated as trading as a result of the Companys adoption of SFAS 155, Accounting for Certain
Hybrid Financial Instruments, an amendment of SFAS 133 and SFAS 140 (SFAS 155) on January 1, 2007 and the complexities and uncertainties surrounding the application of this Statement. As a result, the NMFT Series 2007-2
residual security qualifies for the scope exception concerning bifurcation provided by SFAS 155. Residual securities consist of interest-only, prepayment penalty and overcollateralization bonds. Management estimates the fair value of the residual
securities by discounting the expected future cash flows of the collateral and bonds.

The following table presents certain information on the
Companys portfolio of mortgage securities  available-for-sale as of March 31, 2008 and December 31, 2007 (dollars in thousands):



|                        |  |            |        |                |   |                                         |  |                     |   |                  |   |        |  |       |  
|----------------------- |  | ---------- | ------ | -------------- | - | --------------------------------------- |  | ------------------- | - | ---------------- | - | ------ |  | ----- | -
|                        |  | Cost Basis |        | UnrealizedGain |   | Unrealized LossesLess Than TwelveMonths |  | EstimatedFair Value |   | AverageYield (A) |  
|As of March 31, 2008    |  | $          | 11,813 |                | $ | 3,321                                   |  | $                   |  |                  | $ | 15,134 |  | 25.00 | %
|As of December 31, 2007 |  | $          | 33,302 |                | $ | 69                                      |  | $                   |  |                  | $ | 33,371 |  | 26.94 | %



|(A) | The average yield is calculated from the cost basis of the mortgage securities and does not give effect to changes in fair value that are reflected as a component of
shareholders equity.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

During the three months ended March 31, 2008 and 2007, management concluded that the decline in value on
certain securities in the Companys mortgage securities  available-for-sale portfolio were other-than-temporary. As a result, the Company recognized an impairment on mortgage securities  available-for-sale of $19.4 million and $3.4
million during the three months ended March 31, 2008 and 2007, respectively.

Maturities of mortgage securities owned by the Company depend on
repayment characteristics and experience of the underlying financial instruments. The Company expects the securities it owns as of March 31, 2008 to mature in one to five years.

Note 5. Mortgage Securities  Trading

As of March 31, 2008 and December 31, 2007, mortgage securities
 trading consisted of the NMFT Series 2007-2 residual security and subordinated securities retained by the Company from securitization transactions as well as subordinated securities purchased from other issuers in the open market. Management
estimates the fair value of the residual securities by discounting the expected future cash flows of the collateral and bonds. The fair value of the subordinated securities is estimated based on quoted market prices. Refer to Note 9 for a
description of the valuation methods as of December 31, 2007 and March 31, 2008.



10



---

##### Table of Contents

The following table summarizes the Companys mortgage securities  trading as of March 31, 2008 and
December 31, 2007 (dollars in thousands):



|                                       |  |               |         |                     |   |            |  |                  |         |  |       |  
|-------------------------------------- |  | ------------- | ------- | ------------------- | - | ---------- |  | ---------------- | ------- |  | ----- | -
|                                       |  | Original Face |         | Amortized CostBasis |   | Fair Value |  | AverageYield (A) |        
|As of March 31, 2008                   |  |               |         |                     |   |            |  |                  |         |  |       |  
|Subordinated securities pledged to CDO |  | $             | 332,489 |                     | $ | 316,644    |  | $                | 27,840  |  |       |  
|Other subordinated securities          |  |               | 102,625 |                     |   | 93,870     |  |                  | 6,850   |  |       |  
|Residual securities                    |  |               | N/A     |                     |   | 30,983     |  |                  | 17,034  |  |       |  
|                                       |  |               |         |                     |   |            |  |                  |         |  |       |  
|Total                                  |  | $             | 435,114 |                     | $ | 441,497    |  | $                | 51,724  |  | 13.72 | %
|                                       |  |               |         |                     |   |            |  |                  |         |  |       |  
|As of December 31, 2007                |  | $             | 435,114 |                     | $ | 447,370    |  | $                | 109,203 |  | 13.85 | %
|                                       |  |               |         |                     |   |            |  |                  |         |  |       |  



|(A) | Calculated from the average fair value of the securities.
|--- | ---------------------------------------------------------

The Company
recognized net trading losses of $(51.6) million and $(50.1) million for the three months ended March 31, 2008 and 2007, respectively. These net trading losses are included in the fair value adjustments line on the companys condensed
consolidated statements of operations.

As of March 31, 2008 and December 31, 2007 the Company had pledged all of its trading securities as
collateral for financing purposes. On May 9, 2008, the short-term borrowings collateralized by the Companys trading securities were repaid and the collateral was released back to the Company.

Note 6. Borrowings

Short-term Borrowings

On May 9, 2008, the Company fully repaid all outstanding borrowings with Wachovia and all agreements were terminated effective the same day. As a result, the Company
has no short-term borrowing capacity or agreements currently available to it.

Asset-backed Bonds (ABB)

On January 30, 2008, an event of default occurred under the CDO bond indenture agreement due to noncompliance with certain overcollateralization tests. As a result,
the trustee, upon notice and at the direction of a majority of the secured noteholders, may declare all of the secured notes to be immediately due and payable including accrued and unpaid interest. No such notice has been given as of May 15,
2008. The Company does not expect any significant impact to its financial condition, cash flows or results of operation as a result of the event of default.

Junior Subordinated Debentures

To preserve short-term liquidity flexibility, on March 30, 2008, NovaStar Mortgage, Inc.
(NMI), a wholly-owned subsidiary of NFI, did not make a quarterly interest payment of $1.3 million due on its unsecured junior subordinated notes issued to NovaStar Capital Trust I and NovaStar Capital Trust II. In addition, on
April 30, 2008 NMI did not make a quarterly interest payment of $0.4 million. As a result, NovaStar Capital Trust I and NovaStar Capital Trust II were unable to make corresponding payments owed to the holders of the trust preferred securities
issued by the trusts. NFI has guaranteed NMIs obligations under the notes, including NMIs obligations to make periodic interest payments thereon. Under the terms of the indentures governing the notes, NMI had a grace period of 30 days
from March 30, 2008 and April 30, 2008 (the respective interest payment due dates) before the nonpayment gave the parties to, or beneficiaries of, the indentures a right to accelerate the obligations under the notes based on these payment
failures.

NMI, NFI, and the trustees and security holders of NovaStar Capital Trust I and NovaStar Capital Trust II entered into Forbearance Agreements,
dated April 29, 2008, under which the security holders and the trustees agreed to forbear in the exercise of their rights and remedies under the respective indenture, the respective notes and the other applicable documents and instruments with
respect to these payment failures until May 30, 2008. Other than with respect to the payment failures, the parties to each indenture preserved all of their rights and remedies under the applicable indenture, the applicable notes and the other
applicable documents and instruments related thereto. As a condition to the aforementioned forbearance, until May 30, 2008, NMI agreed: (1) not to incur any additional indebtedness (other than ordinary trade accounts payable); (2) not
to convey, transfer, or lease any of its properties and assets (other than in the ordinary course of business); (3) not to consolidate with or merge into any other person; and (4) to fully repay all outstanding borrowings and remaining
fees due to Wachovia.



11



---

##### Table of Contents

While the Company has repaid the outstanding borrowings and fees to Wachovia and intends to negotiate with the applicable
parties to restructure the terms of the indentures and to make the payments required thereunder on or before May 30, 2008 as required by the Forbearance Agreements, there can be no assurance that it will be able to do so. In the event that the
Company is unable to restructure the terms of the indentures or fails to pay the interest owed on the notes as required by the Forbearance Agreements, the parties to the Forbearance Agreements may seek an acceleration of the obligations under the
indentures. Such an event would have a material adverse effect on the Company and its financial condition and liquidity and would be likely to cause the Company to seek the protection of applicable bankruptcy laws.

Note 7. Commitments and Contingencies

Contingencies

American Interbanc Mortgage Litigation. On March 17, 2008, the Company and American Interbanc Mortgage, LLC (Plaintiff)
entered into a Confidential Settlement Term Sheet Agreement (the Settlement Terms) with respect to the actions, judgments and claims described below.

In March 2002, Plaintiff filed an action against NovaStar Home Mortgage, Inc. (NHMI) in Superior Court of Orange County, California entitled American Interbanc Mortgage LLC v. NovaStar Home Mortgage, Inc. et. al. (the
California Action). In the California Action, Plaintiff alleged that NHMI and two other mortgage companies (Defendants) engaged in false advertising and unfair competition under certain California statutes and interfered
intentionally with Plaintiffs prospective economic relations. On May 4, 2007, a jury returned a verdict by a 9-3 vote awarding Plaintiff $15.9 million. The court trebled the award, made adjustments for amounts paid by settling Defendants,
and entered a $46.1 million judgment against Defendants on June 27, 2007 (the Judgment). The award is joint and several against the Defendants, including NHMI.

NHMIs motion for the trial court to overturn or reduce the verdict was denied on August 20, 2007, and NHMI appealed that decision (the Appeal). Pending the Appeal, Plaintiff commenced
enforcement actions in the states of Missouri (the Kansas City Action) and Delaware, and obtained an enforcement judgment in Delaware (the Delaware Judgment). On January 23, 2008, Plaintiff filed an involuntary petition
for bankruptcy against NHMI under 11 U.S.C. Sec. 303, in the United States Bankruptcy Court for the Western District of Missouri (the Involuntary).

On March 17, 2008, the Company and Plaintiff entered into the Settlement Terms with respect to the California Action, the Judgment, the Kansas City Action, the Delaware Judgment, the Involuntary, and all related claims.

Pursuant to the Settlement Terms, the Involuntary was dismissed on April 24, 2008. As provided in the Settlement Terms, the Company paid Plaintiff $2,000,000 plus
the balance in an account established by order of the Bankruptcy Court, and NHMI is obligated to otherwise satisfy obligations to its identified creditors up to $48,000. The parties also agreed to extend the Appeal briefing period pending
finalization of the settlement of the other actions, judgments and claims, as described below.

The Settlement Terms provide that, following satisfaction
of certain other conditions, the parties will dismiss the California Action as to NHMI and the Kansas City Action and Delaware Judgment, effect notice of satisfaction of the Judgment, and effect a mutual release of all claims that were or could have
been raised in any of the foregoing or that are related to the subject matter thereof. In the event that the conditions are not satisfied, as to which no assurance can be given, the Judgment will remain in effect and the related claims will not be
released which could result in NHMI and, if found liable for the Judgment, the Company seeking the protection of applicable bankruptcy laws.

In addition
to the initial payments made to the Plaintiff following dismissal of the Involuntary, the Company will pay Plaintiff $5.5 million if, prior to July 1, 2010, (i) NFIs average common stock market capitalization is at least $94.4
million over a period of five consecutive business days, or (ii) the holders of NFIs common stock are paid $94.4 million in net asset value as a result of any sale of NFI or its assets. If NFI is sold prior to July 1, 2010 for less
than $94.4 million and ceases to be a public company, then NFI will obligate the purchaser to pay Plaintiff $5.5 million in the event the value of the company exceeds $94.4 million prior to July 1, 2010 as determined by an independent valuation
company.

In accordance with generally accepted accounting principles, NHMI has recorded a liability of $47.1 million as of March 31, 2008 with a
corresponding charge to earnings. The $47.1 million includes interest which is accruing on the obligation. Because NHMI is a wholly owned indirect subsidiary of the Company, the $47.1 million liability is included in the consolidated financial
statements of the Company. The liability is included in the Liabilities of discontinued operations line of the consolidated balance sheets. The Company paid the Plaintiff $2.1 million on May 8, 2008 in accordance with the Settlement
Terms.



12



---

##### Table of Contents

Other Litigation. Since April 2004, a number of substantially similar class action lawsuits have been filed
and consolidated into a single action in the United States District Court for the Western District of Missouri. The consolidated complaint names the Company and three of the Companys current and former executive officers as defendants and
generally alleges that the defendants made public statements that were misleading for failing to disclose certain regulatory and licensing matters. The plaintiffs purport to have brought this consolidated action on behalf of all persons who
purchased the Companys common stock (and sellers of put options on the Companys common stock) during the period October 29, 2003 through April 8, 2004. On January 14, 2005, the Company filed a motion to dismiss
this action, and on May 12, 2005, the court denied such motion. On February 8, 2007, the court certified the case as a class action. The case is now in the discovery stage. The Company believes that these claims are without merit and
continues to vigorously defend against them.

In February 2007, a number of substantially similar putative class actions were filed in the United States
District Court for the Western District of Missouri. The complaints name the Company and three of the Companys executive officers as defendants and generally allege, among other things, that the defendants made materially false and misleading
statements regarding the Companys business and financial results. The plaintiffs purport to have brought the actions on behalf of all persons who purchased or otherwise acquired the Companys common stock during the period May 4,
2006 through February 20, 2007. Following consolidation of the actions, a consolidated amended complaint was filed on October 19, 2007. On December 29, 2007, the defendants moved to dismiss all of plaintiffs claims, and that
motion is pending. The Company believes that these claims are without merit and will vigorously defend against them.

In May 2007, a lawsuit entitled
National Community Reinvestment Coalition v. NovaStar Financial, Inc., et al., was filed against the Company in the United States District Court for the District of Columbia. Plaintiff, a non-profit organization, alleges that the Company
maintains corporate policies of not making loans on Indian reservations, or dwellings used for adult foster care or on rowhouses in Baltimore, Maryland in violation of the federal Fair Housing Act. The lawsuit seeks injunctive relief and damages,
including punitive damages, in connection with the lawsuit. On May 30, 2007, the Company responded to the lawsuit by filing a motion to dismiss certain of plaintiffs claims. On March 31, 2008 that motion was denied by the Court. The
Company believes that these claims are without merit and will vigorously defend against them.

In June 2007, two borrowers filed a putative class action
entitled Kubiak v. NovaStar Mortgage, Inc., against the Company and two of its subsidiaries in the United States District Court for the Northern District of California, alleging that payments of premiums to brokers by one of the subsidiaries
were not properly disclosed to borrowers in the manner allegedly required by federal or state law, thus constituting unfair competition and false advertising under California law and violation of the California Consumer Legal Remedies Act.
Plaintiffs seek statutory and punitive damages, restitution, injunctive relief and attorneys fees on behalf of California borrowers who allegedly failed to receive adequate disclosure of such premiums. The defendants filed a motion to dismiss
the action. On December 19, 2007, the Court granted defendants motion to dismiss the complaint, including the claims against NovaStar Financial, Inc., but the Court allowed the plaintiffs to file an amended complaint. On January 9,
2008, the plaintiffs filed an amended complaint that does not make any claim against NovaStar Financial, Inc., but does assert the above claims against its subsidiaries, NovaStar Mortgage, Inc. and NHMI. The Company believes that these claims are
without merit and will vigorously defend against them.

On January 10, 2008, the City of Cleveland, Ohio filed suit against the Company and
approximately 20 other mortgage, commercial and investment bankers alleging a public nuisance had been created in the City of Cleveland by the operation of the subprime mortgage industry. The case was filed in state court and promptly removed to the
United States District Court for the Northern District of Ohio. The plaintiff seeks damages for loss of property values in the City of Cleveland, and for increased costs of providing services and infrastructure, as a result of foreclosures of
subprime mortgages. The Company believes that these claims are without merit and will vigorously defend against them.

On January 31, 2008, two
purported shareholders filed separate derivative actions in the Circuit Court of Jackson County, Missouri against various former and current officers and directors and named the Company as a nominal defendant. The essentially identical petitions
allege that the individual defendants breached fiduciary duties owed to the Company in connection with alleged insider selling and misappropriation of information, abuse of control, gross mismanagement, waste of corporate assets, and unjust
enrichment between May 2006 and December 2007. The Company believes that these claims are without merit and will vigorously defend against them.

In
addition to those matters listed above, the Company is currently a party to various other legal proceedings and claims, including, but not limited to, breach of contract claims, tort claims, and claims for violations of federal and state consumer
protection laws.

In addition, the Company has received requests or subpoenas for information from various regulators or law enforcement officials,
including, without limitation, the United States Department of Justice, the Federal Bureau of Investigation, the New York Attorney General and the Department of Labor.



13



---

##### Table of Contents

Note 8. Comprehensive Income

Comprehensive income includes revenues, expenses, gains and losses that are not included in net income. The following is a rollforward of accumulated other comprehensive income for the three months ended March 31, 2008 and 2007
(dollars in thousands):



|                                                                                 |  |                                     |          |   |      |   |        |  
|-------------------------------------------------------------------------------- |  | ----------------------------------- | -------- | - | ---- | - | ------ | -
|                                                                                 |  | For the Three MonthsEnded March 31, |         
|                                                                                 |  | 2008                                |          |   | 2007 |  
|Net (loss) income                                                                |  | $                                   | (282,669 | ) |      | $ | 46,014 |  
|Other comprehensive (loss) income:                                               |  |                                     |          |   |      |   |        |  
|Change in unrealized gain on mortgage securities  available-for-sale            |  |                                     | (16,128  | ) |      |   | (9,586 | )
|Impairment on mortgage securities  available-for-sale reclassified to earnings  |  |                                     | 19,380   |   |      |   | 3,424  |  
|Change in unrealized gain on derivative instruments used in cash flow hedges     |  |                                     | (1,419   | ) |      |   | (92    | )
|Reclassification adjustment into income for derivatives used in cash flow hedges |  |                                     | 757      |   |      |   | (130   | )
|Valuation allowance for deferred taxes                                           |  |                                     |         |   |      |   | 699    |  
|                                                                                 |  |                                     |          |   |      |   |        |  
|Other comprehensive (loss) income                                                |  |                                     | 2,590    |   |      |   | (5,685 | )
|                                                                                 |  |                                     |          |   |      |   |        |  
|Total comprehensive (loss) income                                                |  | $                                   | (280,079 | ) |      | $ | 40,329 |  
|                                                                                 |  |                                     |          |   |      |   |        |  

Note 9. Fair Value Accounting

Effective January 1, 2007, the Company adopted SFAS 157 and SFAS 159. Both standards address aspects of the expanding application of fair value accounting.

Fair Value Measurements (SFAS 157)

SFAS 157 defines
fair value, establishes a consistent framework for measuring fair value and expands disclosure requirements about fair value measurements. SFAS 157, among other things, requires the Company to maximize the use of observable inputs and minimize
the use of unobservable inputs when measuring fair value.

These valuation techniques are based upon observable and unobservable inputs. Observable inputs
reflect market data obtained from independent sources, while unobservable inputs reflect the Companys market assumptions. These two types of inputs create the following fair value hierarchy:



| |  |  | Level 1Quoted prices for identical instruments in active markets
| | - |  | -----------------------------------------------------------------



| |  |  | Level 2Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and
model-derived valuations whose inputs are observable or whose significant value drivers are observable.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 3Instruments whose significant value drivers are unobservable.
| | - |  | ---------------------------------------------------------------------

The Company determines fair value based upon quoted prices when available or through the use of alternative approaches, such as discounting the expected cash flows using market interest rates commensurate with the
credit quality and duration of the investment. The methods the Company uses to determine fair value on an instrument specific basis are detailed in the section titled Valuation Methods, below.



14



---

##### Table of Contents

The following table presents for each of the fair value hierarchy levels, the Companys assets and liabilities
related to continuing operations which are measured at fair value on a recurring basis as of March 31, 2008 (dollars in thousands).



|                                                  |  |                        |        |                                                           |   |                                           |  |                                        |        |  |   |       
|------------------------------------------------- |  | ---------------------- | ------ | --------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | ------ |  | - | ------
|                                                  |  |                        |        | Fair Value Measurements at Reporting Date Using          
|Description                                       |  | Fair Valueat 3/31/2008 |        | Quoted Pricesin ActiveMarkets forIdenticalAssets(Level 1) |   | SignificantOtherObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level
3)
|Assets:                                           |  |                        |        |                                                           |   |                                           |  |                                        |        |  |   |       
|Mortgage securities  trading                     |  | $                      | 51,724 |                                                           | $ |                                          |  | $                                      | 34,690 |  | $ | 17,034
|Mortgage securities  available-for-sale          |  |                        | 15,134 |                                                           |   |                                          |  |                                        |       |  |   | 15,134
|Derivative instruments                            |  |                        | 1,320  |                                                           |   |                                          |  |                                        | 1,320  |  |   |       
|                                                  |  |                        |        |                                                           |   |                                           |  |                                        |        |  |   |       
|Total assets                                      |  | $                      | 68,178 |                                                           | $ |                                          |  | $                                      | 36,010 |  | $ | 32,168
|                                                  |  |                        |        |                                                           |   |                                           |  |                                        |        |  |   |       
|Liabilities:                                      |  |                        |        |                                                           |   |                                           |  |                                        |        |  |   |       
|Asset-backed bonds secured by mortgage securities |  | $                      | 33,122 |                                                           | $ |                                          |  | $                                      | 33,122 |  | $ |      
|Derivative instruments, net                       |  |                        | 21,907 |                                                           |   |                                          |  |                                        | 21,907 |  |   |      
|                                                  |  |                        |        |                                                           |   |                                           |  |                                        |        |  |   |       
|Total liabilities                                 |  | $                      | 55,029 |                                                           | $ |                                          |  | $                                      | 55,029 |  | $ |      
|                                                  |  |                        |        |                                                           |   |                                           |  |                                        |        |  |   |       

The following table provides a reconciliation of the beginning and ending balances for the Companys mortgage
securities  trading which are measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2008 (dollars in thousands):



|                                                         |  |            |         |   |                |   |         |                                          |  |   |         |  
|-------------------------------------------------------- |  | ---------- | ------- | - | -------------- | - | ------- | ---------------------------------------- |  | - | ------- | -
|                                                         |  | Cost Basis |         |   | UnrealizedLoss |   |         | EstimatedFair Value ofMortgageSecurities | 
|As of December 31, 2007                                  |  | $          | 41,275  |   |                | $ | (16,534 | )                                        |  | $ | 24,741  |  
|Increases (decreases) to mortgage securities  trading:  |  |            |         |   |                |   |         |                                          |  |   |         |  
|Accretion of income                                      |  |            | 2,286   |   |                |   |        |                                          |  |   | 2,286   |  
|Proceeds from paydowns of securities                     |  |            | (12,578 | ) |                |   |        |                                          |  |   | (12,578 | )
|Mark-to-market value adjustment                          |  |            |        |   |                |   | 2,585   |                                          |  |   | 2,585   |  
|                                                         |  |            |         |   |                |   |         |                                          |  |   |         |  
|Net (decrease) increase to mortgage securities  trading |  |            | (10,292 | ) |                |   | 2,585   |                                          |  |   | (7,707  | )
|                                                         |  |            |         |   |                |   |         |                                          |  |   |         |  
|As of March 31, 2008                                     |  | $          | 30,983  |   |                | $ | (13,949 | )                                        |  | $ | 17,034  |  
|                                                         |  |            |         |   |                |   |         |                                          |  |   |         |  

The Company had no mortgage securities  trading which were measured at fair value using significant
unobservable inputs as of March 31, 2007.



15



---

##### Table of Contents

The following table provides a reconciliation of the beginning and ending balances for the Companys mortgage
securities  available-for-sale which are measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2008 and 2007 (dollars in thousands):



|                                                                    |  |           |         |   |                |   |         |                                          |  |   |         |  
|------------------------------------------------------------------- |  | --------- | ------- | - | -------------- | - | ------- | ---------------------------------------- |  | - | ------- | -
|                                                                    |  | CostBasis |         |   | UnrealizedGain |   |         | EstimatedFair Value ofMortgageSecurities | 
|As of December 31, 2007                                             |  | $         | 33,302  |   |                | $ | 69      |                                          |  | $ | 33,371  |  
|Increases (decreases) to mortgage securities  available-for-sale:  |  |           |         |   |                |   |         |                                          |  |   |         |  
|Accretion of income                                                 |  |           | 1,940   |   |                |   |        |                                          |  |   | 1,940   |  
|Proceeds from paydowns of securities (A)                            |  |           | (4,049  | ) |                |   |        |                                          |  |   | (4,049  | )
|Impairment on mortgage securities - available-for-sale              |  |           | (19,380 | ) |                |   | 19,380  |                                          |  |   |        |  
|Mark-to-market value adjustment                                     |  |           |        |   |                |   | (16,128 | )                                        |  |   | (16,128 | )
|                                                                    |  |           |         |   |                |   |         |                                          |  |   |         |  
|Net decrease (increase) to mortgage securities  available-for-sale |  |           | (21,489 | ) |                |   | 3,252   |                                          |  |   | (18,237 | )
|                                                                    |  |           |         |   |                |   |         |                                          |  |   |         |  
|As of March 31, 2008                                                |  | $         | 11,813  |   |                | $ | 3,321   |                                          |  | $ | 15,134  |  
|                                                                    |  |           |         |   |                |   |         |                                          |  |   |         |  



|(A) | For mortgage securities with a remaining cost basis, the Company reduces the cost basis by the amount of cash that is contractually due from the securitization trusts. In contrast,
for mortgage securities in which the cost basis has previously reached zero, the Company records in interest income the amount of cash that is contractually due from the securitization trusts. In both cases, there are instances where the Company may
not receive a portion of this cash until after the balance sheet reporting date. Therefore, these amounts are recorded as receivables from the securitization trusts. As of March 31, 2008 and December 31, 2007, the Company had receivables
from securitization trusts of $2.7 million and $12.5 million, respectively, related to mortgage securities available-for-sale with a remaining cost basis.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                    |  |           |          |   |                      |   |        |                                          |  |   |          |  
|------------------------------------------------------------------- |  | --------- | -------- | - | -------------------- | - | ------ | ---------------------------------------- |  | - | -------- | -
|                                                                    |  | CostBasis |          |   | UnrealizedGain(Loss) |   |        | EstimatedFair Value ofMortgageSecurities | 
|As of December 31, 2006                                             |  | $         | 310,760  |   |                      | $ | 38,552 |                                          |  | $ | 349,312  |  
|Increases (decreases) to mortgage securities:                       |  |           |          |   |                      |   |        |                                          |  |   |          |  
|Transfer to mortgage securities  trading upon adoption of SFAS 159 |  |           | (47,814  | ) |                      |   | 1,131  |                                          |  |   | (46,683  | )
|Accretion of income (A)                                             |  |           | 19,647   |   |                      |   |       |                                          |  |   | 19,647   |  
|Proceeds from paydowns of securities (A) (B)                        |  |           | (71,594  | ) |                      |   |       |                                          |  |   | (71,594  | )
|Impairment on mortgage securities - available-for-sale              |  |           | (3,424   | ) |                      |   | 3,424  |                                          |  |   |         |  
|Mark-to-market value adjustment                                     |  |           |         |   |                      |   | (9,586 | )                                        |  |   | (9,586   | )
|                                                                    |  |           |          |   |                      |   |        |                                          |  |   |          |  
|Net decrease to mortgage securities                                 |  |           | (103,185 | ) |                      |   | (5,031 | )                                        |  |   | (108,216 | )
|                                                                    |  |           |          |   |                      |   |        |                                          |  |   |          |  
|As of March 31, 2007                                                |  | $         | 207,575  |   |                      | $ | 33,521 |                                          |  | $ | 241,096  |  
|                                                                    |  |           |          |   |                      |   |        |                                          |  |   |          |  



|(A) | Cash received on mortgage securities with no cost basis was $1.9 million for the three months ended March 31, 2007.
|--- | -------------------------------------------------------------------------------------------------------------------

|(B) | As of March 31, 2007 the Company had receivables from securitization trusts of $9.8 million, related to mortgage securities available-for-sale with a remaining cost basis. Also
the Company had receivables from securitization trusts of $0.2 million related to mortgage securities with a zero cost basis as of March 31, 2007.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following table provides quantitative disclosures about the fair value measurements for the Companys assets related to continuing operations which are measured at fair value on a nonrecurring basis as of
March 31, 2008 (dollars in thousands):



|                  |  |                        |                                                             |                                                 |                                            |   |                                         |   |   |  |   |       
|----------------- |  | ---------------------- | ----------------------------------------------------------- | ----------------------------------------------- | ------------------------------------------ | - | --------------------------------------- | - | - |  | - | ------
|                  |  | Fair Value at3/31/2008 |                                                             | Fair Value Measurements at Reporting Date Using
|Description       |  |                        | Quoted Prices inActive Marketsfor Identical Assets(Level 1) |                                                 | SignificantOtherObservableInputs (Level 2) |   | SignificantUnobservableInputs (Level 3)
|Real estate owned |  | $                      | 83,764                                                      |                                                 | $                                          |  |                                         | $ |  |  | $ | 83,764



16



---

##### Table of Contents

At the time a mortgage loan held-in-portfolio becomes real estate owned, the Company records the property at the
lower of its carrying amount or fair value. Upon foreclosure and through liquidation, the Company evaluates the propertys fair value as compared to its carrying amount and records a valuation adjustment when
the carrying amount exceeds fair value. For mortgage loans held-in-portfolio, any valuation adjustments at the time the loan becomes real estate owned is charged to the allowance for credit losses.

The following table provides a summary of the impact to earnings for the three months ended March 31, 2008 and 2007 from the Companys assets and liabilities
related to continuing operations which are measured at fair value on a recurring and nonrecurring basis as of March 31, 2008 (dollars in thousands) :



|                                                  |                                |           |      |                                                          |         |      |                                           |   |         |   |  |                                                       
|------------------------------------------------- | ------------------------------ | --------- | ---- | -------------------------------------------------------- | ------- | ---- | ----------------------------------------- | - | ------- | - |  | ------------------------------------------------------
|Asset or Liability Measured at Fair Value         |                                |           |      | Fair Value AdjustmentsFor the Three Months EndedMarch 31 |         |      | Statement of Operation Line Item Impacted
|                                                  | Fair ValueMeasurementFrequency |           | 2008 |                                                          |         | 2007 |                                           |  
|Mortgage securities - trading                     |                                | Recurring |      | $                                                        | (51,604 | )    |                                           | $ | (50,059 | ) |  | Fair value adjustments                                
|Mortgage securities  available-for-sale          |                                | Recurring |      |                                                          | (19,380 | )    |                                           |   | (3,424  | ) |  | Impairment on mortgage securities  available-for-sale
|Derivative instruments, net                       |                                | Recurring |      |                                                          | (12,554 | )    |                                           |   | (71     | ) |  | (Losses) gains on derivative instruments              
|Asset-backed bonds secured by mortgage securities |                                | Recurring |      |                                                          | 38,888  |      |                                           |   | 40,568  |   |  | Fair value adjustments                                
|                                                  |                                |           |      |                                                          |         |      |                                           |   |         |   |  |                                                       
|Total fair value gains (losses)                   |                                |           |      | $                                                        | (44,650 | )    |                                           | $ | (12,986 | ) |  |                                                       
|                                                  |                                |           |      |                                                          |         |      |                                           |   |         |   |  |                                                       

Valuation Methods

Mortgage securities  trading.Trading securities are recorded at fair value with gains and losses, realized and unrealized, included in earnings. The Company uses the specific identification method in
computing realized gains or losses. Fair value for the subordinated securities classified as trading is estimated using quoted market prices. The Company determined these quoted market prices would qualify as Level 2 due to the inactive and illiquid
nature of the market for these securities.

In addition, upon the closing of its NMFT Series 2007-2 securitization, the Company classified the residual
security it retained as trading. Management estimates the fair value of its residual securities by discounting the expected future cash flows of the collateral and bonds. Due to the unobservable inputs used by the Company in determining the expected
future cash flows, the Company determined its valuation methodology for residual securities would qualify as Level 3. See Mortgage securities  available-for-sale for further discussion of the Companys valuation policies
relating to residual securities.

Mortgage securities  available-for-sale.Mortgage securities  available-for-sale represent beneficial
interests the Company retains in securitization and resecuritization transactions which include residual securities. The Company had no subordinated securities included within the mortgage securities  available-for-sale classification as of
March 31, 2008. Mortgage securities classified as available-for-sale are reported at their estimated fair value with unrealized gains and losses reported in accumulated other comprehensive income. To the extent that the cost basis of mortgage
securities exceeds the fair value and the unrealized loss is considered to be other-than-temporary, an impairment charge is recognized and the amount recorded in accumulated other comprehensive income or loss is reclassified to earnings as a
realized loss. The specific identification method is used in computing realized gains or losses. The Company uses two methodologies for determining the initial value of its residual securities 1) the whole loan price methodology and 2) the discount
rate methodology. The Company believes the best estimate of the initial value of the residual securities it retains in its securitizations accounted for as sales is derived from the market value of the pooled loans. As such, the Company generally
will try to use the whole loan price methodology when significant open market sales pricing data is available. Under this method, the initial value of the loans transferred in a securitization accounted for as a sale is estimated based on the
expected open market sales price of a similar pool. In open market transactions, the purchaser has the right to reject loans at its discretion. In a loan securitization, loans generally cannot be rejected. As a result, the Company adjusts the market
price for the loans to compensate for the estimated value of rejected loans. The market price of the securities retained is derived by deducting the net proceeds received in the securitization (i.e. the economic value of the loans transferred) from
the estimated adjusted market price for the entire pool of the loans.

An implied yield (discount rate) is derived by taking the projected cash flows
generated using assumptions for prepayments, expected credit losses and interest rates and then solving for the discount rate required to present value the cash flows back to the initial value derived above. The Company then ascertains whether the
resulting discount rate is commensurate with current market conditions. Additionally, the initial discount rate serves as the initial accretable yield used to recognize income on the securities.



17



---

##### Table of Contents

When significant open market pricing information is not readily available to the Company, it uses the discount rate
methodology. Under this method, the Company first analyzes market discount rates for similar assets. After establishing the market discount rate, the projected cash flows are discounted back to ascertain the initial value of the residual securities.
The Company then ascertains whether the resulting initial value is commensurate with current market conditions.

At each reporting period subsequent to the
initial valuation of the residual securities, the fair value of the residual securities is estimated based on the present value of future expected cash flows to be received. Managements best estimate of key assumptions, including credit
losses, prepayment speeds, the market discount rates and forward yield curves commensurate with the risks involved, are used in estimating future cash flows.

Derivative instruments.The fair value of derivative instruments is estimated by discounting the projected future cash flows using appropriate market rates.

Asset-backed bonds secured by mortgage securities.The Company elected the fair value option for the asset-backed bonds issued from NovaStar ABS CDO I, which closed in the first quarter of 2007. The election
was made for these liabilities to help reduce income statement volatility which otherwise would arise if the accounting method for this debt was not matched with the fair value accounting for the mortgage securities - trading. Fair value is
estimated using quoted market prices. The Company determined these quoted market prices would qualify as Level 2 due to the inactive and illiquid nature of the market.

Real estate owned.Real estate owned is carried at the lower of cost or fair value less estimated selling costs. The Company estimates fair value at the assets liquidation value less selling costs using
managements assumptions which are based on historical loss severities for similar assets.

Fair Value Option for Financial Assets and Financial
Liabilities (SFAS 159)

Under SFAS 159, the Company may elect to report most financial instruments and certain other items at fair value
on an instrument-by-instrument basis with changes in fair value reported in earnings. After the initial adoption, the election is made at the acquisition of an eligible financial asset, financial liability, or firm commitment or when certain
specified reconsideration events occur. The fair value election may not be revoked once an election is made.

On January 1, 2007, the Company adopted
the provisions of SFAS 159. The Company elected the fair value option for the asset-backed bonds issued from NovaStar ABS CDO I, which closed in the first quarter of 2007. The Company elected the fair value option for these liabilities to help
reduce earnings volatility which otherwise would arise if the accounting method for this debt was not matched with the fair value accounting for the related mortgage securities - trading. The asset-backed bonds which are being carried at fair value
are included in the Asset-backed bonds secured by mortgage securities line item on the condensed consolidated balance sheets. The Company recognized a fair value adjustment of $38.9 million and $40.6 million during the three months ended
March 31, 2008 and 2007, respectively, which is included in the Fair value adjustments line item on the condensed consolidated statements of operations. The Company calculates interest expense for these asset-backed bonds based on
the prevailing coupon rates of the specific classes of debt and records interest expense in the period incurred. Interest expense amounts are included in the Interest expense line item of the condensed consolidated statements of
operations.

The Company has not elected fair value accounting for any other balance sheet items as allowed by SFAS 159.

The following table shows the difference between the unpaid principal balance and the fair value of the asset-backed bonds secured by mortgage securities for which the
Company has elected fair value accounting as of March 31, 2008 (dollars in thousands):



|                                                  |  |                         |         |                                                              |   |            |  |   |       
|------------------------------------------------- |  | ----------------------- | ------- | ------------------------------------------------------------ | - | ---------- |  | - | ------
|Description                                       |  | Unpaid PrincipalBalance |         | Fair ValueAdjustment for theThree Months EndedMarch 31, 2008 |   | Fair Value
|Asset-backed bonds secured by mortgage securities |  | $                       | 329,125 |                                                              | $ | 38,888     |  | $ | 33,122

Substantially all of the $38.9 million change in fair value of the asset-backed bonds is considered to be related
to specific credit risk as all of the bonds are floating rate. The change in credit risk was caused by spreads widening in the asset-backed securities market during the first quarter of 2008.



18



---

##### Table of Contents

Note 10. Interest Income

The following table presents the components of interest income for the three months ended March 31, 2008 and 2007 (dollars in thousands):



|                                 |  |                                      |        |      |   |       
|-------------------------------- |  | ------------------------------------ | ------ | ---- | - | ------
|                                 |  | For the Three Months Ended March 31,
|                                 |  | 2008                                 |        | 2007
|Interest income:                 |  |                                      |        |      |   |       
|Mortgage securities              |  | $                                    | 14,730 |      | $ | 31,714
|Mortgage loans held-in-portfolio |  |                                      | 56,025 |      |   | 49,980
|Other interest income (A)        |  |                                      | 710    |      |   | 1,965 
|                                 |  |                                      |        |      |   |       
|Total interest income            |  | $                                    | 71,465 |      | $ | 83,659
|                                 |  |                                      |        |      |   |       



|(A) | Other interest income includes interest earned on corporate operating cash.
|--- | ---------------------------------------------------------------------------

Note 11. Interest Expense

The following table presents the components of interest expense for the three months ended March 31, 2008
and 2007 (dollars in thousands):



|                                                     |  |                                      |        |      |   |       
|---------------------------------------------------- |  | ------------------------------------ | ------ | ---- | - | ------
|                                                     |  | For the Three Months Ended March 31,
|                                                     |  | 2008                                 |        | 2007
|Interest expense:                                    |  |                                      |        |      |   |       
|Short-term borrowings secured by mortgage securities |  | $                                    | 376    |      | $ | 6,287 
|Asset-backed bonds secured by mortgage loans         |  |                                      | 30,359 |      |   | 38,751
|Asset-backed bonds secured by mortgage securities    |  |                                      | 3,685  |      |   | 2,715 
|Junior subordinated debentures                       |  |                                      | 1,861  |      |   | 2,022 
|                                                     |  |                                      |        |      |   |       
|Total interest expense                               |  | $                                    | 36,281 |      | $ | 49,775
|                                                     |  |                                      |        |      |   |       

Note 12. Discontinued Operations

During 2007, the Company undertook workforce reductions pursuant to plans of termination (Exit Plans) to align its organization and costs with its decision to discontinue its mortgage lending and mortgage
servicing activities. The Company considers an operating unit to be discontinued upon its termination date, which is the point in time when the operations substantially cease. The provisions of SFAS 144 require the results of operations associated
with those operating units terminated to be classified as discontinued operations and segregated from the Companys continuing results of operations for all periods presented. In accordance with Statement SFAS 144, the Company has reclassified
the operating results of its mortgage lending segment and loan servicing operations segment as discontinued operations in the condensed consolidated statements of operations for the three months ended March 31, 2007.

The major classes of assets and liabilities reported as discontinued operations as of Mach 31, 2008 and December 31, 2007 are as follows (dollars in thousands):



|                                                |  |               |        |                  |   |       
|----------------------------------------------- |  | ------------- | ------ | ---------------- | - | ------
|                                                |  | March 31,2008 |        | December 31,2007
|Assets                                          |  |               |        |                  |   |       
|Mortgage loans  held-for-sale                  |  | $             | 1,870  |                  | $ | 5,253 
|Real estate owned                               |  |               | 1,793  |                  |   | 2,574 
|Other assets                                    |  |               |       |                  |   | 428   
|                                                |  |               |        |                  |   |       
|Total assets                                    |  | $             | 3,663  |                  | $ | 8,255 
|                                                |  |               |        |                  |   |       
|Liabilities                                     |  |               |        |                  |   |       
|Short-term borrowings secured by mortgage loans |  | $             | 19     |                  | $ | 19    
|Accounts payable and other liabilities          |  |               | 50,785 |                  |   | 59,397
|                                                |  |               |        |                  |   |       
|Total liabilities                               |  | $             | 50,804 |                  | $ | 59,416
|                                                |  |               |        |                  |   |       



19



---

##### Table of Contents

The operating results of all discontinued operations for the three months ended March 31, 2008 and 2007 are
summarized as follows (dollars in thousands):



|                                                       |  |                                     |        |   |      |   |         |  
|------------------------------------------------------ |  | ----------------------------------- | ------ | - | ---- | - | ------- | -
|                                                       |  | For the Three MonthsEnded March 31, |       
|                                                       |  | 2008                                |        |   | 2007 |  
|Interest income                                        |  | $                                   | 432    |   |      | $ | 47,377  |  
|Interest expense                                       |  |                                     | (17    | ) |      |   | 29,105  |  
|                                                       |  |                                     |        |   |      |   |         |  
|Net interest income                                    |  |                                     | 449    |   |      |   | 18,272  |  
|                                                       |  |                                    
|Other operating expense:                               |  |                                     |        |   |      |   |         |  
|Gains (losses) on sales of mortgage assets             |  |                                     | 446    |   |      |   | (6,302  | )
|Losses on derivative instruments                       |  |                                     |       |   |      |   | (3,049  | )
|Valuation adjustment on mortgage loans  held-for-sale |  |                                     | (3,275 | ) |      |   | (17,186 | )
|Fee income                                             |  |                                     | 902    |   |      |   | 6,030   |  
|Premiums for mortgage loan insurance                   |  |                                     |       |   |      |   | (2,314  | )
|Other income                                           |  |                                     | 224    |   |      |   | 970     |  
|                                                       |  |                                     |        |   |      |   |         |  
|Total other operating expense                          |  |                                     | (1,703 | ) |      |   | (21,851 | )
|                                                       |  |                                     |        |   |      |   |         |  
|General and administrative expenses                    |  |                                     | 4,116  |   |      |   | 42,007  |  
|                                                       |  |                                     |        |   |      |   |         |  
|Loss from discontinued operations                      |  | $                                   | (5,370 | ) |      | $ | (45,586 | )
|                                                       |  |                                     |        |   |      |   |         |  

Mortgage Loans  Held-for-Sale

Mortgage loans  held-for-sale, all of which are secured by residential properties, consisted of the following as of March 31, 2008 and December 31, 2007 (dollars in thousands):



|                                              |  |               |         |   |                  |   |         |  
|--------------------------------------------- |  | ------------- | ------- | - | ---------------- | - | ------- | -
|                                              |  | March 31,2008 |         |   | December 31,2007 |  
|Mortgage loans  held-for-sale:               |  |               |         |   |                  |   |         |  
|Outstanding principal                         |  | $             | 16,516  |   |                  | $ | 17,545  |  
|Allowance for the lower of cost or fair value |  |               | (14,646 | ) |                  |   | (12,292 | )
|                                              |  |               |         |   |                  |   |         |  
|Mortgage loans  held-for-sale                |  | $             | 1,870   |   |                  | $ | 5,253   |  
|                                              |  |               |         |   |                  |   |         |  

Activity in the allowance for the lower of cost or fair value on mortgage loans  held-for-sale is as follows
for the three months ended March 31, 2008 and 2007, respectively (dollars in thousands):



|                                                             |  |                                     |        |   |      |   |         |  
|------------------------------------------------------------ |  | ----------------------------------- | ------ | - | ---- | - | ------- | -
|                                                             |  | For the Three MonthsEnded March 31, |       
|                                                             |  | 2008                                |        |   | 2007 |  
|Balance, beginning of period                                 |  | $                                   | 12,292 |   |      | $ | 5,006   |  
|Valuation adjustment on mortgage loans - held-for-sale       |  |                                     | 3,275  |   |      |   | 17,186  |  
|Transfer from the reserve for loan repurchases               |  |                                     |       |   |      |   | 18,523  |  
|Transfer to cost basis of mortgage loans  held-in-portfolio |  |                                     |       |   |      |   | (14,843 | )
|Charge-offs, net of recoveries                               |  |                                     | (921   | ) |      |   |        |  
|                                                             |  |                                     |        |   |      |   |         |  
|Balance, end of period                                       |  | $                                   | 14,646 |   |      | $ | 25,872  |  
|                                                             |  |                                     |        |   |      |   |         |  

Commitments and Contingencies

In the ordinary course of the Companys mortgage lending business, the Company sold whole pools of loans with recourse for borrower defaults. When whole pools are sold as opposed to securitized, the third party
has recourse against the Company for certain borrower defaults. Because the loans are no longer on the Companys balance sheet, the recourse component is considered a guarantee. The Company maintained a $1.6 million reserve related to these
guarantees as of March 31, 2008 compared to a $2.2 million reserve as of December 31, 2007.



20



---

##### Table of Contents

In the ordinary course of business, the Company sells loans to securitization trusts and guarantees losses suffered by
the trusts resulting from defects in the loan origination process. Defects may occur in the loan documentation and underwriting process, either through processing errors made by the Company or through intentional or unintentional misrepresentations
made by the borrower or agents during those processes. If a defect is identified, the Company is required to repurchase the loan. As of March 31, 2008 and December 31, 2007, the Company had loans sold with recourse with an outstanding
principal balance of $9.5 billion and $10.1 billion, respectively. Historically, repurchases of loans where a defect has occurred have been insignificant; therefore, the Company has recorded no reserves related to these guarantees.

Fair Value Accounting

Effective January 1, 2007, the Company
adopted SFAS 157 and SFAS 159. Both standards address aspects of the expanding application of fair value accounting.

Fair Value
Measurements (SFAS 157)

SFAS 157 defines fair value, establishes a consistent framework for measuring fair value and expands disclosure
requirements about fair value measurements. SFAS 157, among other things, requires the Company to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

The following table provides quantitative disclosures about the fair value measurements for the Companys assets related to discontinued operations which are
measured at fair value on a nonrecurring basis as of March 31, 2008 (dollars in thousands):



|                             |  |                                                            |       |                                                 |   |                                         |  |   |   |  |   |      
|---------------------------- |  | ---------------------------------------------------------- | ----- | ----------------------------------------------- | - | --------------------------------------- |  | - | - |  | - | -----
|Description                  |  | Fair Value at3/31/2008                                     |       | Fair Value Measurements at Reporting Date Using
|                             |  | Quoted Prices inActive Marketsfor IdenticalAssets(Level 1) |       | SignificantOtherObservableInputs (Level 2)      |   | SignificantUnobservableInputs (Level 3)
|Mortgage loans-held-for-sale |  | $                                                          | 1,870 |                                                 | $ |                                        |  | $ |  |  | $ | 1,870
|Real estate owned            |  |                                                            | 1,793 |                                                 |   |                                        |  |   |  |  |   | 1,793
|                             |  |                                                            |       |                                                 |   |                                         |  |   |   |  |   |      
|Total                        |  | $                                                          | 3,663 |                                                 | $ |                                        |  | $ |  |  | $ | 3,663
|                             |  |                                                            |       |                                                 |   |                                         |  |   |   |  |   |      

The Companys mortgage loans held-for-sale have a fair value lower than their cost basis by $14.6 million.
Therefore, all mortgage loans held-for-sale have been written down to fair value. The Company recorded a valuation adjustment of $3.3 million on mortgage loans  held-for-sale for the three months ended March 31, 2008. At the time a
mortgage loan held-for-sale becomes real estate owned, the Company records the property at the lower of its carrying amount or fair value. Upon foreclosure and through liquidation, the Company evaluates the
propertys fair value as compared to its carrying amount and records a valuation adjustment when the carrying amount exceeds fair value. For mortgage loans held-for-sale, valuation adjustments for discontinued operations are
recorded in the (Loss) income from discontinued operations, net of income tax line item of the Companys condensed consolidated statements of operations.

The following table provides a summary of the impact to earnings for the three months ended March 31, 2008 and 2007 from the Companys assets and liabilities related to discontinued operations which are
measured at fair value on a recurring and nonrecurring basis as of March 31, 2008 (dollars in thousands):



|                                          |  |                                |  |                                                          |        |   |                                            |   |         |   |  |                                                       
|----------------------------------------- |  | ------------------------------ |  | -------------------------------------------------------- | ------ | - | ------------------------------------------ | - | ------- | - |  | ------------------------------------------------------
|                                          |  |                                |  | Fair Value Adjustments Forthe Three Months EndedMarch 31 |        |   | Statement of Operations Line Item Impacted
|Asset or Liability Measured at Fair Value |  | Fair ValueMeasurementFrequency |  | 2008                                                     |        |   | 2007                                       |   |        
|Mortgage loans  held-for-sale            |  | Nonrecurring                   |  | $                                                        | (3,275 | ) |                                            | $ | (17,186 | ) |  | Valuation adjustment on mortgage loans  held-for-sale
|Real estate owned                         |  | Nonrecurring                   |  |                                                          | (57    | ) |                                            |   | (4,415  | ) |  | Gains (losses) on sales of mortgage assets            
|                                          |  |                                |  |                                                          |        |   |                                            |   |         |   |  |                                                       
|Total fair value losses                   |  |                                |  | $                                                        | (3,332 | ) |                                            | $ | (21,601 | ) |  |                                                       
|                                          |  |                                |  |                                                          |        |   |                                            |   |         |   |  |                                                       



21



---

##### Table of Contents

Valuation Methods

Mortgage loans - held-for-sale and real estate owned.Both mortgage loans - held-for-sale and real estate owned are carried at the lower of cost or fair value. As of March 31, 2008, the Company estimated the fair value of
its mortgage loans  held-for-sale and real estate owned based on two categories. All loans and real estate owned that had mortgage insurance were marked down to a value which reflects the Companys best estimate of net realizable value.
All loans and real estate owned which did not have mortgage insurance were valued at zero due to their nonperforming characteristics.

Note 13. Income
Taxes

Based on the evidence available as of March 31, 2008 and December 31, 2007, including the significant pre-tax losses incurred by the
Company in 2007 and the first quarter of 2008, the ongoing disruption to the credit markets, the liquidity issues facing the Company and the decision by the Company to close all of its mortgage lending and loan servicing operations, the Company
believes that it is more likely than not that the Company will not realize its deferred tax assets. Based on these conclusions, the Company recorded a valuation allowance against its entire net deferred tax assets as of March 31, 2008 and
December 31, 2007 of $475.2 million and $368.3 million, respectively.

As of March 31, 2008, the Company had not yet filed its 2007 federal net
operating loss carryback to offset its 2006 taxable income. Accordingly, the Company has recorded additional interest of $0.8 million for the three months ended March 31, 2008 related to the balance due to the IRS, which is included in the
accounts payable and other liabilities line item of the Companys condensed consolidated balance sheet. The Company intends to offset the 2006 tax liability with the receivable recorded for the projected 2007 federal net operating loss to be
carried back against its 2006 taxable income.

The Company recognizes tax benefits in accordance with FIN 48, Accounting for Uncertainty in Income
Taxes, an interpretation of SFAS No. 109, Accounting for Income Taxes. FIN No. 48 establishes a more-likely-than-not recognition threshold that must be met before a tax benefit can be recognized in the
financial statements. As of March 31, 2008 and December 31, 2007, the total gross amount of unrecognized tax benefits was $4.9 million and $6.3 million, respectively. The Company believes that it is reasonably possible the IRS will
issue a closing agreement or determination letter in 2008 with respect to an uncertain tax position taken by the Company in 2007. The unrecognized tax benefit related to such uncertain tax position was approximately $4.0 million and $5.4 million at
March 31, 2008 and December 31, 2007, respectively. The decrease of $1.4 million in the unrecognized tax benefit for such uncertain tax position for the three months ended March 31, 2008 was due to a change in measurement of the
uncertain tax position.

Note 14. Segment Reporting

The Company reviews, manages and operates its business in one segment: mortgage portfolio management. Mortgage portfolio management operating results come from the income generated on the mortgage assets the Company manages less associated
costs. As discussed under Note 12, the Company discontinued its mortgage lending and loan servicing segments during 2007 and had discontinued its branch operations in 2006. The mortgage portfolio management segments operating results for the
three months ended March 31, 2008 and 2007 are the same as the Companys condensed consolidated statements of operations.



22



---

##### Table of Contents

Note 15. Earnings Per Share

The computations of basic and diluted earnings per share for the three months ended March 31, 2008 and 2007 (dollars in thousands, except per share amounts):



|                                                                          |  |                                     |           |   |      |   |           |  
|------------------------------------------------------------------------- |  | ----------------------------------- | --------- | - | ---- | - | --------- | -
|                                                                          |  | For the Three MonthsEnded March 31, |          
|                                                                          |  | 2008                                |           |   | 2007 |  
|Numerator:                                                                |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations                                  |  | $                                   | (277,299  | ) |      | $ | 91,600    |  
|Dividends on preferred shares                                             |  |                                     | (3,288    | ) |      |   | (1,663    | )
|                                                                          |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations available to common shareholders |  |                                     | (280,587  | ) |      |   | 89,937    |  
|Loss from discontinued operations, net of income tax                      |  |                                     | (5,370    | ) |      |   | (45,586   | )
|                                                                          |  |                                     |           |   |      |   |           |  
|Net (loss) income available to common shareholders                        |  | $                                   | (285,957  | ) |      | $ | 44,351    |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Denominator:                                                              |  |                                     |           |   |      |   |           |  
|Weighted average common shares outstanding  basic                        |  |                                     | 9,337,158 |   |      |   | 9,320,615 |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Weighted average common shares outstanding  dilutive:                    |  |                                     |           |   |      |   |           |  
|Weighted average common shares outstanding  basic                        |  |                                     | 9,337,158 |   |      |   | 9,320,615 |  
|Stock options                                                             |  |                                     |          |   |      |   | 39,955    |  
|Restricted stock                                                          |  |                                     |          |   |      |   | 5,982     |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Weighted average common shares outstanding  dilutive                     |  |                                     | 9,337,158 |   |      |   | 9,366,552 |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Basic earnings per share:                                                 |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations                                  |  | $                                   | (29.70    | ) |      | $ | 9.83      |  
|Dividends on preferred shares                                             |  |                                     | (0.35     | ) |      |   | (0.18     | )
|                                                                          |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations available to common shareholders |  |                                     | (30.05    | ) |      |   | 9.65      |  
|Loss from discontinued operations, net of income tax                      |  |                                     | (0.58     | ) |      |   | (4.89     | )
|                                                                          |  |                                     |           |   |      |   |           |  
|Net (loss) income available to common shareholders                        |  | $                                   | (30.63    | ) |      | $ | 4.76      |  
|                                                                          |  |                                     |           |   |      |   |           |  
|Diluted earnings per share:                                               |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations                                  |  | $                                   | (29.70    | ) |      | $ | 9.78      |  
|Dividends on preferred shares                                             |  |                                     | (0.35     | ) |      |   | (0.18     | )
|                                                                          |  |                                     |           |   |      |   |           |  
|(Loss) income from continuing operations available to common shareholders |  |                                     | (30.05    | ) |      |   | 9.60      |  
|Loss from discontinued operations, net of income tax                      |  |                                     | (0.58     | ) |      |   | (4.86     | )
|                                                                          |  |                                     |           |   |      |   |           |  
|Net (loss) income available to common shareholders                        |  | $                                   | (30.63    | ) |      | $ | 4.74      |  
|                                                                          |  |                                     |           |   |      |   |           |  

The following stock options to purchase shares of common stock were outstanding during each period presented, but
were not included in the computation of diluted earnings per share because the number of shares assumed to be repurchased, as calculated was greater than the number of shares to be obtained upon exercise, therefore, the effect would be antidilutive
(in thousands, except exercise prices):



|                                                    |  |                                     |       |      |   |       
|--------------------------------------------------- |  | ----------------------------------- | ----- | ---- | - | ------
|                                                    |  | For the Three MonthsEnded March 31,
|                                                    |  | 2008                                |       | 2007
|Number of stock options and warrants (in thousands) |  |                                     | 289   |      |   | 67    
|Weighted average exercise price                     |  | $                                   | 34.12 |      | $ | 139.96



23



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion should be read in conjunction with the preceding unaudited condensed consolidated financial statements of NovaStar Financial, Inc. and its subsidiaries (the Company ,NovaStar
Financial, NFI , we or us) and the notes thereto as well as NovaStar Financials annual report to shareholders and annual report on Form 10-K for the fiscal year ended December 31, 2007.

Safe Harbor Statement

Statements in this report
regarding NovaStar Financial, Inc. and its business, which are not historical facts, are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Forward looking statements are
those that predict or describe future events and that do not relate solely to historical matters and include statements regarding managements beliefs, estimates, projections, and assumptions with respect to, among other things, our future
operations, business plans and strategies, as well as industry and market conditions, all of which are subject to change at any time without notice. Words such as believe, expect, anticipate, promise,
plan, and other expressions or words of similar meanings, as well as future or conditional verbs such as will, would, should, could, or may are generally intended to identify
forward-looking statements. Actual results and operations for any future period may vary materially from those discussed herein. Some important factors that could cause actual results to differ materially from those anticipated include: our ability
to manage our business during this difficult period for the subprime industry; our ability to continue as a going concern; decreases in cash flows from our mortgage securities; our ability to reduce expenses; increases in the credit losses on
mortgage loans underlying our mortgage securities and our mortgage loans  held in portfolio; our ability to remain in compliance with and restructure the agreements governing our indebtedness and other contractual obligations; impairments on
our mortgage assets; increases in prepayment or default rates on our mortgage assets; loan repurchase requests; changes in assumptions regarding estimated loan losses and fair value amounts; the extent and timing of the return of cash posted as
collateral on letters of credit; our ability to maintain effective internal control over financial reporting and disclosure controls and procedures in the future; events impacting the subprime mortgage industry in general, including events impacting
our competitors and liquidity available to the industry; residential property values; interest rate fluctuations on our assets that differ from our liabilities; the outcome of litigation or regulatory actions pending against us or other legal
contingencies; our compliance with applicable local, state and federal laws and regulations; compliance with new accounting pronouncements; the impact of general economic conditions; and the risks that are from time to time included in our filings
with the Securities and Exchange Commisstion (SEC), including this report on Form 10-Q. Other factors not presently identified may also cause actual results to differ. This report on Form 10-Q speaks only as of its date and we
expressly disclaim any duty to update the information herein except as required by federal securities laws.

Executive Overview of Performance

The first quarter of 2008 continued to be a challenging environment in the mortgage industry. Significant disruptions continued in the U.S. mortgage
market and the global capital markets. The combination of a weakening housing market and concern over certain industry-wide product offerings negatively impacted the expectations of future performance and the value investors assign to mortgage loans
and securities. Investor demand for non-agency mortgage-backed securities continued its decline and participants in the debt markets have substantially curtailed financing of mortgage asset inventories.

The following discussion outlines the major factors which drove our first quarter 2008 financial performance.

Credit performance  With repayment risks no longer offset by rising home values and liquidity in the mortgage lending market, delinquencies in the
industry continued to rise in 2008. These credit issues continue to negatively affect the income generated by, and values of, our portfolio of mortgage loans and securities.

A significant effect of the credit deterioration in our loan portfolio was our recording of provision for credit losses of $249.3 million for the three months ended March 31, 2008.

Bond Spread Widening - Generally, the market value of our mortgage assets (i.e. mortgage loans and mortgage securities) fluctuates inversely with bond
spreads in the market. As bond spreads widen (i.e. investors demand more return), the value of our mortgage assets will decline, alternatively, as they tighten, the market value will increase. Bond spreads have widened even further during the first
quarter of 2008 as investor concerns over deterioration of subprime asset quality continued. Because of these adverse market factors, we experienced significant mark-to-market losses on our mortgage securities  trading. We recognized losses on
our mortgage securities - trading due to negative fair value adjustments of $51.6 million for the three months ended March 31, 2008. These losses were partially offset by fair value gains of $38.9 million related to our asset backed bonds
secured by mortgage securities.

Borrower PrepaymentsIn the past, we retained the prepayment securities from the
securitizations we executed. These securities receive the prepayment penalty cash flows paid by borrowers when they prepay their loan. Due to the inability for many borrowers to refinance their loan as a result of tighter market underwriting
standards and the decline in home values, we are experiencing slower than expected prepayment speeds.



24



---

##### Table of Contents

We recognized impairments of $19.4 million on our mortgage securities  available-for-sale for the three months
ended March 31, 2008 primarily as a result of these slower prepayment speeds.

Liquidity Our cash balances declined by
approximately $12.9 million during the three months ended March 31, 2008 primarily due to lease terminations, current income tax payments, litigation settlements and normal business operations. In addition, we no longer maintain any short-term
borrowing arrangements. As a result, we face substantial liquidity risk and uncertainty, near-term and otherwise, which threatens our ability to continue as a going concern and avoid bankruptcy. See Liquidity and Capital Resources for
further discussion of our liquidity position and steps we have taken to preserve liquidity levels.

See discussion under heading Industry Overview
and Known Material Trends and Uncertainties below for more information about current conditions in our industry and the steps we are taking or considering to manage and operate our business in this challenging environment.

The following selected key performance metrics are derived from our condensed consolidated financial statements for the periods presented and should be read in
conjunction with the more detailed information therein and with the disclosure included elsewhere in Managements Discussion and Analysis of Financial Condition and Results of Operations.

Table 1  Summary of Financial Highlights and Key Performance Metrics

(dollars in thousands; except per share amounts)



|                                                                      |  |                                     |          |                      |      |   |        |  |   |          |  
|--------------------------------------------------------------------- |  | ----------------------------------- | -------- | -------------------- | ---- | - | ------ |  | - | -------- | -
|                                                                      |  | For the Three MonthsEnded March 31, |          | Increase /(Decrease) |     
|                                                                      |  | 2008                                |          |                      | 2007 |  
|Net (loss) income available to common shareholders                    |  | $                                   | (285,957 | )                    |      | $ | 44,351 |  | $ | (330,308 | )
|Net (loss) income available to common shareholders, per diluted share |  | $                                   | (30.63   | )                    |      | $ | 4.74   |  | $ | (35.37   | )

For the three months ended March 31, 2008 as compared to the three months ended March 31, 2007.

We had a net loss available to common shareholders of $286.0 million during the three months ended March 31, 2008 as compared to net income available
to common shareholders of $44.4 million for the same period in 2007.

We incurred a significant loss from continuing operations of $277.3 million during
the three months ended March 31, 2008 as compared to income from continuing operations of $91.6 million for the same period in 2007. The following factors contributed to the current year loss:



| |  |  | We incurred income tax expense of $0.6 million for the three months ended March 31, 2008 as compared to earning a benefit of $115.4 million for the same period
of 2007. The tax benefit in 2007 was driven by the formal plan approved by the Board of Directors to revoke REIT status as of January 1, 2008. This plan was subsequently superseded in the third quarter of 2007 by termination of our REIT status
as of January 1, 2006.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | An increase in our provision for credit losses for our mortgage loans held-in-portfolio of $229.4 million which was primarily due to the continued credit
deterioration in our mortgage loans held-in-portfolio.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A net loss due to fair value adjustments of $12.7 million related to our trading securities and the asset-backed bonds issued in our CDO transaction. The trading
securities had a negative fair value adjustment of approximately $51.6 million while the CDO asset-backed bonds had a positive fair value adjustment of $38.9 million. These adjustments were a result of significant spread widening in the subprime
mortgage market for these types of asset-backed securities.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Slower prepayment speeds contributed to an increase in impairments in our mortgage securities available-for-sale portfolio of $19.4 million from 2007.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

We incurred a loss from discontinued operations of $5.4 million during the three months ended March 31, 2008 as compared to $45.6
million for the same period in 2007. The 2008 loss is much lower than 2007 because the shutdown of our mortgage lending and loan servicing operations in 2007 was substantially completed by the end of 2007. The current period loss was primarily
driven by the additional lower of cost or market adjustment on our mortgage loans  held-for-sale to their estimated fair value and residual operating costs.



25



---

##### Table of Contents

Industry Overview and Known Material Trends and Uncertainties

Described below are some of the marketplace conditions and known material trends and uncertainties that have become evident in the first quarter of 2008 which may impact
our future results of operations.

Future Strategy, Liquidity and Going Concern Considerations - We will continue to focus on minimizing
losses and preserving liquidity with our remaining operations which consists only of mortgage portfolio management. Our residual and subordinated mortgage securities are currently our only source of cash flows. Based on the current projections, the
cash flows from our mortgage securities will decrease in the next several months as the underlying mortgage loans are repaid, and could be significantly less than the current projections if losses on the underlying mortgage loans exceed, or
prepayments are less than, the current assumptions. In addition, we have significant operating expenses associated with office leases, software contracts, and other obligations relating to our discontinued operations, as well as periodic interest
payments with respect to junior subordinated debentures relating to the trust preferred securities of NovaStar Capital Trust I and NovaStar Capital Trust II. If, as the cash flows from our mortgage securities decrease, we are unable to recommence or
invest in profitable operations, restructure our unsecured debt and contractual obligations or if the cash flows from our mortgage securities are less than currently anticipated, there can be no assurance that we will be able to continue as a going
concern and avoid seeking the protection of applicable bankruptcy laws.

We have initiated efforts to restructure our indebtedness and certain contractual
obligations and are assessing potential changes to elements of our capital structure, with the goal of negotiating and implementing changes to facilitate the achievement of long-term value. There can be no assurances that any of these efforts will
be successful.

Due to the fact that we have a negative net worth, we do not currently have ongoing significant business operations that are profitable and
our common stock and Series C preferred stock have been delisted from the New York Stock Exchange, it is unlikely that we will be able to obtain additional equity or debt financing on favorable terms, or at all, for the foreseeable future. To the
extent we require additional liquidity and cannot obtain it, we will be forced to file for bankruptcy.

In the event we are able to significantly increase
our liquidity position (as to which no assurance can be given), we may use excess cash to make certain investments if we determine that such investments could provide attractive risk-adjusted returns to shareholders, including, potentially investing
in new or existing operating companies. Because of certain state licensing requirements, it is unlikely we will be able to directly recommence mortgage lending activities so long as we continue to have a shareholders deficit.

Recent Market Developments - During 2008, the mortgage industry has remained under continuous pressure due to numerous factors, which include industry-wide
disclosures regarding the continued deterioration of the value of mortgage assets held by banks and broker-dealers, the deterioration of mortgage credit among mortgage lenders, the downgrades of mortgage securities by the rating agencies, and a
reluctance on the part of banks and broker-dealers to finance mortgage securities within the credit markets. Because of these factors, mortgage security market valuations remain volatile, mortgage securities trading remains limited and mortgage
securities financing markets remain challenging as the industry continues to report negative news. All of these factors continue to contribute to the decline in the market values of our securities to levels at or below those experienced in 2007.

The market has also seen a significant drop in LIBOR rates since the end of 2007 as the Federal Reserve made several cuts in short-term interest rates,
which decreases the variable interest rates tied to one-month LIBOR within our securitizations which collateralize our mortgage securities and mortgage loans  held-in-portfolio. As a result, lower LIBOR rates could have positive effects on the
cash flows we receive from our mortgage securities. However, these cash flows are also dependent on the credit and prepayment performance of the underlying collateral which could offset part or all of any positive impact of decreased LIBOR rates.

Given the current uncertainty regarding these market conditions, we are unable to offer any additional factual information on the situation and how it
will impact us other than to disclose what we are currently seeing in the mortgage market. As a result, we expect to continue to operate with a historically low level of leverage and to continue to take actions in an effort to preserve liquidity and
available cash.

Home prices-Recently, we have seen broad-based declines in housing values. Housing values could continue to
decrease during the near term which could affect our credit loss experience, which will continue to impact our earnings, cash flows and financial condition and ability to continue as a going concern.

Loan Repurchases - When we sold mortgage loans, whether as whole loans or pursuant to a securitization, we made customary representations and warranties to
the purchaser about the mortgage loans and the manner in which they were originated. Our whole loan sale agreements require us to repurchase or substitute mortgage loans in the event we breach any of these representations or warranties. In addition,
we may be required to repurchase mortgage loans as a result of borrower, broker, or employee fraud. Likewise, we are required to repurchase or substitute mortgage loans if we breach a representation or warranty in connection with our
securitizations. If a purchaser enforces its remedies against us, we may not be able to recover losses from the originating broker or correspondent. Repurchased loans cannot currently be financed by us. As a result, significant repurchase activity
would further harm our liquidity, cash flow, and financial condition.



26



---

##### Table of Contents

Credit Deterioration - The residential mortgage market has encountered difficulties which have adversely
affected our performance. Delinquencies and losses with respect to residential mortgage loans generally have increased and may continue to increase, particularly in the sub-prime sector. In addition, in recent months residential property values in
most states have declined, in some areas severely, after extended periods during which those values appreciated. A sustained decline or a lack of increase in those values is likely to result in additional increases in delinquencies and losses on
residential mortgage loans generally, especially with respect to any residential mortgage loans where the aggregate loan amounts (including any subordinate loans) are close to or greater than the related property values. Another factor that may have
contributed to, and may in the future result in, higher delinquency rates is the increase in monthly payments on adjustable rate mortgage loans. Any increase in prevailing market interest rates may result in increased payments for borrowers who have
adjustable rate mortgage loans. Moreover, with respect to option ARM mortgage loans with a negative amortization feature which reach their negative amortization cap, borrowers may experience a substantial increase in their monthly payment even
without an increase in prevailing market interest rates. Compounding this issue, the current lack of appreciation in residential property values and the adoption of tighter underwriting standards throughout the sub-prime mortgage loan industry may
adversely affect the ability of borrowers to refinance these loans and avoid default, particularly borrowers facing a reset of the monthly payment to a higher amount. To the extent that delinquencies or losses continue to increase for these or other
reasons, the value of our mortgage securities and the mortgage loans held in our portfolio will be further reduced, which will adversely affect our operating results, liquidity, cash flow, financial condition, business prospects and ability to
continue as a going concern.

Critical Accounting Estimates

We prepare our condensed consolidated financial statements in conformity with GAAP and, therefore, are required to make estimates regarding the values of our assets and liabilities and in recording income and expenses. These estimates are
based, in part, on our judgment and assumptions regarding various economic conditions that we believe are reasonable based on facts and circumstances existing at the time of reporting. These estimates affect reported amounts of assets, liabilities
and accumulated other comprehensive income at the date of the condensed consolidated financial statements and the reported amounts of income, expenses and other comprehensive income during the periods presented. The following summarizes the
components of our condensed consolidated financial statements where understanding accounting policies is critical to understanding and evaluating our reported financial results, especially given the significant estimates used in applying the
policies. The discussion is intended to demonstrate the significance of estimates to our financial statements and the related accounting policies. Our critical accounting estimates impact our one reportable segment, which is our mortgage portfolio
management segment. Management has discussed the development and selection of these critical accounting estimates with the audit committee of our Board of Directors and the audit committee has reviewed our disclosure.

Transfers of Assets (Loan and Mortgage Security Securitizations) and Related Gains. In a loan securitization, we combined the mortgage loans we originated
and purchased in pools to serve as collateral for asset-backed bonds. In a mortgage security securitization (also known as a resecuritization), we combined mortgage securities retained in previous loan securitization transactions to
serve as collateral for asset-backed bonds. The loans or mortgage securities were transferred to a trust designed to serve only for the purpose of holding the collateral. The trust is considered a qualifying special purpose entity as defined by SFAS
140. The owners of the asset-backed bonds have no recourse to us in the event the collateral does not perform as planned except where defects have occurred in the loan documentation and underwriting process.

To determine proper accounting treatment for each securitization or resecuritization, we evaluated whether or not we retained or surrendered control over the transferred
assets by reference to the conditions set forth in SFAS 140. All terms of these transactions were evaluated against the conditions set forth in this statement. Some of the questions that must be considered include:



| |  |  | Have the transferred assets been isolated from the transferor?
| | - |  | --------------------------------------------------------------



| |  |  | Does the transferee have the right to pledge or exchange the transferred assets?
| | - |  | --------------------------------------------------------------------------------



| |  |  | Is there a call agreement that requires the transfereeto return specific assets?
| | - |  | ----------------------------------------------------------------------------------



| |  |  | Is there an agreement that both obligates and entitles the transferee to return the transferred assets prior to maturity?
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | Have any derivative instruments been transferred?
| | - |  | -------------------------------------------------

When these transfers were executed in a manner such that we surrendered control over the collateral, the transfer was accounted for as a sale. In accordance with SFAS 140, a gain or loss on the sale was recognized based on the carrying
amount of the financial assets involved in the transfer, allocated between the assets transferred and the retained interests based on their relative fair value at the date of transfer. In a securitization accounted for as a sale, we retained (but
have subsequently sold) the right to service the underlying mortgage loans and we also retained certain mortgage securities issued by the trust. As previously discussed, the gain recognized upon a securitization structured as a sale depends on,
among other things, the estimated fair value of the components of the



27



---

##### Table of Contents

securitization  the loans or mortgage securities and derivative instruments transferred, the securities retained and the mortgage servicing rights. The
estimated fair value of the securitization components is considered a critical accounting estimate as 1) these gains or losses can represent a significant portion of our operating results and 2) the valuation assumptions used regarding
economic conditions and the make-up of the collateral, including interest rates, principal payments, prepayments and loan defaults are highly uncertain and require a large degree of judgment.

We used two methodologies for determining the initial value of our residual securities: 1) the whole loan price methodology and 2) the discount rate methodology. We
generally tried to use the whole loan price methodology when significant open market sales pricing data was available. Under this method, the initial value of the loans transferred in a securitization accounted for as a sale was estimated based on
the expected open market sales price of a similar pool. In open market transactions, the purchaser has the right to reject loans at its discretion. In a loan securitization, loans generally cannot be rejected. As a result, we adjusted the market
price for the loans to compensate for the estimated value of rejected loans. The market price of the securities retained was derived by deducting the percent of net proceeds received in the securitization (i.e. the economic value of the loans
transferred) from the estimated adjusted market price for the entire pool of the loans.

An implied yield (discount rate) was derived by taking the
projected cash flows generated using assumptions for prepayments, expected credit losses and interest rates and then solving for the discount rate required to present value the cash flows back to the initial value derived above. We then ascertained
whether the resulting discount rate is commensurate with current market conditions. Additionally, the initial discount rate served as the initial accretable yield used to recognize income on the securities.

When significant open market pricing information was not readily available to us, we used the discount rate methodology. Under this method, we first analyzed market
discount rates for similar assets. After establishing the market discount rate, the projected cash flows were discounted back to ascertain the initial value of the residual securities. We then ascertained whether the resulting initial value was
commensurate with current market conditions.

For purposes of valuing our residual securities, it is important to know that we also transferred interest
rate agreements to the securitization trust with the objective of reducing interest rate risk within the trust. During the period before loans were transferred in a securitization transaction we entered into interest rate swap or cap agreements.
Certain of these interest rate agreements were then transferred into the trust at the time of securitization. Therefore, the trust assumed the obligation to make payments and obtained the right to receive payments under these agreements.

In valuing our residual securities, it is also important to understand what portion of the underlying mortgage loan collateral is covered by mortgage insurance. At
the time of a securitization transaction, the trust legally assumes the responsibility to pay the mortgage insurance premiums associated with the loans transferred and the rights to receive claims for credit losses. Therefore, we have no obligation
to pay these insurance premiums. The cost of the insurance is paid by the trust from proceeds the trust receives from the underlying collateral. This information is significant for valuation as the mortgage insurance significantly reduces the credit
losses born by the owner of the loan. Mortgage insurance claims on loans where a defect occurred in the loan origination process will not be paid by the mortgage insurer. The assumptions we use to value our residual securities consider this risk.

When we do have the ability to exert control over the transferred collateral in a securitization, the assets remain on our financial statements and a
liability is recorded for the related asset-backed bonds. The servicing agreements that we executed for loans we securitized include a removal of accounts provision which gives the servicer the right, but not the obligation, to repurchase from the
trust loans that are 90 days to 119 days delinquent. While we retained these servicing rights, we recorded the mortgage loans subject to the removal of accounts provision in mortgage loans held-for-sale at fair value and the related repurchase
obligation as a liability. However, in November 2007 we sold all of our mortgage servicing rights, including the removal of accounts rights, to a third party, which resulted in the removal of the mortgage loans subject to the removal of accounts
provision from our balance sheet. In addition, we retained a clean up call option that can be exercised when the aggregate principal balance of the mortgage loans has declined to ten percent or less of the original aggregated mortgage
loan principal balance. However, we subsequently sold these clean up call rights, in part, to the buyer of our mortgage servicing rights, and we do not expect to exercise any of the call rights that we retained.

Mortgage Securities  Available-for-Sale and Trading. Our mortgage securities  available-for-sale and trading represent beneficial interests we
retained in securitization and resecuritization transactions which include residual securities and subordinated securities as well as bonds issued by others which we have purchased. The residual securities include interest-only mortgage securities,
prepayment penalty bonds and over-collateralization bonds. The subordinated securities represent bonds which are senior to the residual securities but are subordinated to the bonds sold to third party investors. All of the subordinated securities
retained by us have been classified as trading.

The residual securities we retained in securitization transactions structured as sales primarily consist
of the right to receive the future cash flows from a pool of securitized mortgage loans which include:



| |  |  | The interest spread between the coupon net of servicing fees on the underlying loans, the cost of financing, mortgage insurance, payments or receipts on or from
derivative contracts and bond administrative costs.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

##### Table of Contents

| |  |  | Prepayment penalties received from borrowers who payoff their loans early in their life.
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | Overcollateralization which is designed to protect the primary bondholder from credit loss on the underlying loans.
| | - |  | -------------------------------------------------------------------------------------------------------------------

The subordinated securities we retained in our securitization transactions have a stated principal amount and interest rate. The performance of the securities is
dependent upon the performance of the underlying pool of securitized mortgage loans. The interest rates these securities earn are variable and are subject to an available funds cap as well as a maximum rate cap. The securities receive principal
payments in accordance with a payment priority which is designed to maintain specified levels of subordination to the senior bonds within the respective securitization trust. Because the subordinated securities are rated lower than AA, they are
considered low credit quality and we account for the securities based on guidance set forth from Emerging Issuance Task Force 99-20 Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized
Financial Assets (EITF 99-20) using the effective yield method. The fair value of the subordinated securities is based on third-party quotes.

The cash flows we receive are highly dependent upon the interest rate environment. The interest rates on the bonds issued by the securitization trust are indexed to short-term interest rates, while the coupons on the pool of loans held by
the securitization trust are less interest rate sensitive. As a result, as rates rise and fall, our cash flows will fall and rise, because the cash we receive on our residual securities is dependent on this interest rate spread. As our cash flows
fall and rise, the value of our residual securities will decrease or increase. Additionally, the cash flows we receive are dependent on the default and prepayment experience of the borrowers of the underlying mortgage security collateral. Increasing
or decreasing cash flows will increase or decrease the yield on our securities.

We believe the accounting estimates related to the valuation of our
mortgage securities  available-for-sale and establishing the rate of income recognition on the mortgage securities  available-for-sale and trading are critical accounting estimates, because they can materially affect net
income and shareholders equity and require us to forecast interest rates, mortgage principal payments, prepayments and loan default assumptions which are highly uncertain and require a large degree of judgment. The rate used to discount the
projected cash flows is also critical in the valuation of our residual securities. We use internal, historical collateral performance data and published forward yield curves when modeling future expected cash flows and establishing the rate of
income recognized on mortgage securities. We believe the value of our residual securities is appropriate, but can provide no assurance that future changes in interest rates, prepayment and loss experience or changes in the market discount rate will
not require write-downs of the residual assets. For mortgage securities classified as available-for-sale, impairments would reduce income in future periods when deemed other-than-temporary.

As previously described, our mortgage securities available-for-sale and trading represent retained beneficial interests in certain components of the cash flows of the
underlying mortgage loans to securitization trusts. Income recognition for our mortgage securities  available-for-sale and trading is based on the effective yield method. Under the effective yield method, as payments are received, they are
applied to the cost basis of the mortgage related security. Each period, the accretable yield for each mortgage security is evaluated and, to the extent there has been a change in the estimated cash flows, it is adjusted and applied prospectively.
The estimated cash flows change as managements assumptions about credit losses, borrower prepayments and interest rates are updated. The assumptions are established using internally developed models. We prepare analyses of the yield for each
security using a range of these assumptions. The accretable yield used in recording interest income is generally set within a range of assumptions. The accretable yield is recorded as interest income with a corresponding increase to the cost basis
of the mortgage security.

At each reporting period subsequent to the initial valuation of the residual securities, the fair value of the residual
securities is estimated based on the present value of future expected cash flows to be received. Managements best estimate of key assumptions, including credit losses, prepayment speeds, expected call dates, market discount rates and forward
yield curves commensurate with the risks involved, are used in estimating future cash flows. We estimate initial and subsequent fair value for the subordinated securities based on quoted market prices. See Note 4 to the condensed consolidated
financial statements for key economic assumptions and sensitivity of the current fair value of our residual securities.

To the extent that the cost basis
of mortgage securities  available-for-sale exceeds the fair value and the unrealized loss is considered to be other than temporary, an impairment charge is recognized and the amount recorded in accumulated other comprehensive income or loss is
reclassified to earnings as a realized loss. When we retain new residual securities during a period when short-term interest rate increases are greater than anticipated by the forward yield curve, we generally are more susceptible to impairments on
our newer mortgage securities as they do not have sizable unrealized gains to help offset the decline in value.

Mortgage Loans. Mortgage
loans held-for-sale are recorded at the lower of cost or market determined on an aggregate basis. Mortgage loan origination fees and direct costs on mortgage loans held-for-sale are deferred until the related loans are sold. Premiums paid to acquire
mortgage loans held-for-sale are also deferred until the related loans are sold. Mortgage loans held-in-portfolio are recorded at their cost, adjusted for the amortization of net deferred costs and for credit losses inherent in the portfolio.
Mortgage loan origination fees and associated direct costs on mortgage loans held-in-portfolio are deferred and recognized over the life of the loan as an adjustment to yield using the level yield method. Premiums paid to acquire mortgage loans
held-in-portfolio are also deferred and recognized over the life of the loan as an adjustment to yield using the level yield method.



29



---

##### Table of Contents

Allowance for Credit Losses. An allowance for credit losses is maintained for mortgage loans
held-in-portfolio. The amount of the allowance is based on the assessment by management of probable losses incurred based on various factors affecting our mortgage loan portfolio, including current economic conditions, the makeup of the portfolio
based on credit grade, loan-to-value ratios, delinquency status, mortgage insurance we purchase and other relevant factors. The allowance is maintained through ongoing adjustments to operating income. The assumptions used by management in estimating
the amount of the allowance for credit losses are highly uncertain and involve a great deal of judgment.

An internally developed migration analysis is the
primary tool used in analyzing our allowance for credit losses. This tool takes into consideration historical information regarding foreclosure and loss severity experience and applies that information to the portfolio at the reporting date. We also
take into consideration our use of mortgage insurance as a method of managing credit risk and current economic conditions, experience and trends. We pay mortgage insurance premiums on a portion of the loans maintained on our balance sheet and have
included the cost of mortgage insurance in our statement of operations.

Our estimate of expected losses could increase if our actual loss experience is
different than originally estimated. In addition, our estimate of expected losses could increase if economic factors change the value we could reasonably expect to obtain from the sale of the property. If actual losses increase or if values
reasonably expected to be obtained from property sales decrease, the provision for losses would increase. Any increase in the provision for losses would adversely affect our results of operations.

Real Estate OwnedReal estate owned, which consists of residential real estate acquired in satisfaction of loans, is carried at the lower of cost or
estimated fair value less estimated selling costs. We estimate fair value at the assets liquidation value less selling costs using managements assumptions which are based on historical loss severities for similar assets. Adjustments to
the loan carrying value required at time of foreclosure are charged against the allowance for credit losses. Costs related to the development of real estate are capitalized and those related to holding the property are expensed. Losses or gains from
the ultimate disposition of real estate owned are charged or credited to earnings.

Derivative Instruments and Hedging Activities.Our
strategy for using derivative instruments is to mitigate the risk of increased costs on our variable rate liabilities during a period of rising rates (i.e. interest rate risk), subject to cost and liquidity constraints. Our primary goals for
managing interest rate risk are to maintain the net interest margin spread between our assets and liabilities and diminish the effect of changes in general interest rate levels on our market value. Generally the interest rate swap and interest rate
cap agreements we use have an active secondary market, and none are obtained for a speculative nature. These interest rate agreements are intended to provide income and cash flows to offset potential reduced net interest income and cash flows under
certain interest rate environments. The determination of effectiveness is the primary assumption and estimate used in hedging. At trade date, these instruments and their hedging relationship are identified, designated and documented.

SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133) standardizes the accounting for
derivative instruments, including certain instruments embedded in other contracts, by requiring that an entity recognize those items as assets or liabilities in the balance sheet and measure them at fair value. If certain conditions are met, an
entity may elect to designate a derivative instrument either as a cash flow hedge, a fair value hedge or a hedge of foreign currency exposure. SFAS 133 requires derivative instruments to be recorded at their fair value with hedge ineffectiveness
recognized in earnings.

Derivative instruments that meet the hedge accounting criteria of SFAS 133 are considered cash flow hedges. We also have
derivative instruments that do not meet the requirements for hedge accounting. However, these derivative instruments do contribute to our overall risk management strategy by serving to reduce interest rate risk on long-term borrowings collateralized
by our loans held-in-portfolio.

Any changes in fair value of derivative instruments related to hedge effectiveness are reported in accumulated other
comprehensive income. Changes in fair value of derivative instruments related to hedge ineffectiveness and non-hedge activity are recorded as adjustments to earnings. For those derivative instruments that do not qualify for hedge accounting, changes
in the fair value of the instruments are recorded as adjustments to earnings.

CDO Asset-backed Bonds (CDO ABB).We
elected the fair value option for the asset-backed bonds issued from NovaStar ABS CDO I in 2007. We elected the fair value option for these liabilities to help reduce earnings volatility which otherwise would arise if the accounting method for this
debt was not matched with the fair value accounting for the related mortgage securities - trading. Fair value is estimated using quoted market prices of the underlying assets.



30



---

##### Table of Contents

The asset-backed bonds which are being carried at fair value are included in the Asset-backed bonds secured by
mortgage securities line item on the condensed consolidated balance sheets. We recognize fair value adjustments for the change in fair value of the bonds which are included in the Fair value adjustments line item on the condensed
consolidated statements of operations. We calculate interest expense for these asset-backed bonds based on the prevailing coupon rates of the specific classes of debt and record interest expense in the period incurred. Interest expense amounts are
included in the Interest expense line item of the condensed consolidated statements of operations.

Deferred Tax Asset, net. We
recorded deferred tax assets and liabilities for the future tax consequences attributable to differences between the GAAP carrying amounts and their respective income tax bases. A deferred tax liability was recognized for all future taxable
temporary differences, while a deferred tax asset was recognized for all future deductible temporary differences, operating loss carryforwards and tax credit carryforwards. In accordance with SFAS 109, we recorded deferred tax assets and liabilities
using the enacted tax rate that is expected to apply to taxable income in the periods in which the deferred tax asset or liability is expected to be realized.

In determining the amount of deferred tax assets to recognize in the financial statements, we evaluate the likelihood of realizing such benefits in future periods. SFAS 109 requires the recognition of a valuation allowance if it is more
likely than not that all or some portion of the deferred tax asset will not be realized. SFAS 109 indicates the more likely than not threshold is a level of likelihood that is more than 50 percent.

Under SFAS 109, companies are required to identify and consider all available evidence, both positive and negative, in determining whether it is more likely than not
that all or some portion of its deferred tax assets will not be realized. Positive evidence includes, but is not limited to the following: cumulative earnings in recent years, earnings expected in future years, excess appreciated asset value over
the tax basis, and positive industry trends. Negative evidence includes, but is not limited to the following: cumulative losses in recent years, losses expected in future years, a history of operating losses or tax credits carryforwards expiring,
and adverse industry trends.

The weight given to the potential effect of negative and positive evidence should be commensurate with the extent to which it
can be objectively verified. Accordingly, the more negative evidence that exists requires more positive evidence to counter, thus making it more difficult to support a conclusion that a valuation allowance is not needed for all or some of the
deferred tax assets. A cumulative loss in recent years is significant negative evidence that is difficult to overcome when determining the need for a valuation allowance. Similarly, cumulative earnings in recent years represents significant positive
objective evidence. If the weight of the positive evidence is sufficient to support a conclusion that it is more likely than not that a deferred tax asset will be realized, a valuation allowance should not be recorded.

We examine and weigh all available evidence (both positive and negative and both historical and forecasted) in the process of determining whether it is more likely than
not that a deferred tax asset will be realized. We consider the relevancy of historical and forecasted evidence when there has been a significant change in circumstances. Additionally, we evaluate the realization of our recorded deferred tax assets
on an interim and annual basis. We do not record a valuation allowance if the weight of the positive evidence exceeds the negative evidence and is sufficient to support a conclusion that it is more likely than not that our deferred tax asset will be
realized.

If the weighted positive evidence is not sufficient to support a conclusion that it is more likely than not that all or some of our deferred tax
assets will be realized, we consider all alternative sources of taxable income identified in SFAS 109 in determining the amount of valuation allowance to be recorded. Alternative sources of taxable income identified in SFAS 109 include the
following: 1) taxable income in prior carryback year, 2) future reversals of existing taxable temporary differences, 3) future taxable income exclusive of reversing temporary differences and carryforwards, and 4) tax planning strategies.

Impact of Recently Issued Accounting Pronouncements

In March
2008, the FASB issued FASB Statement No. 161, Disclosures about Derivative Instruments and Hedging Activities. The new standard is intended to improve financial reporting about derivative instruments and hedging activities by
requiring enhanced disclosures to enable investors to better understand their effects on an entitys financial position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years and interim periods
beginning after November 15, 2008, with early application encouraged. We do not expect the adoption of SFAS 161 to have a material impact on our condensed consolidated financial statements, however, we are still in the process of evaluating the
impact of adopting SFAS 161.



31



---

##### Table of Contents

Results of Operations

Continuing Operations

March 31, 2008 as Compared to March 31, 2007

See the Executive Overview of Performance for discussion of the results of operations for the three months ended March 31, 2008 as compared to the three
months ended March 31, 2007.

Net Interest (Expense) Income.We earn interest income primarily on our mortgage assets which include
mortgage securities available-for-sale, mortgage securities trading and mortgage loans held-in-portfolio. In addition we earn interest income on available cash we hold for general operating needs. Interest expense for the periods presented consists
primarily of interest paid on borrowings secured by mortgage assets, which includes asset backed bonds and, to a lesser extent, warehouse repurchase agreements.

The following table provides the components of net interest income for the three months ended March 31, 2008 and 2007.

Table 2 Net
Interest Income

(dollars in thousands)



|                                                              |  |                                      |          |   |      |   |         |  
|------------------------------------------------------------- |  | ------------------------------------ | -------- | - | ---- | - | ------- | -
|                                                              |  | For the Three Months Ended March 31, |         
|                                                              |  | 2008                                 |          |   | 2007 |  
|Interest income:                                              |  |                                      |          |   |      |   |         |  
|Mortgage securities                                           |  | $                                    | 14,730   |   |      | $ | 31,714  |  
|Mortgage loans held-in-portfolio                              |  |                                      | 56,025   |   |      |   | 49,980  |  
|Other interest income                                         |  |                                      | 710      |   |      |   | 1,965   |  
|                                                              |  |                                      |          |   |      |   |         |  
|Total interest income                                         |  |                                      | 71,465   |   |      |   | 83,659  |  
|                                                              |  |                                     
|Interest expense:                                             |  |                                      |          |   |      |   |         |  
|Short-term borrowings secured by mortgage securities          |  |                                      | 376      |   |      |   | 6,287   |  
|Asset-backed bonds secured by mortgage loans                  |  |                                      | 30,359   |   |      |   | 38,751  |  
|Asset-backed bonds secured by mortgage securities             |  |                                      | 3,685    |   |      |   | 2,715   |  
|Junior subordinated debentures                                |  |                                      | 1,861    |   |      |   | 2,022   |  
|                                                              |  |                                      |          |   |      |   |         |  
|Total interest expense                                        |  |                                      | 36,281   |   |      |   | 49,775  |  
|                                                              |  |                                      |          |   |      |   |         |  
|Net interest (loss) income before provision for credit losses |  |                                      | 35,184   |   |      |   | 33,884  |  
|Provision for credit losses                                   |  |                                      | (249,316 | ) |      |   | (19,913 | )
|                                                              |  |                                      |          |   |      |   |         |  
|Net interest (loss) income after provision for credit losses  |  | $                                    | (214,132 | ) |      | $ | 13,971  |  
|                                                              |  |                                      |          |   |      |   |         |  

Our net interest (loss) income after provision for credit losses was $(214.1) million for the three months ended
March 31, 2008 as compared to $14.0 million for the same period in 2007. The main driver behind this significant decline was an increase in the provision for credit losses as a result of the continued credit deterioration of our mortgage loans
 held-in-portfolio and an increase in the anticipated severity of the credit losses. The principal balance of loans delinquent greater than 60 days increased by 48%, or approximately $206.0 million from December 31, 2007. See Table 7 for
a breakdown of our mortgage loans  held-in-portfolio by delinquency category as of March 31, 2008 and December 31, 2007. Significant factors contributing to the increase in over 60-day delinquencies were:



| |  |  | Continued decline in home prices;
| | - |  | ---------------------------------



| |  |  | Continued weakness in the economy;
| | - |  | ----------------------------------



| |  |  | Tighter underwriting standards within the mortgage industry making it difficult for borrowers to refinance; and
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | As a result of the sale of our mortgage servicing rights, we no longer possess the ability to identify and address potential or actual delinquencies and defaults.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following tables summarize the expected credit loss assumption for our mortgage loans  held-in-portfolio as of March 31,
2008 and December 31, 2007 both currently and at the time of securitization. The credit loss assumptions are derived from our internally developed credit models which are also used in the valuation of our residual securities. Table 3
demonstrates the significant increase in our expected credit loss assumption, as well as, the increase in the respective allowance for credit losses balance for each securitization from December 31, 2007 to March 31, 2008. These increases
were driven by the significant increase in over 60-day delinquencies as discussed above and shown in Table 7. The increase in expected credit losses was also driven by a change in our home price appreciation (HPA) assumptions,
Prior to December 31, 2007, we consistently used an HPA assumption of 3.5% which was our best estimate as to long-term HPA. As the housing market continued to severely decline in 2007, we revised our assumption



32



---

##### Table of Contents

at December 31, 2007 to -5.0% for year 1 and zero thereafter. At March 31, 2008, as new data was received and analyzed and as facts and
circumstances in the housing market continued to change, we revised our HPA assumption to -10.0% for year 1, -5.0% for year 2 and +3.5% thereafter.

Table 3  Expected Credit Loss Assumptions for our Mortgage Loans  Held-in-Portfolio

(dollars in thousands)

As of March 31, 2008:



|                     |  |                          |           |                         |   |                           |  |                                  |         |  |                              |   |  |     |  
|-------------------- |  | ------------------------ | --------- | ----------------------- | - | ------------------------- |  | -------------------------------- | ------- |  | ---------------------------- | - |  | --- | -
|Securitization Trust |  | OriginalPrincipalBalance |           | CurrentPrincipalBalance |   | Allowancefor CreditLosses |  | RemainingExpectedCreditLosses(A) |         |  | OriginalExpectedCreditLosses |  
|2006-1               |  | $                        | 1,350,000 |                         | $ | 635,848                   |  | $                                | 83,312  |  | 19.4                         | % |  | 2.9 | %
|2006-MTA1            |  |                          | 1,199,013 |                         |   | 731,860                   |  |                                  | 108,277 |  | 20.9                         |   |  | 1.7 |  
|2007-1               |  |                          | 1,888,756 |                         |   | 1,532,017                 |  |                                  | 253,531 |  | 21.8                         |   |  | 6.2 |  



|(A) | Represents expected credit losses over the remaining expected life of the loans, net of mortgage insurance recoveries.
|--- | ----------------------------------------------------------------------------------------------------------------------

As of December 31, 2007:



|                     |  |                          |           |                         |   |                           |  |                                  |         |  |                              |   |  |     |  
|-------------------- |  | ------------------------ | --------- | ----------------------- | - | ------------------------- |  | -------------------------------- | ------- |  | ---------------------------- | - |  | --- | -
|Securitization Trust |  | OriginalPrincipalBalance |           | CurrentPrincipalBalance |   | Allowancefor CreditLosses |  | RemainingExpectedCreditLosses(A) |         |  | OriginalExpectedCreditLosses |  
|2006-1               |  | $                        | 1,350,000 |                         | $ | 694,101                   |  | $                                | 40,031  |  | 9.7                          | % |  | 2.9 | %
|2006-MTA1            |  |                          | 1,199,013 |                         |   | 753,787                   |  |                                  | 27,312  |  | 8.8                          |   |  | 1.7 |  
|2007-1               |  |                          | 1,888,756 |                         |   | 1,619,849                 |  |                                  | 162,795 |  | 14.5                         |   |  | 6.2 |  



|(A) | Represents expected credit losses over the remaining expected life of the loans, net of mortgage insurance recoveries.
|--- | ----------------------------------------------------------------------------------------------------------------------

Additionally, as of March 31, 2008, for loans less than 60 days delinquent but projected to migrate to liquidation, we revised our assumption related to the length
of time it takes for us to incur a loss upon liquidation of the loans. The revised estimate did not have an effect on the total projected credit losses but did have the effect of increasing the amount currently required in our allowance for credit
losses which, in turn, caused an increase in our provision for credit losses.

Activity in the allowance for credit losses on mortgage loans 
held-in-portfolio was as follows for the three months ended March 31, 2008 and 2007 (dollars in thousands):

Table 4 Allowance for Credit
Losses on Mortgage Loans  Held-in-Portfolio

(dollars in thousands)



|                               |  |                                     |         |   |      |   |        |  
|------------------------------ |  | ----------------------------------- | ------- | - | ---- | - | ------ | -
|                               |  | For the Three MonthsEnded March 31, |        
|                               |  | 2008                                |         |   | 2007 |  
|Balance, beginning of period   |  | $                                   | 230,138 |   |      | $ | 22,452 |  
|Provision for credit losses    |  |                                     | 249,316 |   |      |   | 19,913 |  
|Charge-offs, net of recoveries |  |                                     | (34,334 | ) |      |   | (7,454 | )
|                               |  |                                     |         |   |      |   |        |  
|Balance, end of period         |  | $                                   | 445,120 |   |      | $ | 34,911 |  
|                               |  |                                     |         |   |      |   |        |  

Based on generally accepted accounting principles we must maintain an allowance for credit losses for our mortgage
loans held-in-portfolio at a level that estimates the probable losses inherent in the loan portfolio. Because these loans have been legally sold into securitization trusts in securitizations treated as financings, the credit loss reduces the amount
of our equity in the related trust, which is generally the difference between the cost basis of the trusts assets (adjusted for credit loss allowances) and the trusts liabilities arising from third-party investor bond financing. Although
recourse on the bond financing is limited to the assets of the trust, our equity in the trust under generally accepted accounting principles will be reflected as a negative amount when, as a result of the charge to earnings through our provision for
credit losses, the trusts liabilities exceed the trusts assets under generally accepted accounting principles. The following table presents the assets and liabilities of our securitization trusts accounted for as financing transactions
as of March 31, 2008 and December 31, 2007, with net assets (deficiency) being a reasonable indication of what the equity position of each trust was as of the end of the period presented.



33



---

##### Table of Contents

Table 5 Condensed Balance Sheet of Securitizations Accounted for as Financing Transactions

(dollars in thousands)

As of March 31, 2008:



|                                             |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|-------------------------------------------- |  | ------------- | -------- | - | ---------- | - | ------- | ---------- |  | - | --------- | - |  | - | --------- | -
|                                             |  | NHES2006-MTA1 |          |   | NHES2006-1 |   |         | NHES2007-1 |  |   | Totals    |  
|Assets:                                      |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|Mortgage loans  held-in-portfolio           |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|Outstanding principal                        |  | $             | 731,860  |   |            | $ | 635,848 |            |  | $ | 1,532,017 |   |  | $ | 2,899,725 |  
|Net unamortized deferred origination costs   |  |               | 23,549   |   |            |   | 5,406   |            |  |   |          |   |  |   | 28,955    |  
|Allowance for credit losses                  |  |               | (108,277 | ) |            |   | (83,312 | )          |  |   | (253,531  | ) |  |   | (445,120  | )
|                                             |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|Mortgage loans  held-in-portfolio           |  |               | 647,132  |   |            |   | 557,942 |            |  |   | 1,278,486 |   |  |   | 2,483,560 |  
|Accrued interest receivable                  |  |               | 11,908   |   |            |   | 15,972  |            |  |   | 34,406    |   |  |   | 62,286    |  
|Real estate owned                            |  |               | 7,198    |   |            |   | 26,720  |            |  |   | 49,846    |   |  |   | 83,764    |  
|                                             |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|Total assets                                 |  | $             | 666,238  |   |            | $ | 600,634 |            |  | $ | 1,362,738 |   |  | $ | 2,629,610 |  
|                                             |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|                                             |  |               |          |  
|Liabilities:                                 |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|Asset-backed bonds secured by mortgage loans |  | $             | 729,076  |   |            | $ | 652,374 |            |  | $ | 1,540,829 |   |  | $ | 2,922,279 |  
|Other liabilities                            |  |               | 5,373    |   |            |   | 22,858  |            |  |   | 64,465    |   |  |   | 92,696    |  
|                                             |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|Total liabilities                            |  |               | 734,449  |   |            |   | 675,232 |            |  |   | 1,605,294 |   |  |   | 3,014,975 |  
|Net deficiency                               |  |               | (68,211  | ) |            |   | (74,598 | )          |  |   | (242,556  | ) |  |   | (385,365  | )
|                                             |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  
|Total liabilities and net deficiency         |  | $             | 666,238  |   |            | $ | 600,634 |            |  | $ | 1,362,738 |   |  | $ | 2,629,610 |  
|                                             |  |               |          |   |            |   |         |            |  |   |           |   |  |   |           |  

As of December 31, 2007:



|                                              |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|--------------------------------------------- |  | ------------- | ------- | - | ---------- | - | ------- | ---------- |  | - | --------- | - |  | - | --------- | -
|                                              |  | NHES2006-MTA1 |         |   | NHES2006-1 |   |         | NHES2007-1 |  |   | Totals    |  
|Assets:                                       |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|Mortgage loans  held-in-portfolio            |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|Outstanding principal                         |  | $             | 753,787 |   |            | $ | 694,101 |            |  | $ | 1,619,849 |   |  | $ | 3,067,737 |  
|Net unamortized deferred origination costs    |  |               | 27,177  |   |            |   | 5,237   |            |  |   |          |   |  |   | 32,414    |  
|Allowance for credit losses                   |  |               | (27,312 | ) |            |   | (40,031 | )          |  |   | (162,795  | ) |  |   | (230,138  | )
|                                              |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|Mortgage loans  held-in-portfolio            |  |               | 753,652 |   |            |   | 659,307 |            |  |   | 1,457,054 |   |  |   | 2,870,013 |  
|Accrued interest receivable                   |  |               | 14,091  |   |            |   | 14,238  |            |  |   | 33,375    |   |  |   | 61,704    |  
|Real estate owned                             |  |               | 4,851   |   |            |   | 32,126  |            |  |   | 39,637    |   |  |   | 76,614    |  
|                                              |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|Total assets                                  |  | $             | 772,594 |   |            | $ | 705,671 |            |  | $ | 1,530,066 |   |  | $ | 3,008,331 |  
|                                              |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|                                              |  |               |         |  
|Liabilities:                                  |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|Asset-backed bonds secured by mortgage loans  |  | $             | 748,182 |   |            | $ | 714,476 |            |  | $ | 1,603,088 |   |  | $ | 3,065,746 |  
|Other liabilities                             |  |               | 5,751   |   |            |   | 19,927  |            |  |   | 45,087    |   |  |   | 70,765    |  
|                                              |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|Total liabilities                             |  |               | 753,933 |   |            |   | 734,403 |            |  |   | 1,648,175 |   |  |   | 3,136,511 |  
|Net assets (deficiency)                       |  |               | 18,661  |   |            |   | (28,732 | )          |  |   | (118,109  | ) |  |   | (128,180  | )
|                                              |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  
|Total liabilities and net assets (deficiency) |  | $             | 772,594 |   |            | $ | 705,671 |            |  | $ | 1,530,066 |   |  | $ | 3,008,331 |  
|                                              |  |               |         |   |            |   |         |            |  |   |           |   |  |   |           |  

(Losses) Gains on Derivative Instruments. The derivative instruments on our balance sheet which are
not included in discontinued operations represent derivative instruments which have been transferred into our securitization trusts structured as financings. The derivative instruments we use to mitigate interest rate risk will generally increase in
value as short-term interest rates increase and decrease in value as rates decrease. Derivative instruments transferred into a securitization trust are administered by the trustee in accordance with the trust documents.



34



---

##### Table of Contents

We also entered into three credit default swaps (CDS) during 2007 as part of our CDO transaction previously
discussed. The CDS had a notional amount of $16.5 million and a fair value of $6.1 million at the date of purchase and are pledged as collateral against the CDO ABB. At March 31, 2008 and December 31, 2007 the fair value was $1.3 million
and $2.5 million, respectively, and we recorded losses related to fair value adjustments of $1.2 million for the three months ended March 31, 2008. The CDS are included in the Other assets line item of the condensed consolidated
balance sheets.

As a result of declining interest rates and declining values of the CDS, the losses on derivative instruments from continuing operations
were $15.6 million for the three months ended March 31, 2008 as compared to gains of $0.4 million for the same period of 2007.

Fair Value
Adjustments. We recorded net losses due to fair value adjustments of $12.7 million, and $9.5 million related to our trading securities and the asset-backed bonds issued in our CDO transaction for the three months ended March, 2008 and 2007,
respectively. The trading securities had fair value losses of approximately $51.6 million and $50.1 million for the period ended March 31, 2008 and 2007, respectively, while the CDO asset-backed bonds had fair value gains of $38.9 million and
$40.6 million for the same periods, respectively. These adjustments were a result of significant spread widening in the subprime mortgage market for these types of asset-backed securities as well as poor credit performance of the underlying mortgage
loans.

Impairment on Mortgage Securities  Available-for-Sale.To the extent that the cost basis of mortgage securities
 available-for-sale exceeds the fair value and the unrealized loss is considered to be other than temporary, an impairment charge is recognized and the amount recorded in accumulated other comprehensive income or loss is reclassified to
earnings as a realized loss. During the three months ended March 31, 2008 we recorded an impairment loss of $19.4 million as compared to a $3.4 million impairment loss for the same period of 2007. The increase was driven by slower prepayment
speeds resulting in a decline in our prepayment penalty cash flows.

General and Administrative Expenses.The main categories
of our general and administrative expenses are: compensation and benefits, office administration, professional and outside services and travel and other expense. Compensation and benefits includes employee base salaries, benefit costs and incentive
compensation awards. Office administration includes items such as rent, depreciation, telephone, office supplies, postage, delivery, maintenance and repairs. Professional and outside services include fees for legal, accounting and other consulting
services. Other expense primarily includes miscellaneous banking fees, travel and entertainment expenses. General and administrative expenses decreased by $15.5 million from the three months ended March 31, 2007 to the three months ended
March 31, 2008. Generally, the decrease in all of the general and administrative expense categories was the result of the shutdown of our mortgage lending and loan servicing segments in 2007. Also contributing to the decline from 2007 was the
$4.7 million charge for debt issuance costs related to the CDO transaction in the first quarter of 2007.

Income Taxes

Based on the evidence available as of March 31, 2008 and December 31, 2007, including the significant pre-tax losses incurred by us in 2007 and the first
quarter of 2008, the ongoing disruption to the credit markets, the liquidity issues facing us and the decision by us to close all of our mortgage lending and loan servicing operations, we believe that it is more likely than not that we will not
realize our deferred tax assets. Based on these conclusions, we recorded a valuation allowance against our entire net deferred tax assets as of March 31, 2008 and December 31, 2007 of $475.2 million and $368.3 million, respectively.

As of March 31, 2008, we had not yet filed our 2007 federal net operating loss carryback to offset our 2006 taxable income. Accordingly, we recorded
additional interest of $0.8 million for the three months ended March 31, 2008 related to the balance due to the IRS, which is included in the accounts payable and other liabilities line item of our condensed consolidated balance sheet. We
intend to offset the 2006 tax liability with the receivable recorded for the projected 2007 federal net operating loss to be carried back against our 2006 taxable income.

The IRS is currently examining the 2005 federal income tax return of NFI Holding Corporation, a wholly-owned subsidiary. We are not aware of any significant findings as a result of this exam, however, the exam is
still ongoing. Management believes it has adequately provided for potential tax liabilities that may be assessed for years in which the statute of limitations remains open. However, the assessment of any material liability would adversely affect our
financial condition, liquidity and ability to continue as a going concern.



35



---

##### Table of Contents

Discontinued Operations

March 31, 2008 as Compared to March 31, 2007

See the Executive Overview of Performance for discussion of the
results of operations for the three months ended March 31, 2008 as compared to the three months ended March 31, 2007.

Financial Condition

Mortgage Loans - Held-in-Portfolio.

The following table summarizes the activity of our mortgage loans classified as held-in-portfolio for the three months ended March 31, 2008.

Table 6  Rollforward of Mortgage Loans - Held-in-Portfolio

(dollars in thousands)



|                                           |  |               |           |  
|------------------------------------------ |  | ------------- | --------- | -
|                                           |  | March 31,2008 |          
|Beginning principal balance                |  | $             | 3,067,737 |  
|Borrower repayments                        |  |               | (111,306  | )
|Capitalization of interest                 |  |               | 7,434     |  
|Transfers to real estate owned             |  |               | (64,140   | )
|                                           |  |               |           |  
|Ending principal balance                   |  |               | 2,899,725 |  
|Net unamortized deferred origination costs |  |               | 28,955    |  
|                                           |  |               |           |  
|Amortized cost                             |  |               | 2,928,680 |  
|Allowance for credit losses                |  |               | (445,120  | )
|                                           |  |               |           |  
|Mortgage loans held-in-portfolio           |  | $             | 2,483,560 |  
|                                           |  |               |           |  

The following table provides delinquency information for our loans classified as held-in-portfolio as of
March 31, 2008 and December 31, 2007.

Table 7  Mortgage Loans  Held-in-Portfolio Delinquencies

(dollars in thousands)



|                          |  |                      |           |                 |                         |   |                   |   |                 |  |     |  
|------------------------- |  | -------------------- | --------- | --------------- | ----------------------- | - | ----------------- | - | --------------- |  | --- | -
|                          |  | As of March 31, 2008 |           |                 | As of December 31, 2007 |  
|                          |  | Current Principal    |           | Percentof Total |                         |   | Current Principal |   | Percentof Total | 
|Current                   |  | $                    | 2,114,089 |                 | 73                      | % |                   | $ | 2,484,386       |  | 81  | %
|30-59 days delinquent     |  |                      | 154,670   |                 | 5                       |   |                   |   | 158,366         |  | 5   |  
|60-89 days delinquent     |  |                      | 94,674    |                 | 4                       |   |                   |   | 98,039          |  | 3   |  
|90 + days delinquent      |  |                      | 355,858   |                 | 12                      |   |                   |   | 150,811         |  | 5   |  
|In process of foreclosure |  |                      | 180,434   |                 | 6                       |   |                   |   | 176,135         |  | 6   |  
|                          |  |                      |           |                 |                         |   |                   |   |                 |  |     |  
|Total principal           |  | $                    | 2,899,725 |                 | 100                     | % |                   | $ | 3,067,737       |  | 100 | %
|                          |  |                      |           |                 |                         |   |                   |   |                 |  |     |  



36



---

##### Table of Contents

Mortgage Securities Available-for-Sale and Trading.

The following tables summarize our mortgage securities  available-for-sale and trading portfolios and the current assumptions and assumptions at the time of
securitization as of March 31, 2008 and December 31, 2007.

Table 8  Valuation and Assumptions for Individual Mortgage Securities 
Available-for-Sale and Trading

(dollars in thousands):

As of March 31, 2008



|                                  |  |          |        |                          |   |         |                                            |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  
|--------------------------------- |  | -------- | ------ | ------------------------ | - | ------- | ------------------------------------------ |  | ------------------- | ------ |  | ---------------------------------- | - |  | ----------------------- | - |  | ------------ | - |  | ---------------------- | - |  | ----------------------- | - |  | --- | -
|                                  |  |          |        |                          |   |         |                                            |  | Current Assumptions |        |  | Assumptions at TrustSecuritization |  
|Securitization Trust              |  | Cost (A) |        | UnrealizedGain (loss)(A) |   |         | EstimatedFair ValueofMortgageSecurities(A) |  | DiscountRate        |        |  | ConstantPrepaymentRate             |   |  | ExpectedCreditLosses(B) |   |  | DiscountRate |   |  | ConstantPrepaymentRate |   |  | ExpectedCreditLosses(B) |  
|NMFT Series  Available-for-Sale: |  |          |        |                          |   |         |                                            |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |  
|2002-3                            |  | $        | 1,714  |                          | $ | 1,236   |                                            |  | $                   | 2,950  |  | 25                                 | % |  | 14                      | % |  | 0.7          | % |  | 20                     | % |  | 30                      | % |  | 1.0 | %
|2003-1                            |  |          | 2,754  |                          |   | 2,085   |                                            |  |                     | 4,839  |  | 25                                 |   |  | 12                      |   |  | 1.9          |   |  | 20                     |   |  | 28                      |   |  | 3.3 |  
|2003-2                            |  |          | 1,592  |                          |   |        |                                            |  |                     | 1,592  |  | 25                                 |   |  | 11                      |   |  | 2.0          |   |  | 28                     |   |  | 25                      |   |  | 2.7 |  
|2003-3                            |  |          | 553    |                          |   |        |                                            |  |                     | 553    |  | 25                                 |   |  | 10                      |   |  | 3.2          |   |  | 20                     |   |  | 22                      |   |  | 3.6 |  
|2003-4                            |  |          | 64     |                          |   |        |                                            |  |                     | 64     |  | 25                                 |   |  | 11                      |   |  | 2.6          |   |  | 20                     |   |  | 30                      |   |  | 5.1 |  
|2004-1                            |  |          | 67     |                          |   |        |                                            |  |                     | 67     |  | 25                                 |   |  | 14                      |   |  | 3.0          |   |  | 20                     |   |  | 33                      |   |  | 5.9 |  
|2004-2                            |  |          | 69     |                          |   |        |                                            |  |                     | 69     |  | 25                                 |   |  | 13                      |   |  | 3.2          |   |  | 26                     |   |  | 31                      |   |  | 5.1 |  
|2004-3                            |  |          | 143    |                          |   |        |                                            |  |                     | 143    |  | 25                                 |   |  | 14                      |   |  | 3.9          |   |  | 19                     |   |  | 34                      |   |  | 4.5 |  
|2004-4                            |  |          | 19     |                          |   |        |                                            |  |                     | 19     |  | 25                                 |   |  | 15                      |   |  | 3.7          |   |  | 26                     |   |  | 35                      |   |  | 4.0 |  
|2005-1                            |  |          | 1      |                          |   |        |                                            |  |                     | 1      |  | 25                                 |   |  | 15                      |   |  | 5.0          |   |  | 15                     |   |  | 37                      |   |  | 3.6 |  
|2005-2                            |  |          | 53     |                          |   |        |                                            |  |                     | 53     |  | 25                                 |   |  | 13                      |   |  | 6.4          |   |  | 13                     |   |  | 39                      |   |  | 2.1 |  
|2005-3                            |  |          | 244    |                          |   |        |                                            |  |                     | 244    |  | 25                                 |   |  | 12                      |   |  | 8.4          |   |  | 15                     |   |  | 41                      |   |  | 2.0 |  
|2005-4                            |  |          | 260    |                          |   |        |                                            |  |                     | 260    |  | 25                                 |   |  | 12                      |   |  | 9.9          |   |  | 15                     |   |  | 43                      |   |  | 2.3 |  
|2006-2                            |  |          | 484    |                          |   |        |                                            |  |                     | 484    |  | 25                                 |   |  | 16                      |   |  | 13.1         |   |  | 15                     |   |  | 44                      |   |  | 2.4 |  
|2006-3                            |  |          | 711    |                          |   |        |                                            |  |                     | 711    |  | 25                                 |   |  | 17                      |   |  | 14.6         |   |  | 15                     |   |  | 43                      |   |  | 3.0 |  
|2006-4                            |  |          | 743    |                          |   |        |                                            |  |                     | 743    |  | 25                                 |   |  | 17                      |   |  | 14.8         |   |  | 15                     |   |  | 43                      |   |  | 2.9 |  
|2006-5                            |  |          | 1,094  |                          |   |        |                                            |  |                     | 1,094  |  | 25                                 |   |  | 17                      |   |  | 17.7         |   |  | 15                     |   |  | 43                      |   |  | 3.9 |  
|2006-6                            |  |          | 1,248  |                          |   |        |                                            |  |                     | 1,248  |  | 25                                 |   |  | 15                      |   |  | 19.0         |   |  | 15                     |   |  | 41                      |   |  | 3.7 |  
|                                  |  |          |        |                          |   |         |                                            |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  
|Total                             |  | $        | 11,813 |                          | $ | 3,321   |                                            |  | $                   | 15,134 |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  
|                                  |  |          |        |                          |   |         |                                            |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  
|NMFT Series  Trading Securities: |  |          |        |                          |   |         |                                            |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |  
|2007-2                            |  | $        | 30,983 |                          | $ | (13,949 | )                                          |  | $                   | 17,034 |  | 25                                 | % |  | 14                      | % |  | 20.9         | % |  | 20                     | % |  | 34                      | % |  | 5.7 | %
|                                  |  |          |        |                          |   |         |                                            |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  



|(A) | The interest-only, prepayment penalty and overcollateralization securities are presented on a combined basis.
|--- | -------------------------------------------------------------------------------------------------------------

|(B) | For securities that have not reached their call daterepresents expected credit losses for the life of the securitization up to the expected date in which the related
asset-backed bonds can be called, net of mortgage insurance recoveries.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



37



---

##### Table of Contents

As of December 31, 2007



|                                  |  |          |        |                          |   |         |                                            |  |                     |        |  |                                     |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  
|--------------------------------- |  | -------- | ------ | ------------------------ | - | ------- | ------------------------------------------ |  | ------------------- | ------ |  | ----------------------------------- | - |  | ----------------------- | - |  | ------------ | - |  | ---------------------- | - |  | ----------------------- | - |  | --- | -
|                                  |  |          |        |                          |   |         |                                            |  | Current Assumptions |        |  | Assumptions at Trust Securitization |  
|Securitization Trust              |  | Cost (A) |        | UnrealizedGain (loss)(A) |   |         | EstimatedFair ValueofMortgageSecurities(A) |  | DiscountRate        |        |  | ConstantPrepaymentRate              |   |  | ExpectedCreditLosses(B) |   |  | DiscountRate |   |  | ConstantPrepaymentRate |   |  | ExpectedCreditLosses(B) |  
|NMFT Series  Available-for-Sale: |  |          |        |                          |   |         |                                            |  |                     |        |  |                                     |   |  |                         |   |  |              |   |  |                        |  
|2002-3                            |  | $        | 1,932  |                          | $ |        |                                            |  | $                   | 1,932  |  | 25                                  | % |  | 24                      | % |  | 0.6          | % |  | 20                     | % |  | 30                      | % |  | 1.0 | %
|2003-1                            |  |          | 3,260  |                          |   |        |                                            |  |                     | 3,260  |  | 25                                  |   |  | 20                      |   |  | 1.7          |   |  | 20                     |   |  | 28                      |   |  | 3.3 |  
|2003-2                            |  |          | 2,817  |                          |   |        |                                            |  |                     | 2,817  |  | 25                                  |   |  | 18                      |   |  | 1.2          |   |  | 28                     |   |  | 25                      |   |  | 2.7 |  
|2003-3                            |  |          | 1,233  |                          |   |        |                                            |  |                     | 1,233  |  | 25                                  |   |  | 16                      |   |  | 1.2          |   |  | 20                     |   |  | 22                      |   |  | 3.6 |  
|2003-4                            |  |          | 1,279  |                          |   |        |                                            |  |                     | 1,279  |  | 25                                  |   |  | 20                      |   |  | 1.6          |   |  | 20                     |   |  | 30                      |   |  | 5.1 |  
|2004-1                            |  |          | 180    |                          |   |        |                                            |  |                     | 180    |  | 25                                  |   |  | 24                      |   |  | 2.4          |   |  | 20                     |   |  | 33                      |   |  | 5.9 |  
|2004-2                            |  |          | 180    |                          |   |        |                                            |  |                     | 180    |  | 25                                  |   |  | 23                      |   |  | 2.4          |   |  | 26                     |   |  | 31                      |   |  | 5.1 |  
|2004-3                            |  |          | 986    |                          |   |        |                                            |  |                     | 986    |  | 25                                  |   |  | 24                      |   |  | 3.0          |   |  | 19                     |   |  | 34                      |   |  | 4.5 |  
|2004-4                            |  |          | 48     |                          |   |        |                                            |  |                     | 48     |  | 25                                  |   |  | 26                      |   |  | 2.6          |   |  | 26                     |   |  | 35                      |   |  | 4.0 |  
|2005-1                            |  |          | 512    |                          |   |        |                                            |  |                     | 512    |  | 25                                  |   |  | 27                      |   |  | 3.6          |   |  | 15                     |   |  | 37                      |   |  | 3.6 |  
|2005-2                            |  |          | 642    |                          |   |        |                                            |  |                     | 642    |  | 25                                  |   |  | 24                      |   |  | 3.3          |   |  | 13                     |   |  | 39                      |   |  | 2.1 |  
|2005-3                            |  |          | 1,335  |                          |   |        |                                            |  |                     | 1,335  |  | 25                                  |   |  | 24                      |   |  | 3.6          |   |  | 15                     |   |  | 41                      |   |  | 2.0 |  
|2005-3 (C)                        |  |          | 158    |                          |   | 69      |                                            |  |                     | 227    |  | 25                                  |   |  | N/A                     |   |  | N/A          |   |  | N/A                    |   |  | N/A                     |   |  | N/A |  
|2005-4                            |  |          | 1,344  |                          |   |        |                                            |  |                     | 1,344  |  | 25                                  |   |  | 27                      |   |  | 4.5          |   |  | 15                     |   |  | 43                      |   |  | 2.3 |  
|2005-4 (C)                        |  |          | 212    |                          |   |        |                                            |  |                     | 212    |  | 25                                  |   |  | N/A                     |   |  | N/A          |   |  | N/A                    |   |  | N/A                     |   |  | N/A |  
|2006-2                            |  |          | 2,301  |                          |   |        |                                            |  |                     | 2,301  |  | 25                                  |   |  | 32                      |   |  | 6.8          |   |  | 15                     |   |  | 44                      |   |  | 2.4 |  
|2006-3                            |  |          | 2,994  |                          |   |        |                                            |  |                     | 2,994  |  | 25                                  |   |  | 31                      |   |  | 8.4          |   |  | 15                     |   |  | 43                      |   |  | 3.0 |  
|2006-4                            |  |          | 2,960  |                          |   |        |                                            |  |                     | 2,960  |  | 25                                  |   |  | 32                      |   |  | 8.2          |   |  | 15                     |   |  | 43                      |   |  | 2.9 |  
|2006-5                            |  |          | 4,217  |                          |   |        |                                            |  |                     | 4,217  |  | 25                                  |   |  | 31                      |   |  | 11.0         |   |  | 15                     |   |  | 43                      |   |  | 3.9 |  
|2006-6                            |  |          | 4,712  |                          |   |        |                                            |  |                     | 4,712  |  | 25                                  |   |  | 30                      |   |  | 10.0         |   |  | 15                     |   |  | 41                      |   |  | 3.7 |  
|                                  |  |          |        |                          |   |         |                                            |  |                     |        |  |                                     |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  
|Total                             |  | $        | 33,302 |                          | $ | 69      |                                            |  | $                   | 33,371 |  |                                     |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  
|                                  |  |          |        |                          |   |         |                                            |  |                     |        |  |                                     |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  
|NMFT Series  Trading Securities: |  |          |        |                          |   |         |                                            |  |                     |        |  |                                     |   |  |                         |   |  |              |   |  |                        |  
|2007-2                            |  | $        | 41,275 |                          | $ | (13,959 | )                                          |  | $                   | 27,316 |  | 25                                  | % |  | 20                      | % |  | 12.5         | % |  | 20                     | % |  | 34                      | % |  | 5.7 | %
|                                  |  |          |        |                          |   |         |                                            |  |                     |        |  |                                     |   |  |                         |   |  |              |   |  |                        |   |  |                         |   |  |     |  



|(A) | The interest-only, prepayment penalty and overcollateralization securities are presented on a combined basis.
|--- | -------------------------------------------------------------------------------------------------------------

|(B) | For securities that have not reached their call daterepresents expected credit losses for the life of the securitization up to the expected date in which the related
asset-backed bonds can be called, net of mortgage insurance recoveries.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Represents derivative cash flow bonds (CT Bonds).
|--- | ---------------------------------------------------

As of
March 31, 2008 and December 31, 2007 the fair value of our mortgage securities  available-for-sale was $15.1 million and $33.4 million, respectively. The decline is mostly due to compressed margins, an increase in expected credit
losses and normal paydowns. The value of our mortgage securities  available-for-sale, as well as the cash flows we receive from them, are highly dependent upon interest rate spreads, as well as credit losses and prepayment experience of the
borrowers of the underlying mortgage security collateral.



38



---

##### Table of Contents

Mortgage Securities  Trading.

The following tables provide a summary of our portfolio of trading securities at March 31, 2008 and December 31, 2007:

Table 9  Mortgage Securities - Trading

(dollars in thousands)

As of March 31, 2008



|           |  |              |         |                     |   |            |  |                     |        |                       |     |  |       |  
|---------- |  | ------------ | ------- | ------------------- | - | ---------- |  | ------------------- | ------ | --------------------- | --- |  | ----- | -
|S&P Rating |  | OriginalFace |         | Amortized CostBasis |   | Fair Value |  | Number ofSecurities |        | Weighted AverageYield |    
|A+         |  | $            | 2,199   |                     | $ | 2,209      |  | $                   | 154    |                       | 1   |  | 5.54  | %
|A          |  |              | 21,263  |                     |   | 20,861     |  |                     | 4,254  |                       | 5   |  | 6.96  |  
|A-         |  |              | 17,932  |                     |   | 16,650     |  |                     | 1,360  |                       | 4   |  | 10.22 |  
|BBB+       |  |              | 52,802  |                     |   | 51,263     |  |                     | 5,074  |                       | 15  |  | 8.23  |  
|BBB        |  |              | 129,795 |                     |   | 123,577    |  |                     | 10,157 |                       | 31  |  | 9.92  |  
|BBB-       |  |              | 165,890 |                     |   | 156,603    |  |                     | 11,705 |                       | 35  |  | 11.37 |  
|BB+        |  |              | 31,733  |                     |   | 27,997     |  |                     | 1,480  |                       | 12  |  | 15.28 |  
|BB         |  |              | 13,500  |                     |   | 11,354     |  |                     | 506    |                       | 5   |  | 18.56 |  
|Unrated    |  |              | N/A     |                     |   | 30,983     |  |                     | 17,034 |                       | 1   |  | 21.00 |  
|           |  |              |         |                     |   |            |  |                     |        |                       |     |  |       |  
|Total      |  | $            | 435,114 |                     | $ | 441,497    |  | $                   | 51,724 |                       | 109 |  | 13.72 | %
|           |  |              |         |                     |   |            |  |                     |        |                       |     |  |       |  

As of December 31, 2007



|           |  |              |         |                     |   |            |  |                     |         |                       |     |  |       |  
|---------- |  | ------------ | ------- | ------------------- | - | ---------- |  | ------------------- | ------- | --------------------- | --- |  | ----- | -
|S&P Rating |  | OriginalFace |         | Amortized CostBasis |   | Fair Value |  | Number ofSecurities |         | Weighted AverageYield |    
|A+         |  | $            | 2,199   |                     | $ | 2,204      |  | $                   | 264     |                       | 1   |  | 6.20  | %
|A          |  |              | 21,263  |                     |   | 20,770     |  |                     | 6,471   |                       | 5   |  | 7.59  |  
|A-         |  |              | 17,932  |                     |   | 16,495     |  |                     | 2,405   |                       | 4   |  | 11.13 |  
|BBB+       |  |              | 52,802  |                     |   | 50,959     |  |                     | 9,537   |                       | 15  |  | 9.20  |  
|BBB        |  |              | 129,795 |                     |   | 122,480    |  |                     | 25,063  |                       | 31  |  | 10.97 |  
|BBB-       |  |              | 165,890 |                     |   | 154,674    |  |                     | 36,264  |                       | 35  |  | 13.15 |  
|BB+        |  |              | 31,733  |                     |   | 27,461     |  |                     | 3,220   |                       | 12  |  | 16.15 |  
|BB         |  |              | 13,500  |                     |   | 11,052     |  |                     | 1,238   |                       | 5   |  | 19.39 |  
|Unrated    |  |              | N/A     |                     |   | 41,275     |  |                     | 24,741  |                       | 1   |  | 21.00 |  
|           |  |              |         |                     |   |            |  |                     |         |                       |     |  |       |  
|Total      |  | $            | 435,114 |                     | $ | 447,370    |  | $                   | 109,203 |                       | 109 |  | 13.85 | %
|           |  |              |         |                     |   |            |  |                     |         |                       |     |  |       |  

As of March 31, 2008 and December 31, 2007, mortgage securities  trading consisted of subordinated
securities which were retained from our securitization transactions as well as subordinated securities purchased from other issuers. The aggregate fair market value of these securities as of March 31, 2008 and December 31, 2007 was $51.7
million and $109.2 million, respectively. Management estimates their fair value based on quoted market prices. The market value of our mortgage securitiestrading fluctuates inversely with bond spreads in the market. Generally, as bond spreads
widen (i.e. investors demand more return), the value of our mortgage securitiestrading will decline, alternatively, as they tighten, the market value of our mortgage securities  trading will increase. We recognized net trading losses of
$51.6 million and $50.1 million for the three months ended March 31, 2008 and 2007, respectively.

Real Estate Owned.

Real estate owned relating to continuing operations at March 31, 2008 and December 31, 2007 was $83.8 million and $76.6 million, respectively.
This increase is directly related to foreclosures arising out of our NHES 2006-1, 2006-MTA1 and 2007-1 securitizations. The stated amount of real estate owned on our condensed consolidated balance sheet is net of expected future losses on the sale
of the property.



39



---

##### Table of Contents

Short-term Borrowings.

On May 9, 2008, we fully repaid all outstanding borrowings with Wachovia and all agreements were terminated effective the same day. We have no further borrowing capacity currently available to us. See
Liquidity and Capital Resources for further discussion of our financing availability and liquidity.

Shareholders
Deficit.

The increase in our shareholders deficit as of March 31, 2008 compared to December 31, 2007 is a result of the
following increases and decreases.

Shareholders deficit decreased by:



| |  |  | $19.4 million due to impairment on mortgage securities  available for sale reclassified to earnings; and
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | $0.4 million due to changes in other miscellaneous activity.
| | - |  | ------------------------------------------------------------

Shareholders deficit increased by:



| |  |  | $282.7 million due to a net loss recognized for the quarter ended March 31, 2008;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | $16.1 million due to the decrease in unrealized gains on mortgage securities classified as available-for-sale;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | $3.3 million due to dividends accrued on preferred stock; and
| | - |  | -------------------------------------------------------------



| |  |  | $0.7 million due to adjustments on derivative instruments used in cash flow hedges reclassified to earnings.
| | - |  | ------------------------------------------------------------------------------------------------------------

As of March 31, 2008, our total liabilities exceeded our total assets under GAAP, resulting in a shareholders deficit. Our losses, negative cash flows from
operations and our shareholders deficit raise substantial doubt about our ability to continue as a going concern, which is dependent upon, among other things, the maintenance of sufficient operating cash flows. There is no assurance that cash
flows will be sufficient to meet our obligations.

Contractual Obligations

We have entered into certain long-term debt, hedging and lease agreements, which obligate us to make future payments to satisfy the related contractual obligations.

The following table summarizes our contractual obligations as of March 31, 2008, with the exception of short-term borrowing arrangements.

Table 10  Contractual Obligations

(dollars in thousands)



|                                   |  |                        |           |                 |   |           |  |           |         |                  |   |         |  |   |          
|---------------------------------- |  | ---------------------- | --------- | --------------- | - | --------- |  | --------- | ------- | ---------------- | - | ------- |  | - | ---------
|                                   |  | Payments Due by Period
|Contractual Obligations            |  | Total                  |           | Less than1 Year |   | 1-3 Years |  | 3-5 Years |         | More Than5 Years
|Longterm debt (A)                 |  | $                      | 3,748,563 |                 | $ | 596,757   |  | $         | 973,499 |                  | $ | 574,729 |  | $ | 1,603,578
|Junior subordinated debentures (B) |  |                        | 229,871   |                 |   | 5,267     |  |           | 10,534  |                  |   | 10,534  |  |   | 203,536  
|Operating leases (C)               |  |                        | 16,807    |                 |   | 6,115     |  |           | 10,108  |                  |   | 584     |  |   |         
|                                   |  |                        |           |                 |   |           |  |           |         |                  |   |         |  |   |          
|Total                              |  | $                      | 3,995,241 |                 | $ | 608,139   |  | $         | 994,141 |                  | $ | 585,847 |  | $ | 1,807,114
|                                   |  |                        |           |                 |   |           |  |           |         |                  |   |         |  |   |          



|(A) | Our asset-backed bonds are non-recourse as repayment is dependent upon payment of the underlying mortgage loans, which collateralize the debt. The timing of the repayment of these
mortgage loans is affected by prepayments. These amounts include expected interest payments on the obligations. Interest obligations on our variable-rate long-term debt are based on the prevailing interest rate at March 31, 2008 for each
respective obligation.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | The junior subordinated debentures are assumed to mature in 2035 and 2036 in computing the future payments. These amounts include expected interest payments on the obligations.
Interest obligations on our junior subordinated debentures are based on the prevailing interest rate at March 31, 2008 for each respective obligation.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Does not include rental income of $1.9 million to be received under sublease contracts.
|--- | ---------------------------------------------------------------------------------------

We recorded deferred lease incentives, which will be amortized into rent expense over the life of the respective lease. Deferred lease incentives as of March 31, 2008 and 2007 were $0.8 million and $2.8 million,
respectively.



40



---

##### Table of Contents

Liquidity and Capital Resources

We had $12.5 million in unrestricted cash and cash equivalents at March 31, 2008, which was a decrease of $12.9 million from December 31, 2007. Subsequent to March 31, 2008, our unrestricted cash has
been impacted by the events described below.

Current Liquidity and Near-Term Obligations. We used $4.9 million in cash to fully repay
outstanding indebtedness to Wachovia on May 9, 2008 and used $2.1 million of cash on May 8, 2008 to satisfy certain terms of the American Interbanc Mortgage (AIM) Settlement Agreement. See Item 1. Legal Proceedings
under Part II. Other Information for further discussion of the AIM Settlement Agreement. As of May 15, 2008, we had approximately $3 million of unrestricted cash and cash equivalents. On May 30, 2008, we have quarterly
interest payments due on our trust preferred securities of approximately $1.7 million. See below for further discussion of our near-term obligations on our trust preferred securities. Additionally, we expect to have near-term payments for pending
litigation settlements, lease terminations and normal operating expenses. Lease and other contract termination payments will vary, depending on negotiations and available cash. Our current projections indicate sufficient available cash and
cash flows from our mortgage assets to meet these short-term payment needs. However, our mortgage asset cash flows are currently volatile and uncertain in nature, and the amounts we receive could vary materially from our
projections. Therefore, no assurances can be given that we will be able to meet our cash flow needs, in which case we would be required to seek protection of applicable bankruptcy laws.

Collateralization of letters of credit supporting surety bonds.Certain states required that we post surety bonds in connection with our
former mortgage lending operations. During 2007, the sureties required that we provide letters of credit to support our reimbursement obligations to the sureties. In order to arrange these letters of credit, we were required to collateralize the
letters of credit with cash, which totaled $9.2 million as of March 31, 2008. We are in the process of terminating these surety bonds as a result of the discontinuation of our mortgage lending operations, and although these funds remain subject
to various contingencies, we expect to receive a return of the cash collateral following such termination. However, the timing of the return of these funds is dependent upon the acceptance by various states of our surrender of state licenses, which
in some cases may be subject to final state audits or examinations. As a result, the full return of the related cash collateral may take up to a year or longer. Subsequent to March 31, 2008, the Company received $1.9 million of cash collateral
from the custodial bank.

Trust Preferred Obligations. To preserve short-term liquidity flexibility, on March 30, 2008,
NovaStar Mortgage, Inc. (NMI), a wholly-owned subsidiary of NFI, did not make a quarterly interest payment of $1.3 million due on its unsecured junior subordinated notes issued to NovaStar Capital Trust I and NovaStar Capital Trust II .
In addition, on April 30, 2008 NMI did not make a quarterly interest payment of $0.4 million. As a result, NovaStar Capital Trust I and NovaStar Capital Trust II were unable to make corresponding payments owed to the holders of the trust
preferred securities issued by the trusts. NFI has guaranteed NMIs obligations under the notes, including NMIs obligations to make periodic interest payments thereon. Under the terms of the indentures governing the notes, NMI had a grace
period of 30 days from March 30, 2008 and April 30, 2008 (the respective interest payment due dates) before the nonpayment gave the parties to, or beneficiaries of, the indentures a right to accelerate the obligations under the notes based
on these payment failures.

NMI, NFI and the trustees and security holders of NovaStar Capital Trust I and NovaStar Capital Trust II entered into
Forbearance Agreements, dated April 29, 2008, under which the security holders and the trustees agreed to forbear in the exercise of their rights and remedies under the respective indenture, the respective notes and the other applicable
documents and instruments with respect to the payment failures until May 30, 2008. Other than with respect to these payment failures, the parties to each indenture preserved all of their rights and remedies under the applicable indenture, the
applicable notes and the other applicable documents and instruments related thereto. As a condition to the aforementioned forbearance, until May 30, 2008, NMI agreed: (1) not to incur any additional indebtedness (other than ordinary trade
accounts payable); (2) not to convey, transfer, or lease any of its properties and assets (other than in the ordinary course of business); (3) not to consolidate with or merge into any other person; and (4) to fully repay all
outstanding borrowings and remaining fees due to Wachovia.

While we have repaid the outstanding borrowings and fees to Wachovia and intend to negotiate
with the applicable parties to restructure the terms of the indentures and to make the payments required thereunder on or before May 30, 2008 as required by the Forbearance Agreements, there can be no assurance that we will be able to do so. In
the event that we are unable to restructure the terms of the indentures or fail to pay the interest owed on the notes as required by the Forbearance Agreements, the parties to the Forbearance Agreements may seek an acceleration of the obligations
under the indentures. Such an event would have a material adverse effect on our financial condition and liquidity and would be likely to cause us to seek the protection of applicable bankruptcy laws.



41



---

##### Table of Contents

Table 11  Summary of Operating, Investing and Financing Cash Flows

(dollars in thousands)



|                                                      |  |                                     |          |   |                      |   |            |   |  |   |            |  
|----------------------------------------------------- |  | ----------------------------------- | -------- | - | -------------------- | - | ---------- | - |  | - | ---------- | -
|                                                      |  | For the Three Months EndedMarch 31, |          |   | (Decrease) /Increase |  
|                                                      |  | 2008                                |          |   | 2007                 |   |           
|Consolidated Statements of Cash Flows:                |  |                                     |          |   |                      |   |            |   |  |   |            |  
|Cash used in operating activities                     |  | $                                   | (6,920   | ) |                      | $ | (1,522,697 | ) |  | $ | 1,515,777  |  
|Cash flows provided by investing activities           |  |                                     | 166,012  |   |                      |   | 319,114    |   |  |   | (153,102   | )
|Cash flows (used in) provided by financing activities |  |                                     | (171,932 | ) |                      |   | 1,116,426  |   |  |   | (1,288,358 | )

Operating Activities. Net cash used in operating activities decreased by $1.5 billion for the three months
ended March 31, 2008 as compared to the three months ended March 31, 2007. The decrease was due primarily to a decrease in cash used for originations and purchases of mortgage loans held-for-sale.

Investing Activities. Net cash provided by investing activities decreased by $153.1 million for the three months ended March 31, 2008 as compared to the same
period of 2007. The decrease is due primarily to lower repayments of our mortgage loans held-in-portfolio during the first quarter of 2008 as compared to the first quarter of 2007 which was driven primarily by slower borrower prepayments. We also
experienced a decrease in paydowns on our mortgage securities  available-for-sale during the first three months of 2008 as compared to the same period of 2007 as a result of poor credit performance of the underlying loans.

Financing Activities. Net cash (used in) provided by financing activities decreased to $(0.2) billion for the three months ended March 31, 2008 from $1.1
billion for the three months ended March 31, 2007. The decrease is due to the issuance of $2.1 billion of asset-backed bonds during the first quarter of 2007 from a CDO and loan securitization both structured as financing transactions for
accounting purposes.

Primary Uses of Cash

Investments in New Mortgage Securities.During 2007 we altered our operations substantially when we discontinued our origination businesses. Prior to that, we retained significant interests in the nonconforming
loans we originated and purchased through our mortgage securities investment portfolio. Our securitization activities required capital to fund the primary bonds we retained, overcollateralization, securitization expenses and our operating costs to
originate the mortgage loans. Due to the depressed market conditions and our liquidity constraints, we do not intend to invest in new mortgage securities for the foreseeable future.

For the three months ended March 31, 2008 and 2007, we retained no residual or subordinated securities. We purchased subordinated securities during the first quarter of 2007 with a cost basis of $17.7 million
from other issuers.

Originations and Purchases of Mortgage Loans.Mortgage lending requires significant cash to fund loan
originations and purchases. The capital invested in our mortgage loans is outstanding until we sell or securitize the loans. Again, due to the significant deterioration in the subprime market, we have discontinued our lending and purchasing
activities. For the three months ended March 31, 2007, we used $1.5 billion in cash for the origination and purchase of mortgage loans held-for-sale, respectively. As the values of mortgage loans decreased in 2007, we were subject to cash
margin calls on mortgage loans financed under short-term repurchase agreements. We have approximately $16.5 million of capital invested in our mortgage loans held-for-sale on our balance sheet as of March 31, 2008 which consists of the
difference between the current principal on the loans and the amount borrowed against these loans. We do not expect to recover a substantial portion of this capital investment due to the non-performing nature of our remaining loans.

Repayments of Long-Term Borrowings.Our payments on asset-backed bonds decreased to $145.1 million for the three months ended March 31,
2008 from $229.0 million for the same period of 2007, respectively. Due to the fact that we do not intend to engage in any additional on-balance sheet securitizations in the foreseeable future, we expect our payments on asset-backed bonds to
decrease as our current asset-backed bonds mature.

In addition, as of March 31, 2008, our wholly owned subsidiary NovaStar Mortgage, Inc. had $83.7
million in outstanding principal of junior subordinated debentures relating to the trust preferred securities of NovaStar Capital Trust I and NovaStar Capital Trust II. We have guaranteed the obligations of NovaStar Mortgage, Inc. under the junior
subordinated debentures. We are obligated to make periodic interest payments based on a variable interest rate of three-month LIBOR plus 3.5% which resets quarterly. See Table 10 for an estimate of our contractual obligations related to these junior
subordinated debentures.



42



---

##### Table of Contents

Repayments of Short-term Borrowings.During the three months ended march 31, 2008, we used
$38.4 million to pay down outstanding borrowings with Wachovia and related fees. We fully repaid the remaining $18.9 million in outstanding borrowings subsequent to March 31, 2008, We currently have no outstanding short-term borrowings and no
agreements providing for further borrowings.

Common and Preferred Stock Dividend Payments. We announced that we will not be able to pay a
dividend on our common stock with respect to our 2006 taxable income, and as a result our status as a REIT terminated, retroactive to January 1, 2006. This retroactive revocation of our REIT status resulted in us becoming taxable as a C
corporation for 2006 and subsequent years.

We did not declare any common stock dividends for the three months ended March 31, 2008. Preferred stock
dividends declared per share were $0.56 for the three months ended March 31, 2007. Our Board of Directors has suspended dividend payments on our Series C and Series D-1 Preferred Stock. As a result, dividends on our Series C and Series D-1
preferred stock continue to accrue and the dividend rate on the Series D-1 Preferred Stock increased from 9.0% to 13.0%, compounded quarterly, effective January 16, 2008, with respect to all unpaid dividends and subsequently accruing dividends.
Accrued and unpaid dividends on our preferred stock must be paid prior to the payment of any dividend on our common stock. We do not expect to pay any dividends for the foreseeable future.

Loan Sale and Securitization Repurchases. We have sold whole pools of loans with recourse for certain borrower defaults. Because the loans are no longer on
our balance sheet, the recourse component is considered a guarantee. During the year ended December 31, 2007, we sold $912.9 million of loans with recourse for borrower defaults. We maintained a $1.6 million and $2.2 million recourse reserve
related to these guarantees as of March 31, 2008 and December 31, 2007, respectively. We did not repurchase any loans during the three months ended March 31, 2008. We paid $82.0 million in cash to repurchase loans sold to third
parties during the three months ended March 31, 2007. The recourse reserve is our estimate of the loss we expect to incur in repurchasing the loan and then either liquidating or reselling the loan. The cash we must have on hand to repurchase
these loans is much higher as we generally must reimburse the investor for the remaining unpaid principal balance, any premium recapture, any unpaid accrued interest and any other out-of-pocket advances in accordance with the loan sale agreement.

We also have sold loans to securitization trusts and guaranteed losses suffered by the trust resulting from defects in the loan origination process.
Defects may have occurred in the loan documentation and underwriting process, either through processing errors made by us or through intentional or unintentional misrepresentations made by the borrower or agents during those processes. If a defect
is identified, we are required to repurchase the loan. As of March 31, 2008 and December 31, 2007, we had loans sold with recourse to securitization trusts with an outstanding principal balance of $9.5 billion and $10.1 billion,
respectively. Historically, repurchases of loans from securitization trusts where a defect has occurred have been insignificant. Because we have received no significant requests to repurchase loans from our securitization trusts as of March 31,
2008, we have not recorded any reserves related to these guarantees.

Expenses Related to Discontinued Operations. We have significant
ongoing expenses associated with our discontinued operations, including obligations under multiple office leases, software agreements, and other contractual obligations, that no longer contribute to our revenue producing operations. See Other
Liquidity Factors for further discussion.

Primary Sources of Cash

Change in Short-Term Borrowings, net (Warehouse Lending Arrangements). As of March 31, 2008, our short-term borrowing facilities were used solely to finance our mortgage securities. Subsequent to
March 31, 2008, we repaid our remaining short-term borrowings and the related repurchase agreements were terminated. We do not have borrowing capacity available or any short-term borrowing facilities currently in place.

Cash Received From Our Mortgage Securities Portfolio.A major driver of cash flows from investing activities are the proceeds we receive from
our mortgage securities portfolio. Proceeds on mortgage securities that are pledged to the CDO are required to be used to pay principal and interest on the CDO asset-backed bonds. We were required to use the cash inflows from the remaining
securities to paydown Wachovias remaining debt until it was fully repaid on May 9, 2008. For the three months ended March 31, 2008 we received $31.1 million in proceeds from repayments on mortgage securities as compared to $88.2
million for the same period of 2007. The cash flows we receive on our mortgage securities are highly dependent on the interest rate spread between the underlying collateral and the bonds issued by the securitization trusts and default and prepayment
experience of the underlying collateral. The following factors have been the significant drivers in the overall fluctuations in these cash flows:



| |  |  | The coupons on the underlying collateral of our mortgage securities have increased modestly while the interest rates paid on the bonds issued by the securitization
trusts have dramatically risen over the last couple of years.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Higher credit losses have decreased cash available to distribute with respect to our residual securities.
| | - |  | ---------------------------------------------------------------------------------------------------------



43



---

##### Table of Contents

| |  |  | We have lower average balances of our mortgage securitiesavailable-for-sale portfolio as our paydowns have increased faster than our addition of new bonds
from our securitization transactions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Proceeds from Repayments of Mortgage Loans. For the three months ended
March 31, 2008 we received $111.3 million in proceeds from the repayments of our portfolio of mortgage loans held-in-portfolio compared to $229.7 million for the same period of 2007. All of these amounts are required to be used to pay principal
and interest on the related asset-backed bonds secured by the mortgage loans. The decrease in 2008 is primarily the result of slower borrower prepayments.

Net Proceeds from Securitizations of Mortgage Loans. We depended on the capital markets to finance the mortgage loans we originated and purchased. The primary bonds we issued in our loan securitizations structured as sales
were sold to large, institutional investors and U.S. government-sponsored enterprises. We currently do not expect to enter into any new securitizations as we have discontinued our loan origination operations.

Net Proceeds from Sales of Mortgage Loans to Third Parties.Sales of mortgage loans to third party investors have also historically been a
source of liquidity, with proceeds from sale being used to repay funds used to finance the origination or purchase of these loans and any excess being retained by us in respect of the capital we had invested in the loans. We did not execute any
mortgage loan sales to third parties during the three months ended March 31, 2008 and we currently do not expect to enter into any new loan sales to third parties as we have discontinued our loan origination operations. Net proceeds from sales
of mortgage loans to third parties were $69.0 million during the three months ended March 31, 2007.

Net Proceeds from Issuances of Long-Term
Debt.The resecuritization of our mortgage securitiesavailable-for-sale, on balance sheet securitizations, collateralized debt obligations as well as private debt offerings have provided long-term sources of liquidity. We
did not during the three months ended March 31, 2008, and do not expect for the foreseeable future, to enter into any securitizations, resecuritizations, or CDOs or private debt offerings. Other issuances of long-term debt are highly dependent
upon industry and market conditions and our financial condition, which are currently significantly unfavorable. As a result, no assurances can be given that we would have access to these sources of liquidity.

We received net proceeds of $1.8 billion through the issuance of NHES Series 2007-1, a securitization structured as a financing during the three months ended
March 31, 2007. These asset-backed bonds are collateralized by mortgage loans  held-in-portfolio on our condensed consolidated balance sheet. The $1.8 billion is prior to the netting of the repayment of short-term borrowings secured by
the underlying mortgage loans and prior to any new short-term borrowings secured by retained mortgage securities. The net cash outflow for this securitization was approximately $2.2 million.

In 2005 we began retaining various subordinated investment-grade securities from our securitization transactions that were previously held in the form of
overcollateralization bonds. We also purchase subordinated securities from other ABS issuers. We executed our first CDO in February 2007 with these securities and received net proceeds of $326.8 million through the issuance of asset-backed bonds.
The $326.8 million is prior to the netting of the repayment of short-term borrowings secured by the underlying mortgage securities and prior to any new short-term borrowings secured by the retained mortgage securities. The net cash inflow for the
CDO was approximately $64.3 million.

Net Proceeds from Issuances Equity or Debt or the Retention of Cash Flow. Since inception, we have
raised $612.9 million in net proceeds through private and public equity offerings. While we have historically raised funds by issuing debt and equity securities, such issuances are highly dependent upon industry and market conditions and our
financial condition, which are currently significantly unfavorable. As a result, it is unlikely that we would have access to these sources of liquidity.

Due to the fact that we have a negative net worth, we do not currently have ongoing significant business operations that are profitable and our common stock and Series C preferred stock have been delisted from the New York Stock Exchange,
it is unlikely that we will be able to obtain additional equity or debt financing on favorable terms, or at all, for the foreseeable future. To the extent we require additional liquidity and cannot obtain it, we will be forced to file for
bankruptcy.

Other Liquidity Factors

Table 10
details our major contractual obligations due over the next 12 months and beyond. As previously discussed, for the near future, we will focus on minimizing losses and preserving liquidity with our remaining operations which consist solely of
mortgage portfolio management. Our residual and subordinated mortgage securities are currently our only source of cash flows. Based on the current projections, the cash flows from our mortgage securities will decrease in the next several months as
the underlying mortgage loans are repaid, and could be significantly less than the current projections if losses on the underlying mortgage loans exceed the current assumptions. In addition, we have significant operating expenses associated with
office leases, software contracts, and other obligations relating to our discontinued operations, as well as periodic interest payments with respect to junior subordinated



44



---

##### Table of Contents

debentures relating to the trust preferred securities of NovaStar Capital Trust I and NovaStar Capital Trust II. If, as the cash flows from mortgage
securities decrease, we are unable to recommence or invest in profitable operations, and restructure our unsecured debt and contractual obligations or if the cash flows from our mortgage securities are less than currently anticipated, there can be
no assurance that we will be able to continue as a going concern and avoid seeking the protection of applicable bankruptcy laws. Factors that can affect our liquidity are discussed in the Managements Discussion and Analysis of Financial
Condition and Results of Operations and Risk Factors sections of this document.

Off-Balance Sheet Arrangements

As discussed previously, historically, we have pooled the loans we originated and purchased and typically securitized them to obtain long-term financing for the assets.
The loans were transferred to a trust where they serve as collateral for asset-backed bonds, which the trust issued to the public. We often retained our residual and subordinated securities issued by the trust. We also securitized residual and
subordinated securities that we retained from our securitizations and that we purchased from third parties. As discussed elsewhere, our inability to access the securitization market has had a material adverse effect on our results of operations,
financial condition, liquidity and ability to continue as a going concern.

Information about the revenues, expenses, liabilities and cash flows we have in
connection with our securitization transactions, as well as information about the securities issued and interests retained in our securitizations, are detailed in Managements Discussion and Analysis of Financial Condition and Results of
Operations.

In the ordinary course of business, we have sold whole pools of loans to investors with recourse for certain borrower defaults. We also
have sold loans to securitization trusts and guaranteed to cover losses suffered by the trust resulting from defects in the loan origination process. See Liquidity and Capital Resources  Primary Uses of Cash  Loan Sale and
Securitization Repurchases for further discussion of these guarantees and recourse obligations.

Inflation

Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors drive our performance far more than does inflation.
Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates. Our financial statements are prepared in accordance with GAAP. As a result, financial activities and the balance sheet are measured with
reference to historical cost or fair market value without considering inflation.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Interest Rate Risk. When interest rates on our assets do not adjust at the same time or in the same amounts as the interest rates on our liabilities or when the assets have fixed rates and the liabilities have adjustable
rates, future earnings potential is affected. We express this interest rate risk as the risk that the market value of our assets will increase or decrease at different rates than that of our liabilities. Expressed another way, this is the risk that
our net asset value will experience an adverse change when interest rates change. We assess the risk based on the change in market values given increases and decreases in interest rates. We also assess the risk based on the impact to net income in
changing interest rate environments.

Management historically has used financing sources under which the interest rate resets frequently. As of
March 31, 2008, all borrowings under our financing arrangements adjust daily or monthly off LIBOR. On the other hand, very few of the mortgage assets we own adjust on a monthly or daily basis. Most of the mortgage loans contain rates that are
fixed for some period of time and then adjust frequently thereafter.

While short-term borrowing rates are low and long-term asset rates are high, this
portfolio structure produces good results. However, if short-term interest rates rise rapidly, earning potential is significantly affected and impairments may be incurred, as the asset rate resets would lag the borrowing rate resets.

Historically, we have transferred interest rate agreements at the time of securitization into the securitization trusts to protect the third-party bondholders from
interest rate risk and to decrease the volatility of future cash flows related to the securitized mortgage loans. We entered into these interest rate agreements as we originated and purchased mortgage loans in our mortgage lending segment. At the
time of a securitization structured as a sale, we transferred interest rate agreements into the securitization trusts and they were removed from our balance sheet. The trust assumed the obligation to make payments and obtained the right to receive
payments under these agreements. Generally, net settlement obligations paid by the trust for these interest rate agreements reduce the excess interest cash flows to our residual securities. Net settlement receipts from these interest rate agreements
are used either to cover interest shortfalls on the third-party primary bonds or to provide credit enhancement with any remaining funds then flowing to our residual securities. For securitizations structured as financings the derivatives remain on
our balance sheet. Generally, these interest rate agreements do not meet the hedging criteria set forth in Generally Accepted Accounting Principles (GAAP) while they are on our balance sheet; therefore, we are required to record their
change in value as a component of earnings even though they may reduce our



45



---

##### Table of Contents

interest rate risk. In times when short-term rates rise or drop significantly, the value of our agreements will increase or decrease, respectively.
Occasionally, we enter into interest rate agreements that do meet the hedging criteria set forth in GAAP. In these instances, we record their change in value, if effective, directly to other comprehensive income on our statement of
shareholders deficit.

Interest Rate Sensitivity Analysis.To assess interest sensitivity as an indication of exposure to
interest rate risk, management relies on models of financial information in a variety of interest rate scenarios. Using these models, the fair value and interest rate sensitivity of each financial instrument, or groups of similar instruments is
estimated, and then aggregated to form a comprehensive picture of the risk characteristics of the balance sheet. The risks are analyzed on a market value and cash flow basis.

The following table summarizes managements estimates of the changes in market value of our mortgage assets and interest rate agreements assuming interest rates were 100 and 200 basis points, or 1 and 2 percent,
higher or lower. The cumulative change in market value represents the change in market value of mortgage assets, net of the change in market value of interest rate agreements. The change in market value of the liabilities on our balance sheet due to
a change in interest rates is insignificant since a majority of our short-term borrowings and asset-backed bonds (ABB) are adjustable rate; however, as noted above, rapid increases in short-term interest rates would negatively impact the
interest-rate spread between our liabilities and assets and, consequently, our earnings.

Table 12Interest Rate SensitivityMarket Value

(dollars in thousands)



|                                                    |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|--------------------------------------------------- |  | ----------------------------------------------------- | ------ | - | ----- | - | ------ | --- |  | - | ------- | -- |  | - | ------- | --
|                                                    |  | Basis Point Increase (Decrease) in Interest Rates (A) |       
|                                                    |  | (200)                                                 |        |   | (100) |   |        | 100 |  |   | 200     |   
|As of March 31, 2008:                               |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|Change in market values of:                         |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|Assets  non trading (B)                            |  | $                                                     | 14,425 |   |       | $ | 6,865  |     |  | $ | (5,926  | )  |  | $ | (10,460 | ) 
|Assets  trading (C)                                |  |                                                       | 26,631 |   |       |   | 9,861  |     |  |   | (7,202  | )  |  |   | (12,074 | ) 
|                                                    |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|Cumulative change in market value                   |  | $                                                     | 41,056 |   |       | $ | 16,726 |     |  | $ | (13,128 | )  |  | $ | (22,534 | ) 
|                                                    |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|Percent change of market value portfolio equity (D) |  |                                                       | 24.1   | % |       |   | 9.8    | %   |  |   | (7.7    | )% |  |   | (13.2   | )%
|                                                    |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|                                                    |  |                                                       |        |  
|As of December 31, 2007:                            |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|Change in market values of:                         |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|Assets  non trading (B)                            |  | $                                                     | 42,484 |   |       | $ | 19,234 |     |  | $ | (18,057 | )  |  | $ | (32,868 | ) 
|Assets  trading (C)                                |  |                                                       | 33,448 |   |       |   | 15,269 |     |  |   | (14,210 | )  |  |   | (26,053 | ) 
|                                                    |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|Cumulative change in market value                   |  | $                                                     | 75,932 |   |       | $ | 34,503 |     |  | $ | (32,267 | )  |  | $ | (58,921 | ) 
|                                                    |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   
|Percent change of market value portfolio equity (D) |  |                                                       | 61.0   | % |       |   | 24.6   | %   |  |   | (17.5   | )% |  |   | (30.5   | )%
|                                                    |  |                                                       |        |   |       |   |        |     |  |   |         |    |  |   |         |   



|(A) | Change in market value of assets or interest rate agreements in a parallel shift in the yield curve, up and down 1% and 2%.
|--- | ---------------------------------------------------------------------------------------------------------------------------

|(B) | Includes mortgage loans held-for-sale, mortgage loans held-in-portfolio and mortgage securitiesavailable-for-sale.
|--- | -------------------------------------------------------------------------------------------------------------------

|(C) | Consists of mortgage securities  trading.
|--- | ------------------------------------------

|(D) | Total change in estimated market value as a percent of market value portfolio equity as of March 31, 2008 and December 31, 2007.
|--- | --------------------------------------------------------------------------------------------------------------------------------

Hedging.We currently have no intention of entering into new derivative instruments. In the past, we used derivative instruments, including interest
rate swap and cap contracts, to mitigate the risk of our cost of funding increasing at a faster rate than the interest on assets. Interest rate cap and swap agreements are legal contracts between us and a third-party firm or
counterparty. Under an interest rate cap agreement the counterparty agrees to make payments to us in the future should the one-month LIBOR interest rate rise above the strike rate specified in the contract. We make either quarterly or
monthly premium payments or have chosen to pay the premiums at the beginning to the counterparties under contract. Each contract has either a fixed or amortizing notional face amount on which the interest is computed and a set term to maturity. When
the referenced LIBOR interest rate rises above the contractual strike rate, we earn cap income. Under interest rate swap agreements we pay a fixed rate of interest while receiving a rate that adjusts with one-month LIBOR.

All derivative instruments on our balance sheet as of March 31, 2008 are related to securitizations structured as financings and are legally held by the trust. The
following table summarizes the key contractual terms associated with these interest rate risk management contracts as of March 31, 2008. All of our pay-fixed swap contracts and interest rate cap contracts are indexed to one-month LIBOR. We have
determined the following estimated net fair value amounts by using available market information and valuation methodologies we deem appropriate as of March 31, 2008.



46



---

##### Table of Contents

Table 13 - Interest Rate Risk Management Contracts

(dollars in thousands)



|                              |  |               |         |   |                     |   |           |                |  |   |         |   |  |      |         |   |      |   |                |   |  |   |   |  |   |  
|----------------------------- |  | ------------- | ------- | - | ------------------- | - | --------- | -------------- |  | - | ------- | - |  | ---- | ------- | - | ---- | - | -------------- | - |  | - | - |  | - | -
|                              |  |               |         |   |                     |   |           | Maturity Range
|                              |  | Net FairValue |         |   | TotalNotionalAmount |   |           | 2008           |  |   | 2009    |   |  | 2010 |         |   | 2011 |   | 2012 andbeyond
|Pay-fixed swaps:              |  |               |         |   |                     |   |           |                |  |   |         |   |  |      |         |   |      |   |                |   |  |   |   |  |   |  
|Contractual maturity          |  | $             | (21,910 | ) |                     | $ | 1,085,000 |                |  | $ | 640,000 |   |  | $    | 405,000 |   |      | $ | 40,000         |   |  | $ |  |  | $ | 
|Weighted average pay rate     |  |               |         |   |                     |   | 5.0       | %              |  |   | 5.0     | % |  |      | 4.9     | % |      |   | 5.0            | % |  |   |  |  |   | 
|Weighted average receive rate |  |               |         |   |                     |   | 2.7       | %              |  |   | (A      | ) |  |      | (A      | ) |      |   | (A             | ) |  |   |  |  |   | 
|                              |  |               |         |   |                     |   |          
|Interest rate caps:           |  |               |         |   |                     |   |           |                |  |   |         |   |  |      |         |   |      |   |                |   |  |   |   |  |   |  
|Contractual maturity          |  | $             | 3       |   |                     | $ | 140,000   |                |  | $ | 100,000 |   |  | $    | 40,000  |   |      | $ |               |   |  | $ |  |  | $ | 
|Weighted average strike rate  |  |               |         |   |                     |   | 5.1       | %              |  |   | 5.1     | % |  |      | 5.0     | % |      |   |               |   |  |   |  |  |   | 



|(A) | The pay-fixed swaps receive rate is indexed to one-month LIBOR.
|--- | ---------------------------------------------------------------



|Item 4. | Controls and Procedures
|------- | -----------------------

Disclosure Controls and
Procedures. We maintain a system of disclosure controls and procedures which are designed to ensure that information required to be disclosed by us in reports we file or submit under the federal securities laws, including this
report, is recorded, processed, summarized and reported on a timely basis. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed under the federal securities laws is
accumulated and communicated to management on a timely basis to allow decisions regarding required disclosure. Our principal executive officer and principal financial officer evaluated our disclosure controls and procedures (as defined in Exchange
Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this report and concluded that our controls and procedures were effective.

Changes in Internal Controls over Financial Reporting.There were no changes in our internal controls over financial reporting during the quarter ended March 31, 2008 that have materially affected, or are
reasonably likely to materially affect, our internal controls over financial reporting.

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

American Interbanc Mortgage Litigation.
On March 17, 2008, the Company and American Interbanc Mortgage, LLC (Plaintiff) entered into a Confidential Settlement Term Sheet Agreement (the Settlement Terms) with respect to the actions, judgments and claims
described below.

In March 2002, Plaintiff filed an action against NovaStar Home Mortgage, Inc. (NHMI) in Superior Court of Orange County,
California entitled American Interbanc Mortgage LLC v. NovaStar Home Mortgage, Inc. et. al. (the California Action). In the California Action, Plaintiff alleged that NHMI and two other mortgage companies (Defendants) engaged
in false advertising and unfair competition under certain California statutes and interfered intentionally with Plaintiffs prospective economic relations. On May 4, 2007, a jury returned a verdict by a 9-3 vote awarding Plaintiff $15.9
million. The court trebled the award, made adjustments for amounts paid by settling Defendants, and entered a $46.1 million judgment against Defendants on June 27, 2007 (the Judgment). The award is joint and several against the
Defendants, including NHMI.

NHMIs motion for the trial court to overturn or reduce the verdict was denied on August 20, 2007, and NHMI appealed
that decision (the Appeal). Pending the Appeal, Plaintiff commenced enforcement actions in the states of Missouri (the Kansas City Action) and Delaware, and obtained an enforcement judgment in Delaware (the Delaware
Judgment). On January 23, 2008, Plaintiff filed an involuntary petition for bankruptcy against NHMI under 11 U.S.C. Sec. 303, in the United States Bankruptcy Court for the Western District of Missouri (the
Involuntary).

On March 17, 2008, the Company and Plaintiff entered into the Settlement Terms with respect to the California Action, the
Judgment, the Kansas City Action, the Delaware Judgment, the Involuntary, and all related claims.



47



---

##### Table of Contents

Pursuant to the Settlement Terms, the Involuntary was dismissed on April 24, 2008. As provided in the Settlement
Terms, the Company paid Plaintiff $2,000,000 plus the balance in an account established by order of the Bankruptcy Court, and NHMI is obligated to otherwise satisfy obligations to its identified creditors up to $48,000. The parties also agreed to
extend the Appeal briefing period pending finalization of the settlement of the other actions, judgments and claims, as described below.

The Settlement
Terms provide that, following satisfaction of certain other conditions, the parties will dismiss the California Action as to NHMI and the Kansas City Action and Delaware Judgment, effect notice of satisfaction of the Judgment, and effect a mutual
release of all claims that were or could have been raised in any of the foregoing or that are related to the subject matter thereof. In the event that the conditions are not satisfied, as to which no assurance can be given, the Judgment will remain
in effect and the related claims will not be released, which could result in NHMI and, if found liable for the Judgment, the Company seeking the protection of applicable bankruptcy laws.

In addition to the initial payments made to the Plaintiff following dismissal of the Involuntary, the Company will pay Plaintiff $5.5 million if, prior to July 1, 2010, (i) NFIs average common stock
market capitalization is at least $94.4 million over a period of five consecutive business days, or (ii) the holders of NFIs common stock are paid $94.4 million in net asset value as a result of any sale of NFI or its assets. If NFI is
sold prior to July 1, 2010 for less than $94.4 million and ceases to be a public company, then NFI will obligate the purchaser to pay Plaintiff $5.5 million in the event the value of the company exceeds $94.4 million prior to July 1, 2010
as determined by an independent valuation company.

In accordance with generally accepted accounting principles, NHMI has recorded a liability of $47.1
million as of March 31, 2008 with a corresponding charge to earnings. The $47.1 million includes interest which is accruing on the obligation. Because NHMI is a wholly owned indirect subsidiary of the Company, the $47.1 million liability is
included in the consolidated financial statements of the Company. The liability is included in the Liabilities of discontinued operations line of the consolidated balance sheets. The Company paid the Plaintiff $2.1 million on May 8,
2008 in accordance with the Settlement Terms.

Other Litigation. Since April 2004, a number of substantially similar class action lawsuits
have been filed and consolidated into a single action in the United States District Court for the Western District of Missouri. The consolidated complaint names the Company and three of the Companys current and former executive officers as
defendants and generally alleges that the defendants made public statements that were misleading for failing to disclose certain regulatory and licensing matters. The plaintiffs purport to have brought this consolidated action on behalf of all
persons who purchased the Companys common stock (and sellers of put options on the Companys common stock) during the period October 29, 2003 through April 8, 2004. On January 14, 2005, the Company filed a motion to dismiss
this action, and on May 12, 2005, the court denied such motion. On February 8, 2007, the court certified the case as a class action. The case is now in the discovery stage. The Company believes that these claims are without merit and
continues to vigorously defend against them.

In February 2007, a number of substantially similar putative class actions were filed in the United States
District Court for the Western District of Missouri. The complaints name the Company and three of the Companys executive officers as defendants and generally allege, among other things, that the defendants made materially false and misleading
statements regarding the Companys business and financial results. The plaintiffs purport to have brought the actions on behalf of all persons who purchased or otherwise acquired the Companys common stock during the period May 4,
2006 through February 20, 2007. Following consolidation of the actions, a consolidated amended complaint was filed on October 19, 2007. On December 29, 2007, the defendants moved to dismiss all of plaintiffs claims, and that
motion is pending. The Company believes that these claims are without merit and will vigorously defend against them.

In May 2007, a lawsuit entitled
National Community Reinvestment Coalition v. NovaStar Financial, Inc., et al., was filed against the Company in the United States District Court for the District of Columbia. Plaintiff, a non-profit organization, alleges that the Company
maintains corporate policies of not making loans on Indian reservations, or dwellings used for adult foster care or on rowhouses in Baltimore, Maryland in violation of the federal Fair Housing Act. The lawsuit seeks injunctive relief and damages,
including punitive damages, in connection with the lawsuit. On May 30, 2007, the Company responded to the lawsuit by filing a motion to dismiss certain of plaintiffs claims. On March 31, 2008 that motion was denied by the Court. The
Company believes that these claims are without merit and will vigorously defend against them.

In June 2007, two borrowers filed a putative class action
entitled Kubiak v. NovaStar Mortgage, Inc., against the Company and two of its subsidiaries in the United States District Court for the Northern District of California, alleging that payments of premiums to brokers by one of the subsidiaries
were not properly disclosed to borrowers in the manner allegedly required by federal or state law, thus constituting unfair competition and false advertising under California law and violation of the California Consumer Legal Remedies Act.
Plaintiffs seek statutory and punitive damages, restitution, injunctive relief and attorneys fees on behalf of California borrowers who allegedly failed to receive adequate disclosure of such premiums. The defendants filed a motion to dismiss
the action. On December 19, 2007, the Court granted defendants motion to dismiss the complaint, including the claims against NovaStar Financial, Inc., but the Court allowed the plaintiffs to file an amended complaint. On January 9,
2008, the plaintiffs filed an amended



48



---

##### Table of Contents

complaint that does not make any claim against NovaStar Financial, Inc., but does assert the above claims against its subsidiaries, NovaStar Mortgage, Inc.
and NHMI. The Company believes that these claims are without merit and will vigorously defend against them.

On January 10, 2008, the City of
Cleveland, Ohio filed suit against the Company and approximately 20 other mortgage, commercial and investment bankers alleging a public nuisance had been created in the City of Cleveland by the operation of the subprime mortgage industry. The case
was filed in state court and promptly removed to the United States District Court for the Northern District of Ohio. The plaintiff seeks damages for loss of property values in the City of Cleveland, and for increased costs of providing services and
infrastructure, as a result of foreclosures of subprime mortgages. The Company believes that these claims are without merit and will vigorously defend against them.

On January 31, 2008, two purported shareholders filed separate derivative actions in the Circuit Court of Jackson County, Missouri against various former and current officers and directors and named the Company
as a nominal defendant. The essentially identical petitions allege that the individual defendants breached fiduciary duties owed to the Company in connection with alleged insider selling and misappropriation of information, abuse of control, gross
mismanagement, waste of corporate assets, and unjust enrichment between May 2006 and December 2007. The Company believes that these claims are without merit and will vigorously defend against them.

In addition to those matters listed above, the Company is currently a party to various other legal proceedings and claims, including, but not limited to, breach of
contract claims, tort claims, and claims for violations of federal and state consumer protection laws.

In addition, the Company has received requests or
subpoenas for information from various regulators or law enforcement officials, including, without limitation, the United States Department of Justice, the Federal Bureau of Investigation, the New York Attorney General and the Department of Labor.



|Item 1A. | Risk Factors
|-------- | ------------

Risk Factors

You should carefully consider the risks described below in evaluating our business and before investing in our publicly traded securities. Any of the risks we describe
below or elsewhere in this report could negatively affect our results of operations, financial condition, liquidity, business prospects and ability to continue as a going concern. The risks described below are not the only ones facing us. Additional
risks and uncertainties not currently known to us or that we currently deem to be immaterial may also materially adversely affect our results of operations, financial condition, liquidity, business prospects and ability to continue as a going
concern. Our business is also subject to the risks that affect many other companies, such as competition, inflation, general economic conditions and geopolitical events.

Risks Related to Recent Changes in Our Business

The subprime loan market has largely ceased to operate, which
has adversely affected our business and may adversely affect our ability to continue as a going concern.

Due to a number of market factors,
including increased delinquencies and defaults on residential mortgage loans, investor concerns over asset quality, a weakening of the United States housing market and the failure of certain subprime mortgage companies and hedge funds that have
invested in subprime loans, there has been extreme uncertainty and disruption in the subprime mortgage industry as a whole. As a result, our business has been materially and adversely affected in a number of ways. Due to the fact that the secondary
market for mortgage loans has effectively been unavailable to us since the middle of 2007, we have discontinued our mortgage lending business and have sold, at a loss, most of the loans that we originated during 2007 and had not previously
securitized. Further, we have sold our mortgage servicing assets to generate cash to repay existing indebtedness and to reduce cash requirements. We have also terminated a substantial portion of our workforce. All of these events have had a material
adverse effect on our business and have forced us to change business strategies. Our business now is focused solely on managing our portfolio of mortgage securities. If the subprime market fails to significantly improve, our results of operations,
financial condition, liquidity, and business prospects will be further adversely affected and there can be no assurance that we will be able to continue as a going concern. Further, because of state licensing requirements, we are unlikely to be able
to recommence mortgage lending activities so long as we continue to have a shareholders deficit. As a result of this and other factors, in the event that the subprime market recovers, there can be no assurance that we will be able to operate
in the manner or at the levels that we have historically.



49



---

##### Table of Contents

Payments on our mortgage securities are currently our only source of cash flows and will decrease in the next
several months. Absent the reestablishment of profitable operations and reduction of our expenses from discontinued operations and other obligations, our cash flows will not be sufficient for us to continue as a going concern.

Our residual and subordinated mortgage securities are currently our only source of cash flows. Based on the current projections, the cash flows from our mortgage
securities will decrease in the next several months as the underlying mortgage loans are repaid, and could be significantly less than the current projections if losses on the underlying mortgage loans exceed the current assumptions or prepayment
speeds continue to decline. In addition, we have significant operating expenses associated with office leases, software contracts, and other obligations relating to our discontinued operations, as well as periodic interest payments with respect to
junior subordinated debentures relating to the trust preferred securities of NovaStar Capital Trust I and NovaStar Capital Trust II. If, as the cash flows from mortgage securities decrease, we are unable to recommence or invest in profitable
operations, and restructure our unsecured debt and contractual obligations or if the cash flows from our mortgage securities are less than currently anticipated, there can be no assurance that we will be able to continue as a going concern and avoid
seeking the protection of applicable bankruptcy laws.

To the extent that the mortgage loans underlying our residual and subordinated securities
continue to experience significant credit losses, or mortgage loan prepayment rates continue to decline, our liquidity and ability to continue as a going concern will be adversely affected.

Our mortgage securities consist of certain residual securities retained from our past securitizations of mortgage loans, which typically consist of interest-only,
prepayment penalty, and over collateralization bonds, and certain investment grade and non-investment grade rated subordinated mortgage securities retained from our past securitizations and purchased from other ABS issuers. These residual and
subordinated securities are generally unrated or rated below investment grade and, as such, involve significant investment risk that exceeds the aggregate risk of the full pool of securitized loans. By holding the residual and subordinated
securities, we generally retain the first loss risk associated with the underlying pool of mortgage loans. As a result, losses on the underlying mortgage loans directly affect our returns on, and cash flows from, these mortgage
securities. In addition, if delinquencies and/or losses on the underlying mortgage loans exceed specified levels, the level of over-collateralization required for higher rated securities held by third parties may be increased, further decreasing
cash flows presently payable to us. Further, slower prepayment speeds reduce our prepayment penalty cash flows.

Increased delinquencies and defaults and
slower prepayment rates on the mortgage loans underlying our residual and subordinated mortgage securities have resulted in a decrease in the cash flow we receive from these investments. To the extent we continue to experience significant realized
losses and decreased cash flows from these assets, our results of operations, financial condition, liquidity, and ability to continue as a going concern will be adversely affected.

If we are not able to successfully restructure our unsecured debt, other significant contractual obligations and preferred stock, we are not likely to be able to continue as a going concern.

Based on current projections, the cash flows from our remaining assets will continue to significantly decrease over the next several months to levels that are below
our current expenses and that are below levels necessary to recommence other operations. Because our known obligations exceed our existing assets, the liquidation rights and preferences of our preferred stock make the issuance of additional equity
for new capital highly unlikely. Consequently, we have recently initiated efforts to restructure our indebtedness and certain contractual obligations, and we are assessing potential changes to our preferred stock. Our ability to implement any
restructuring is dependent upon agreement of various third parties and security holders. We expect that these efforts and negotiations will be complex, and there can be no assurances that any negotiations or other efforts will be successful. To the
extent that they are not, we would be unlikely to be able to continue as a going concern and would be likely to seek the protection of applicable bankruptcy laws.

If we are unable to remain in compliance with agreements governing our indebtedness or to obtain waivers of any noncompliance, we will not be able to continue as a going concern.

Our wholly owned subsidiary NovaStar Mortgage, Inc. has outstanding junior subordinated debentures related to the outstanding trust preferred securities of NovaStar
Capital Trust I and NovaStar Capital Trust II. We have guaranteed NovaStar Mortgages obligations under these debentures, including NovaStar Mortgages obligations to make periodic interest payments thereon. To preserve short-term
liquidity flexibility, NovaStar Mortgage did not make a quarterly interest payment of $1.3 million due on March 30, 2008 and did not make a quarterly interest payment of $0.4 million on April 30, 2008. The trustees and security holders of
NovaStar Capital Trust I and NovaStar Capital Trust II have agreed not to exercise any remedies as a result of these payment failures until May 30, 2008. While we intend to negotiate with the applicable parties to restructure the terms of the
debentures and to make the deferred payments required on or before May 30, 2008, there can be no assurance that we will be able to do so. In the event that we are unable to restructure the terms of the debentures or fail to timely pay the
deferred or any subsequent interest owed on the notes, or otherwise breach any of our obligations relating to the debentures or trust preferred securities and fail to remedy the default within the applicable cure period, if any, the trustees or
security holders may seek an acceleration of the obligations under the indentures. Such an event would have a material adverse effect on our financial condition and liquidity and would be likely to cause us to seek the protection of applicable
bankruptcy laws.

There can be no assurance that we will have access to financing necessary to support our business and assets.

We do not currently have in place any agreements or commitments for short-term financing nor any agreements or commitments for additional long-term financing. In
light of current market conditions, our current financial condition, and our lack of significant unencumbered assets, no assurance can be given regarding our ability to secure additional financing. To the extent we do not have access to adequate
financing, our business prospects and ability to continue as a going concern will be negatively affected. There is no assurance that we will have access to financing at levels necessary for operations or other liquidity needs or that we will not be
forced to file for bankruptcy.



50



---

##### Table of Contents

Various legal proceedings could adversely affect our financial condition, our results of operations, liquidity and
our ability to continue as a going concern.

In the course of our business, we are subject to various legal proceedings and claims. See Part I
Item 3Legal Proceedings. In addition, as the subprime mortgage industry has deteriorated, participants in the industry, including the Company, have and may continue to be subject to increased litigation arising from
foreclosures and other industry practices, in some cases on the basis of novel legal theories. The resolution of these legal matters or other legal matters could result in a material adverse impact on our results of operations, liquidity,
financial condition and ability to continue as a going concern.

The Securities and Exchange Commission (the Commission) has requested
information from issuers in our industry, including us, regarding accounting for mortgage loans and other mortgage related assets. In addition, we have received requests or subpoenas for information relating to our operations from various federal
and state regulators and law enforcement, including, without limitation, the United States Department of Justice, the Federal Bureau of Investigation, the New York Attorney General and the Department of Labor. While we have provided, or are in the
process of providing, the requested information to the applicable officials, we may be subject to further information requests from, or action by, these or other regulators or law enforcement officials. To the extent we are subject to any actions,
our financial condition, liquidity, and ability to continue a going concern could be materially adversely affected.

There can be no assurance that
our common stock or Series C Preferred Stock will continue to be traded in an active market.

Our common stock and our 8.90% Series C Preferred
Stock were delisted by the New York Stock Exchange (NYSE) in January 2008, as a result of failure to meet applicable standards for continued listing on the NYSE. Our common stock and Series C Preferred Stock are currently quoted on the
OTC Bulletin Board and on the Pink Sheets. However, there can be no assurance that an active trading market will be maintained. Trading of securities on the OTC and Pink Sheets is generally limited and is effected on a less regular basis than on
exchanges, such as the NYSE, and accordingly investors who own or purchase our stock will find that the liquidity or transferability of the stock may be limited.

Additionally, a shareholder may find it more difficult to dispose of, or obtain accurate quotations as to the market value of, our stock. If an active public trading market cannot be sustained, the trading price of our common and preferred
stock could be adversely affected and your ability to transfer your shares of our common and preferred stock may be limited.

We are not likely to
pay dividends to our common or preferred stockholders in the near future.

We are not required to pay out our taxable income in the form of
dividends, as we are no longer subject to a REIT distribution requirement. Instead, payment of dividends is at the discretion of our board of directors. To preserve liquidity, our board of directors has suspended dividend payments on our Series C
and Series D-1 Preferred Stock. Dividends on our Series C and D-1 Preferred Stock continue to accrue and the dividend rate on our Series D-1 Preferred Stock increased from 9.0% to 13.0%, compounded quarterly, effective January 16, 2008 with
respect to all unpaid dividends and subsequently accruing dividends. No dividends can be paid on any of our common stock until all accrued and unpaid dividends on our Series C and Series D-1 Preferred Stock are paid in full. Accumulating dividends
with respect to our preferred stock will negatively affect the ability of our common stockholders to receive any distribution or other value upon liquidation.

Risks Related to Mortgage Asset Financing, Sale, and Investment Activities

We may be required to repurchase mortgage loans or
indemnify mortgage loan purchasers as a result of breaches of representations and warranties, borrower fraud, or certain borrower defaults, which could further harm our liquidity and ability to continue as a going concern.

When we sold mortgage loans, whether as whole loans or pursuant to a securitization, we made customary representations and warranties to the purchaser about the mortgage
loans and the manner in which they were originated. Our whole loan sale agreements require us to repurchase or substitute mortgage loans in the event we breach any of these representations or warranties. In addition, we may be required to repurchase
mortgage loans as a result of borrower, broker, or employee fraud. Likewise, we are required to repurchase or substitute mortgage loans if we breach a representation or warranty in connection with our securitizations. If a purchaser enforces its
remedies against us, we may not be able to recover losses from the originating broker or correspondent. Repurchased loans cannot currently be financed by us. As a result, significant repurchase activity would further harm our liquidity, cash flow,
and financial condition.



51



---

##### Table of Contents

Differences in our actual experience compared to the assumptions that we use to determine the value of our residual
mortgage securities and to estimate reserves could further adversely affect our financial position.

Our securitizations of mortgage loans that
were structured as sales for financial reporting purposes resulted in gain recognition at closing as well as the recording of the residual mortgage securities we retained at fair value. The value of residual securities represents the present value
of future cash flows expected to be received by us from the excess cash flows created in the securitization transaction. In general, future cash flows are estimated by taking the coupon rate of the loans underlying the transaction less the interest
rate paid to the investors, less contractually specified servicing and trustee fees, and after giving effect to estimated prepayments and credit losses. We estimate future cash flows from these securities and value them utilizing assumptions based
in part on projected discount rates, delinquency, mortgage loan prepayment speeds and credit losses. It is extremely difficult to validate the assumptions we use in valuing our residual interests. Even if the general accuracy of the valuation model
is validated, valuations are highly dependent upon the reasonableness of our assumptions and the predictability of the relationships which drive the results of the model. Due to deteriorating market conditions, our actual experience has differed
significantly from our assumptions, resulting in a reduction in the fair value of these securities and impairments on these securities. If our actual experience continues to differ materially from the assumptions that we used to determine the fair
value of these securities, our financial condition, results of operations and ability to continue as a going concern will continue to be negatively affected.

Risks Related to Interest Rates and Our Hedging Strategies

Changes in interest rates may harm our results of operations and equity
value.

Our results of operations are likely to be harmed during any period of unexpected or rapid changes in interest rates. Our primary interest
rate exposures relate to our mortgage securities, mortgage loans, floating rate debt obligations, interest rate swaps, and interest rate caps. Interest rate changes could adversely affect our cash flow, results of operations, financial condition,
liquidity, business prospects, and ability to continue as a going concern in the following ways:



| |  |  | interest rate fluctuations may harm our cash flow as the spread between the interest rates we pay on our borrowings and hedges and the interest rates we receive on
our mortgage assets narrows;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the value of our residual and subordinated securities and the income we receive from them are based primarily on LIBOR, and an increase in LIBOR increases our
funding costs which reduces the cash flow we receive from, and the value of, these securities;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | existing borrowers with adjustable-rate mortgages or higher risk loan products may incur higher monthly payments as the interest rate increases, and consequently
may experience higher delinquency and default rates, resulting in decreased cash flows from, and decreased value of, our mortgage securities; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | mortgage prepayment rates vary depending on such factors as mortgage interest rates and market conditions, and changes in prepayment rates may harm our earnings and
the value of our mortgage securities.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, interest rate changes may also further impact our net book value as our mortgage
securities and related hedge derivatives are marked to market each quarter. Generally, as interest rates increase, the value of our mortgage securities decreases which decreases the book value of our equity.

Furthermore, shifts in the yield curve, which represents the markets expectations of future interest rates, also affects the yield required for the purchase of our
mortgage securities and therefore their value. To the extent that there is an unexpected change in the yield curve it could have an adverse effect on our mortgage securities portfolio and our financial position and operations.

Risks Related to Credit Losses

Further delinquencies and
losses with respect to residential mortgage loans, particularly in the sub-prime sector, may cause us to recognize additional losses, which would further adversely affect our operating results, liquidity, financial condition, business prospects and
ability to continue as a going concern.

The residential mortgage market has encountered difficulties which have adversely affected our
performance. Delinquencies and losses with respect to residential mortgage loans generally have increased and may continue to increase, particularly in the sub-prime sector. In addition, in recent months residential property values in most states
have declined, in some areas severely, after extended periods during which those values appreciated. A sustained decline or a lack of increase in those values is likely to result in additional increases in delinquencies and losses on residential
mortgage loans generally, especially with respect to any residential mortgage loans where the aggregate loan amounts (including any subordinate loans) are close to or greater than the related property values. Another factor that may have contributed
to, and may in the future result in, higher delinquency rates is the increase in monthly payments on adjustable rate mortgage loans. Any increase in prevailing market interest rates may result in increased payments for



52



---

##### Table of Contents

borrowers who have adjustable rate mortgage loans. Moreover, with respect to option ARM mortgage loans with a negative amortization feature which reach their
negative amortization cap, borrowers may experience a substantial increase in their monthly payment even without an increase in prevailing market interest rates. Compounding this issue, the current lack of appreciation in residential property values
and the adoption of tighter underwriting standards throughout the sub-prime mortgage loan industry may adversely affect the ability of borrowers to refinance these loans and avoid default, particularly borrowers facing a reset of the monthly payment
to a higher amount. To the extent that delinquencies or losses continue to increase for these or other reasons, the value of our mortgage securities and the mortgage loans held in our portfolio will be further reduced, which will adversely affect
our operating results, liquidity, cash flow, financial condition, business prospects and ability to continue as a going concern.

Loans made to
nonconforming mortgage borrowers entail relatively higher delinquency and default rates which will result in higher loan losses.

Nonconforming
mortgage borrowers have impaired or limited credit histories, limited documentation of income and higher debt-to-income ratios than traditional mortgage lenders allow. Mortgage loans made to nonconforming mortgage loan borrowers generally entail a
higher risk of delinquency and foreclosure than mortgage loans made to borrowers with better credit and, therefore, will result in higher levels of realized losses than conventional loans.

Delinquency interrupts the flow of projected interest income from a mortgage loan, and default can ultimately lead to a loss if the net realizable value of the real
property securing the mortgage loan is insufficient to cover the principal and interest due on the loan and costs of sale. In the event of a borrowers bankruptcy, that borrowers mortgage loan will be deemed to be secured only to the
extent of the value of the underlying collateral at the time of bankruptcy (as determined by the bankruptcy court), and the lien securing the mortgage loan may in some circumstances be subject to the avoidance powers of the bankruptcy trustee under
applicable state law. Foreclosure of a mortgage loan can be an expensive and lengthy process that can have a substantial negative effect on our originally anticipated return on the foreclosed mortgage loan. Also, loans that are delinquent or in
default may be unmarketable or saleable only at a discount.

We have experienced an increase in borrower delinquencies and defaults, which has adversely
affected our liquidity, cash flows, results of operations and financial condition. Nearly all of our remaining loans held for sale are delinquent or are in default. In addition, our economic investment in and cash flows from loans we have
securitized continue to be exposed to delinquencies and losses, either through residual securities that we retain in securitizations structured as sales, or through the loans that remain on our balance sheet in securitizations structured as
financings.

To the extent that loan delinquencies and defaults continue at their current rates or become more severe, our results of operations, cash
flows, liquidity, financial condition and ability to continue as a going concern may be further adversely affected.

The value of, and cash flows
from, our mortgage securities may further decline due to factors beyond our control.

There are many factors that affect the value of, and cash
flows from, our mortgage securities, many of which are beyond our control. For example, the value of the homes collateralizing residential loans may decline due to a variety of reasons beyond our control, such as weak economic conditions or natural
disasters, and a borrowers ability to repay a loan may be adversely affected by factors beyond our control, such as subsequent over-leveraging of the borrower, reductions in personal incomes, and increases in unemployment. Interest-only loans,
negative amortization loans, adjustable-rate loans, reduced documentation loans, home equity lines of credit and second lien loans may involve higher than expected delinquencies and defaults. Changes in consumer behavior, bankruptcy laws, and other
laws may exacerbate loan losses. To the extent that these factors continue to negatively affect the value of, and cash flows from, our mortgage assets our operating results, liquidity, cash flows, financial condition and ability to continue as a
going concern will be adversely affected.

Mortgage insurers may not pay claims resulting in increased credit losses.

We use mortgage insurance to mitigate our risk of credit losses. We face the risk that our mortgage insurers might not have the financial ability to pay all claims
presented by us or may deny a claim if the loan is not properly serviced, has been improperly originated, is the subject of fraud, or for other reasons. Any of those events could increase our credit losses and thus adversely affect our results of
operations, financial condition, liquidity and cash flows, and ability to continue as a going concern.

A prolonged economic slowdown or a decline in
the real estate market could further harm our results of operations.

A substantial portion of our mortgage assets consist of single-family
mortgage loans or mortgage securities evidencing interests in single-family mortgage loans. Because substantially all of our loans were made to credit-impaired borrowers, the actual rates of



53



---

##### Table of Contents

delinquencies, foreclosures and losses on these loans tend to be higher during economic slowdowns. We have experienced a significant increase in
delinquencies and defaults, which has harmed and continues to harm our financial condition, results of operations, liquidity, cash flows and ability to continue as going concern. In addition, material declines in real estate values have weakened our
collateral loan-to-value ratios, have increased the risk of default by decreasing the ability of borrowers to refinance loans they are unable to sustain or to sell the mortgage property to repay the loan, and have increased the possibility of loss
if a borrower defaults. In such cases, we are subject to the risk of loss on such mortgage assets arising from borrower defaults to the extent not covered by third-party credit enhancement.

Geographic concentration of mortgage loans increases our exposure to risks in those areas.

Over-concentration in any one geographic area of our loans held for sale or underlying our mortgage securities increases our exposure to the economic risks associated with that area. Declines in the residential real
estate markets in which we are concentrated, including California and Florida, have reduced the values of the properties collateralizing our mortgages which in turn has increased the risk of delinquency, foreclosure, or losses from those loans. In
addition, increases in the unemployment rate in markets in which we are concentrated increases the likelihood that borrowers in those areas may become delinquent on their loans. To the extent that borrowers in a geographic area in which we have made
a significant number of loans become delinquent or otherwise default on such loans, the value of, and cash flows from, our mortgage securities will further decrease which will adversely affect our operating results, liquidity, cash flows, financial
condition and ability to continue as a going concern.

To the extent that we have a large number of loans in an area hit by a natural disaster, we
may suffer losses.

Standard homeowner insurance policies generally do not provide coverage for natural disasters, such as hurricanes and floods.
Furthermore, nonconforming borrowers are not likely to have special hazard insurance. To the extent that borrowers do not have insurance coverage for natural disasters, they may not be able to repair the property or may stop paying their mortgages
if the property is damaged. A natural disaster that results in a significant number of delinquencies could cause increased foreclosures and decrease our ability to recover losses on properties affected by such disasters, and that in turn could
negatively affect the value of, and cash flows from, our mortgage assets, which will adversely affect our operating results, liquidity, cash flows, financial condition and ability to continue as a going concern.

As a result of our sale of our mortgage servicing rights, we no longer possess the ability to identify and address potential or actual delinquencies and defaults
on the mortgage loans underlying our residual and subordinated securities.

We have traditionally utilized our role as servicer of our securitized
pools of mortgage loans to attempt to identify and address potential and actual borrower delinquencies and defaults. On November 1, 2007, we sold to a third party our servicing rights with respect to our securitized loans. As a result, we no
longer control the lender-borrower relationship, which may exacerbate the increase in delinquencies and defaults under such mortgage loans and the negative impact on the value and cash flows of our residual and subordinated securities resulting from
such delinquencies and defaults.

Risks Related to the Legal and Regulatory Environment in Which We Operate

Failure to qualify for an exemption from regulation as an investment company could harm our business.

The Investment Company Act does not regulate entities that are primarily engaged, directly or indirectly, in a business other than that of investing, reinvesting,
owning, holding or trading in securities, or that are primarily engaged in the business of purchasing or otherwise acquiring mortgages and other liens on and interests in real estate. Under the SECs current interpretation, in
order to qualify for the latter exemption we must maintain at least 55% of our assets directly in qualifying real estate interests and at least an additional 25% of our assets in other real estate-related assets or additional qualifying
real estate interests. Mortgage-backed securities that do not represent all the certificates issued with respect to an underlying pool of mortgages may be treated as securities separate from the underlying mortgage loans and thus may not qualify as
a qualifying real estate interest for the purposes of the 55% requirement. If we fail to qualify for an applicable exemption from the Investment Company Act, we could not operate our business efficiently under the regulatory scheme imposed by the
Investment Company Act. Accordingly, we could be required to restructure our activities which could materially adversely affect our financial condition, results of operations, liquidity, and ability to continue as a going concern.

Failure to comply with federal, state or local regulation of, or licensing requirements with respect to, our business could harm our financial condition and
ability to recommence mortgage banking operations.

Our prior mortgage lending, brokerage and loan servicing operations were subject to an
extensive body of federal, state and local laws and licensing requirements. Although we utilized systems and procedures designed to facilitate compliance, these requirements were voluminous and, in some cases, complex and subject to interpretation,
and our compliance with these requirements depended on the



54



---

##### Table of Contents

actions of a large number of employees. Borrowers experiencing foreclosure and terminated employees may make retaliatory allegations of non-compliance.
Investigations, enforcement actions, litigation, fines, penalties and liability with respect to non-compliance with these requirements may consume attention of key personnel, may adversely affect our ability to recommence mortgage lending, brokerage
or servicing operations, and may materially and adversely affect our financial condition, results of operations, liquidity and ability to continue as a going concern.

Risks Related to Our Capital Stock

The market price and trading volume of our common and preferred stock may
be volatile, which could result in substantial losses for our shareholders.

The market price of our capital stock can be highly volatile and
subject to wide fluctuations. In addition, the trading volume in our capital stock may fluctuate and cause significant price variations to occur. Investors may experience volatile returns and material losses. Some of the factors that could
negatively affect our share price or result in fluctuations in the price or trading volume of our capital stock include:



| |  |  | actual or perceived changes in our ability to continue as a going concern;
| | - |  | --------------------------------------------------------------------------



| |  |  | actual or anticipated changes in the delinquency and default rates on mortgage loans, in general, and specifically on the loans we invest in through our mortgage
securities;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | actual or anticipated changes in residential real estate values;
| | - |  | ----------------------------------------------------------------



| |  |  | actual or anticipated changes in market interest rates;
| | - |  | -------------------------------------------------------



| |  |  | actual or anticipated changes in our earnings and cash flow;
| | - |  | ------------------------------------------------------------



| |  |  | general market and economic conditions, including the operations and stock performance of our competitors;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | developments in the subprime mortgage lending industry or the financial services sector generally;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | the impact of new state or federal legislation or adverse court decisions;
| | - |  | --------------------------------------------------------------------------



| |  |  | the activities of investors who engage in short sales of our common stock;
| | - |  | --------------------------------------------------------------------------



| |  |  | actual or anticipated changes in financial estimates by securities analysts;
| | - |  | ----------------------------------------------------------------------------



| |  |  | sales, or the perception that sales could occur, of a substantial number of shares of our common stock by insiders;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | additions or departures of senior management and key personnel; and
| | - |  | -------------------------------------------------------------------



| |  |  | actions by institutional shareholders.
| | - |  | --------------------------------------

We may
issue additional shares that may cause dilution and may depress the price of our common stock.

Our charter permits our board of directors, without
shareholder approval, to:



| |  |  | authorize the issuance of additional shares of common stock or preferred stock without shareholder approval, including the issuance of shares of preferred stock
that have preference rights over the common stock with respect to dividends, liquidation, voting and other matters or shares of common stock that have preference rights over our outstanding common stock with respect to voting;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | classify or reclassify any unissued shares of common stock or preferred stock and to set the preferences, rights and other terms of the classified or reclassified
shares; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | issue additional shares of common stock or preferred stock in exchange for outstanding securities, with the consent of the holders of those securities.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------

In connection with any capital restructuring or in order to raise additional capital, we may issue, reclassify or exchange securities,
including debt instruments, preferred stock or common stock. Any of these or similar actions by us may dilute your interest in us or reduce the market price of our capital stock, or both. Our outstanding shares of preferred stock have, and any
additional series of preferred stock may also have, a preference on distribution payments that limit our ability to make a distribution to common shareholders. Because our decision to issue, reclassify or exchange securities will depend on
negotiations with third parties, market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing or nature of our future offerings. Further, market conditions could require us to accept less favorable terms
for the issuance of our securities in the future. Thus, our shareholders will bear the risk of our future offerings, reclassifications and exchanges reducing the market price of our stock and diluting their interest in us.



55



---

##### Table of Contents

Other Risks Related to our Business

You should exercise caution in reviewing our condensed consolidated financial statements.

Our condensed
consolidated financial statements have been prepared on a going concern basis of accounting which contemplates continuity of operations, realization of assets, liabilities and commitments in the normal course of business. The financial statements do
not reflect any adjustments that might result if we were unable to continue as a going concern. In light of these facts, you should exercise caution in reviewing our financial statements.

Our ability to use our net operating loss carryforwards and net unrealized built-in losses could be severely limited if transfer restrictions are not adopted or
are not effective in preventing an ownership change from occurring.

We currently have recorded a significant net deferred tax asset, before
valuation allowance, almost all of which relates to certain loss carryforwards and net unrealized built-in-losses. While we believe that it is more likely than not that we will not be able to utilize such losses in the future, the net operating loss
carryforwards and net unrealized built-in losses could provide significant future tax savings to us if we are able to use such losses. However, our ability to use these tax benefits may be impacted, restricted or eliminated due to a future ownership
change within the meaning of Section 382 of the Code. Pursuant to Section 382 of the Code, a corporation is limited in its ability to use existing net operating loss carryforwards and net unrealized built in losses once that corporation
experiences an ownership change (as that term is defined in the Code and IRS regulations). We have imposed certain transfer restrictions on our Series D-1 Preferred Stock, and have also agreed to submit an amendment to our Charter to our
shareholders for approval, to limit the transferability of our common stock in order to attempt to preserve certain of our net operating loss carryforwards and net unrealized built-in losses. Our shareholders may fail to approve this amendment.
Further, although transfer restrictions are valid under the Maryland General Corporation Law, we are not aware of any published court decisions enforcing similar transfer restrictions. Thus, a transfer could occur that would violate the transfer
restrictions, and we may be unable to enforce such transfer restrictions. Even if a court were to enforce the transfer restrictions, the Internal Revenue Service might not agree that the transfer restrictions provided a sufficient remedy with
respect to an ownership change resulting from a prohibited transfer. Further, our Board of Directors has waived, and may in the future waive, application of the transfer restrictions to certain shareholders or transfers if determined to otherwise be
in the interests of the Company. In any of these cases, despite the implementation of the transfer restrictions, an ownership change could occur that would severely limit our ability to use the tax benefits associated with the net operating loss
carryforwards and net unrealized built-in losses, which may result in higher taxable income for us (and a significantly higher tax cost as compared to the situation where these tax benefits are preserved).

Some provisions of our charter, bylaws and Maryland law may deter takeover attempts, which may limit the opportunity of our shareholders to sell their common stock
at favorable prices.

The transfer restrictions applicable or proposed to be applicable to our capital stock are complex and are designed to
preserve the value of our net operating loss carryforwards and net unrealized built-in losses for the benefit of our stockholders. The transfer restrictions may make it more difficult to acquire a significant interest in us or to effect a business
combination transaction that stockholders may perceive to be favorable. The transfer restrictions could also make it more difficult for a stockholder to replace current management because a stockholders ability to increase its voting power is
limited.

Certain additional provisions of our charter, bylaws and Maryland law could discourage, delay or prevent transactions that involve an actual or
threatened change in control, and may make it more difficult for a third party to acquire us, even if doing so may be beneficial to our shareholders. For example, our board of directors is divided into three classes with three year staggered terms
of office. This makes it more difficult for a third party to gain control of our board because a majority of directors cannot be elected at a single meeting. Further, under our charter, generally a director may only be removed for cause and only by
the affirmative vote of the holders of at least a majority of all classes of shares entitled to vote in the election for directors together as a single class. Our bylaws make it difficult for any person other than management to introduce business at
a duly called meeting requiring such other person to follow certain advance notice procedures. Finally, Maryland law provides protection for Maryland corporations against unsolicited takeover situations.



56



---

##### Table of Contents

|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

(dollars in thousands)



|                                      |  |                                |  |                            |  |                                                                            |  |                                                                                         |      
|------------------------------------- |  | ------------------------------ |  | -------------------------- |  | -------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------- | -----
|Issuer Purchases of Equity
Securities
|                                      |  | Total Numberof SharesPurchased |  | AveragePrice Paidper Share |  | Total Number ofSharesPurchased asPart of PubliclyAnnouncedPlans orPrograms |  | Approximate DollarValue of SharesThat May Yet BePurchased Underthe Plans orPrograms
(A)
|January 1, 2008  January 31, 2008    |  |                               |  |                           |  |                                                                           |  | $                                                                                       | 1,020
|February 1, 2008  February 28, 2008  |  |                               |  |                           |  |                                                                           |  | $                                                                                       | 1,020
|March 1, 2008  March 31, 2008        |  |                               |  |                           |  |                                                                           |  | $                                                                                       | 1,020



|(A) | Current report on Form 8-K was filed on October 2, 2000 announcing that the Board of Directors authorized the Company to repurchase its common shares, in an amount not to
exceed $9 million.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

To preserve liquidity, the
Companys Board of Directors has suspended the payment of dividends on its Series C Cumulative Redeemable Perpetual Preferred Stock (Series C) and its Series D1 Convertible Participating Preferred Stock (Series D1). As a
result, dividends continue to accrue on the Series C and Series D1 Preferred Stock. The Company has total accrued dividends payable related to the Series C and Series D1 Preferred Stock of $7.1 million as of March 31, 2008. All accrued and
unpaid dividends on the Companys preferred stock must be paid prior to any payments of dividends or other distributions on the Companys common stock. In addition, if at any time dividends on the Series C Preferred Stock are in arrears
for six or more quarterly periods (whether or not consecutive), the holders of the Series C Preferred Stock, voting as a single class, have the right to elect two additional directors to the Companys Board of Directors. The Company does not
expect to pay any dividends for the foreseeable future.

Dividends on the Series C Preferred Stock are payable in cash and accrue at a rate of 8.90%
annually. Accrued and unpaid dividends payable related to the Series C Preferred Stock were approximately $3.3 million as of March 31, 2008 and $4.2 million as of May 19, 2008.

Dividends on the Series D1 Preferred Stock are payable in cash and accrue at a rate of 9.00% per annum, or 13.00% per annum if any such dividends are not declared and paid when due. The dividend rate on the
Series D1 Preferred Stock increased from 9.0% to 13.0%, compounded quarterly, effective January 16, 2008 with respect to all unpaid dividends and subsequently accruing dividends. Accrued and unpaid dividends payable related to the Series D1
Preferred Stock were approximately $3.8 million as of March 31, 2008 and $4.7 million as of May 19, 2008.



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

None



|Item 5. | Other Information
|------- | -----------------

None



57



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------

Exhibit Listing



|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Document                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.40.2(1)  |  | Amendment Number Two to Master Repurchase Agreement (2007 Whole Loan), dated April 30, 2008, by and among NFI Repurchase Corporation, NMI Repurchase Corporation, Homeview Lending, Inc., NMI
Property Financing, Inc., Wachovia Bank National Association, NFI Holding Corporation, NovaStar Financial, Inc., NovaStar Mortgage Inc. and Home View Lending, Inc.                                                                                        
|            | 
|10.46.8(2)  |  | Master Repurchase Agreements Waiver, dated March 27, 2008, by and among NovaStar Mortgage, Inc., NovaStar Certificates Financing LLC, NovaStar Certificates Financing Corporation, NFI Repurchase
Corporation, NMI Repurchase Corporation, NMI Property Financing, Inc., HomeView Lending, Inc., NovaStar Financial, Inc., NFI Holding Corporation, Wachovia Bank, N.A. and Wachovia Investment Holdings, LLC.                                           
|            | 
|10.46.9(3)  |  | Master Repurchase Agreements Waiver, dated April 30, 2008, by and among NovaStar Mortgage, Inc., NovaStar Certificates Financing LLC, NovaStar Certificates Financing Corporation, NFI Repurchase
Corporation, NMI Repurchase Corporation, NMI Property Financing, Inc., HomeView Lending, Inc., NovaStar Financial, Inc., NFI Holding Corporation, Wachovia Bank, N.A. and Wachovia Investment Holdings, LLC.                                           
|            | 
|10.46.10(4) |  | Facility Termination, Claim Settlement and Release, dated May 9, 2008, by and among NovaStar Mortgage, Inc., NovaStar Certificates Financing LLC, NovaStar Certificates Financing Corporation, NFI
Repurchase Corporation, NMI Repurchase Corporation, NMI Property Financing, Inc., HomeView Lending, Inc., NovaStar Financial, Inc., NFI Holding Corporation, Wachovia Bank, N.A., Wachovia Capital Markets, LLC and Wachovia Investment Holdings, LLC.
|            | 
|10.53(5)    |  | Forbearance Agreement, dated April 29, 2008, by and among NovaStar Mortgage, Inc., NovaStar Financial, Inc., The Bank of New York Trust Company, National Association, NovaStar Capital Trust I,
W. Lance Anderson, Rodney E. Schwatken, Todd M. Phillips, Taberna Preferred Funding I, Ltd., and Taberna Preferred Funding II, Ltd.                                                                                                                     
|            | 
|10.54(6)    |  | Forbearance Agreement, dated April 29, 2008, by and among NovaStar Mortgage, Inc., NovaStar Financial, Inc., The Bank of New York Trust Company, National Association, NovaStar Capital Trust I,
W. Lance Anderson, Rodney E. Schwatken, Todd M. Phillips, Kodiak CDO I, Ltd. and Kodiak CDO II, Ltd.                                                                                                                                                    
|            | 
|10.55       |  | Confidential Settlement Term Sheet Agreement, dated March 17, 2008, between American Interbanc Mortgage LLC, NovaStar Financial, Inc., NovaStar Mortgage, Inc., NFI Holding Corp., and NovaStar
Home Mortgage, Inc.                                                                                                                                                                                                                                      
|            | 
|11.1(7)     |  | Statement Regarding Computation of Per Share Earnings                                                                                                                                                                                                                                                                                                                                                                                                    
|            | 
|31.1        |  | Chief Executive Officer Certification - Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                    
|            | 
|31.2        |  | Principal Financial Officer Certification - Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                
|            | 
|32.1        |  | Chief Executive Officer Certification - Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                    
|            | 
|32.2        |  | Principal Financial Officer Certification - Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                



|(1) | Incorporated by reference to Exhibit 10.4 to Form 8-K filed by the Registrant with the SEC on May 5, 2008.
|--- | ----------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to Exhibit 10.1 to Form 8-K filed by the Registrant with the SEC on March 28, 2008.
|--- | -------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to Exhibit 10.3 to Form 8-K filed by the Registrant with the SEC on May 5, 2008.
|--- | ----------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to Exhibit 10.1 to Form 8-K filed by the Registrant with the SEC on May 13, 2008.
|--- | -----------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to Exhibit 10.1 to Form 8-K filed by the Registrant with the SEC on May 5, 2008.
|--- | ----------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to Exhibit 10.2 to Form 8-K filed by the Registrant with the SEC on May 5, 2008.
|--- | ----------------------------------------------------------------------------------------------------------

|(7) | See Note 15 to the condensed consolidated financial statements.
|--- | ---------------------------------------------------------------



58



---

##### Table of Contents

SIGNATURES

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

NOVASTAR FINANCIAL, INC.



|                   |  |                                                                                  
|------------------ |  | ---------------------------------------------------------------------------------
|DATE: May 19, 2008 |  | /s/ W. Lance Anderson                                                            
|                   |  | W. Lance Anderson, Chairman of the Board of Directors
and Chief Executive Officer
|                   |  | (Principal Executive Officer)                                                    
|                   | 
|DATE: May 19, 2008 |  | /s/ Rodney E. Schwatken                                                          
|                   |  | Rodney E. Schwatken, Chief Financial
Officer                                     
|                   |  | (Principal Financial Officer)                                                    



59