##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



FORM 10-Q



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



For the quarterly period ended March 31, 2004.



OR



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



For the Transition Period From
 to



---



Commission File Number
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)



(816) 237-7000

Registrants telephone number, including area code:



---



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 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 an accelerated filer (as
defined in Exchange Act Rule 12b-2).

Yes x No ̈



The number of shares of the
registrants common stock outstanding on May 6, 2004 was 24,993,465.



---



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.



FORM 10-Q

Quarter Ended March 31, 2004



|        |  |                                                                                       |  |   
|------- |  | ------------------------------------------------------------------------------------- |  | --
|Part I  |  | Financial Information                                                                 |  |   
|        |  |                                                                                      
|Item 1. |  | Consolidated Financial Statements (unaudited):                                        |  |   
|        |  | Balance Sheets                                                                        |  | 1 
|        |  | Statements of Income                                                                  |  | 2 
|        |  | Statements of Cash Flows                                                              |  | 3 
|        |  | Notes to Consolidated Financial Statements                                            |  | 5 
|        |  |                                                                                      
|Item 2. |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 11
|        |  | Table 1, Nonconforming Loan Originations                                              |  | 19
|        |  | Table 2, Carrying Value of Mortgage Loans                                             |  | 20
|        |  | Table 3, Valuation of Individual Mortgage Securities and Assumptions                  |  | 21
|        |  | Table 4, Short-term Financing Resources                                               |  | 25
|        |  | Table 5, Mortgage Securities Interest Analysis                                        |  | 27
|        |  | Table 6, Mortgage Portfolio Management Net Interest Income Analysis                   |  | 28
|        |  | Table 7, Quarterly Activity  Allowance for Credit Losses                             |  | 29
|        |  | Table 8, Gains on Sales of Mortgage Assets and Losses on Derivative Instruments       |  | 30
|        |  | Table 9, Mortgage Loan Sales and Securitizations                                      |  | 31
|        |  | Table 10, General and Administrative Expenses                                         |  | 32
|        |  | Table 11, Wholesale Loan Costs of Production, as a Percent of Principal               |  | 33
|        |  | Table 12, Summary of Servicing Operations                                             |  | 33
|        |  | Table 13, Taxable Net Income                                                          |  | 34
|        |  | Table 14, Contractual Obligations                                                     |  | 36
|        |  |                                                                                      
|Item 3. |  | Quantitative and Qualitative Disclosures about Market Risk                            |  | 37
|        |  | Table 15, Interest Rate Sensitivity  Income                                          |  | 37
|        |  | Table 16, Interest Rate Sensitivity  Market Value                                    |  | 38
|        |  | Table 17, Interest Rate Risk Management Contracts                                     |  | 39
|        |  |                                                                                      
|Item 4. |  | Controls and Procedures                                                               |  | 39
|        |  |                                                                                      
|Part II |  | Other Information                                                                     |  |   
|        |  |                                                                                      
|Item 1. |  | Legal Proceedings                                                                     |  | 40
|        |  |                                                                                      
|Item 2. |  | Changes in Securities and Use of Proceeds and Issuer Purchases of Equity Securities   |  | 40
|        |  |                                                                                      
|Item 3. |  | Defaults Upon Senior Securities                                                       |  | 40
|        |  |                                                                                      
|Item 4. |  | Submission of Matters to a Vote of Security Holders                                   |  | 40
|        |  |                                                                                      
|Item 5. |  | Other Information                                                                     |  | 40
|        |  |                                                                                      
|Item 6. |  | Exhibits and Reports on Form 8-K                                                      |  | 41
|        |  |                                                                                      
|        |  | Signatures                                                                            |  | 42





---

##### Table of Contents

PART I. FINANCIAL INFORMATION



NOVASTAR FINANCIAL, INC.



CONSOLIDATED BALANCE SHEETS

(unaudited; dollars in thousands, except share amounts)



|                                                                                    |  |                |           |   |                   |   |           |  
|----------------------------------------------------------------------------------- |  | -------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                    |  | March 31, 2004 |           |   | December 31, 2003 |  
|Assets                                                                              |  |                |           |   |                   |   |           |  
|Cash and cash equivalents                                                           |  | $              | 197,861   |   |                   | $ | 118,180   |  
|Mortgage loans  held-for-sale                                                      |  |                | 777,237   |   |                   |   | 697,992   |  
|Mortgage loans  held-in-portfolio                                                  |  |                | 83,931    |   |                   |   | 94,717    |  
|Mortgage securities  available-for-sale                                            |  |                | 404,003   |   |                   |   | 382,287   |  
|Mortgage servicing rights                                                           |  |                | 23,863    |   |                   |   | 19,685    |  
|Servicing related advances                                                          |  |                | 19,185    |   |                   |   | 19,281    |  
|Deposits with derivative instrument counterparties, net                             |  |                | 16,861    |   |                   |   | 19,492    |  
|Property and equipment, net                                                         |  |                | 13,980    |   |                   |   | 14,537    |  
|Accrued interest receivable                                                         |  |                | 3,387     |   |                   |   | 3,739     |  
|Assets acquired through foreclosure                                                 |  |                | 3,241     |   |                   |   | 3,192     |  
|Other assets                                                                        |  |                | 40,278    |   |                   |   | 26,855    |  
|                                                                                    |  |                |           |   |                   |   |           |  
|Total assets                                                                        |  | $              | 1,583,827 |   |                   | $ | 1,399,957 |  
|                                                                                    |  |                |           |   |                   |   |           |  
|Liabilities and Stockholders Equity                                                |  |                |           |   |                   |   |           |  
|Liabilities:                                                                        |  |                |           |   |                   |   |           |  
|Short-term borrowings secured by mortgage loans                                     |  | $              | 714,061   |   |                   | $ | 639,852   |  
|Short-term borrowings secured by mortgage securities                                |  |                | 167,909   |   |                   |   | 232,684   |  
|Asset-backed bonds secured by mortgage loans                                        |  |                | 79,044    |   |                   |   | 89,384    |  
|Asset-backed bonds secured by mortgage securities                                   |  |                | 161,274   |   |                   |   | 43,596    |  
|Accounts payable and other liabilities                                              |  |                | 58,937    |   |                   |   | 63,658    |  
|Dividends payable                                                                   |  |                | 33,480    |   |                   |   | 30,559    |  
|                                                                                    |  |                |           |   |                   |   |           |  
|Total liabilities                                                                   |  |                | 1,214,705 |   |                   |   | 1,099,733 |  
|                                                                                    |  |               
|Commitments and contingencies                                                       |  |                |           |   |                   |   |           |  
|Stockholders equity:                                                               |  |                |           |   |                   |   |           |  
|Capital stock, $0.01 par value, 50,000,000 shares authorized:                       |  |                |           |   |                   |   |           |  
|Common stock, 24,800,174 and 24,447,315 shares issued and outstanding, respectively |  |                | 248       |   |                   |   | 245       |  
|Preferred stock, 2,990,000 issued and outstanding                                   |  |                | 30        |   |                   |   |          |  
|Additional paid-in capital                                                          |  |                | 318,163   |   |                   |   | 231,294   |  
|Accumulated deficit                                                                 |  |                | (19,787   | ) |                   |   | (15,522   | )
|Accumulated other comprehensive income                                              |  |                | 71,408    |   |                   |   | 85,183    |  
|Other                                                                               |  |                | (940      | ) |                   |   | (976      | )
|                                                                                    |  |                |           |   |                   |   |           |  
|Total stockholders equity                                                          |  |                | 369,122   |   |                   |   | 300,224   |  
|                                                                                    |  |                |           |   |                   |   |           |  
|Total liabilities and stockholders equity                                          |  | $              | 1,583,827 |   |                   | $ | 1,399,957 |  
|                                                                                    |  |                |           |   |                   |   |           |  



See accompanying notes
to consolidated financial statements.



1



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.



CONSOLIDATED STATEMENTS OF INCOME

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



|                                                                   |  |                                     |         |   |      |   |        |  
|------------------------------------------------------------------ |  | ----------------------------------- | ------- | - | ---- | - | ------ | -
|                                                                   |  | For the Three MonthsEnded March 31, |        
|                                                                   |  | 2004                                |         |   | 2003 |  
|Interest income:                                                   |  |                                     |         |   |      |   |        |  
|Mortgage securities                                                |  | $                                   | 33,212  |   |      | $ | 18,318 |  
|Mortgage loans held-for-sale                                       |  |                                     | 15,116  |   |      |   | 17,831 |  
|Mortgage loans held-in-portfolio                                   |  |                                     | 2,047   |   |      |   | 3,167  |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Total interest income                                              |  |                                     | 50,375  |   |      |   | 39,316 |  
|Interest expense:                                                  |  |                                     |         |   |      |   |        |  
|Short-term borrowings secured by mortgage loans                    |  |                                     | 4,755   |   |      |   | 5,466  |  
|Short-term borrowings secured by mortgage securities               |  |                                     | 1,192   |   |      |   | 560    |  
|Asset-backed bonds secured by mortgage loans                       |  |                                     | 364     |   |      |   | 767    |  
|Asset-backed bonds secured by mortgage securities                  |  |                                     | 2,348   |   |      |   | 1,183  |  
|Net settlements of derivative instruments used in cash flow hedges |  |                                     | 2,062   |   |      |   | 2,653  |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Total interest expense                                             |  |                                     | 10,721  |   |      |   | 10,629 |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Net interest income before credit (losses) recoveries              |  |                                     | 39,654  |   |      |   | 28,687 |  
|Credit (losses) recoveries                                         |  |                                     | (146    | ) |      |   | 92     |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Net interest income                                                |  |                                     | 39,508  |   |      |   | 28,779 |  
|Gains on sales of mortgage assets                                  |  |                                     | 51,780  |   |      |   | 29,443 |  
|Losses on derivative instruments                                   |  |                                     | (25,398 | ) |      |   | (9,149 | )
|Fee income                                                         |  |                                     | 45,519  |   |      |   | 14,517 |  
|Premiums for mortgage loan insurance                               |  |                                     | (626    | ) |      |   | (779   | )
|Other income, net                                                  |  |                                     | 971     |   |      |   | 183    |  
|General and administrative expenses:                               |  |                                     |         |   |      |   |        |  
|Compensation and benefits                                          |  |                                     | 43,826  |   |      |   | 18,805 |  
|Loan expense                                                       |  |                                     | 14,585  |   |      |   | 6,557  |  
|Office administration                                              |  |                                     | 10,260  |   |      |   | 4,943  |  
|Travel and public relations                                        |  |                                     | 7,212   |   |      |   | 2,990  |  
|Professional and outside services                                  |  |                                     | 2,382   |   |      |   | 1,514  |  
|Other                                                              |  |                                     | 2,118   |   |      |   | 1,085  |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Total general and administrative expenses                          |  |                                     | 80,383  |   |      |   | 35,894 |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Income before income tax expense                                   |  |                                     | 31,371  |   |      |   | 27,100 |  
|Income tax expense                                                 |  |                                     | 446     |   |      |   | 4,141  |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Net income                                                         |  |                                     | 30,925  |   |      |   | 22,959 |  
|Dividends on preferred shares                                      |  |                                     | (1,275  | ) |      |   |       |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Net income available to common shareholders                        |  | $                                   | 29,650  |   |      | $ | 22,959 |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Basic earnings per share                                           |  | $                                   | 1.20    |   |      | $ | 1.09   |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Diluted earnings per share                                         |  | $                                   | 1.17    |   |      | $ | 1.07   |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Weighted average basic shares outstanding                          |  |                                     | 24,655  |   |      |   | 21,002 |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Weighted average diluted shares outstanding                        |  |                                     | 25,274  |   |      |   | 21,528 |  
|                                                                   |  |                                     |         |   |      |   |        |  
|Dividends declared per common share                                |  | $                                   | 1.35    |   |      | $ | 1.29   |  
|                                                                   |  |                                     |         |   |      |   |        |  



See accompanying notes
to consolidated financial statements.



2



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; in thousands)



|                                                                                                  |  |                                     |            |   |      |   |            |  
|------------------------------------------------------------------------------------------------- |  | ----------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                                                                  |  | For the Three Months EndedMarch 31, |           
|                                                                                                  |  | 2004                                |            |   | 2003 |  
|Cash flows from operating activities:                                                             |  |                                     |            |   |      |   |            |  
|Net income                                                                                        |  | $                                   | 30,925     |   |      | $ | 22,959     |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities:       |  |                                     |            |   |      |   |            |  
|Amortization of premiums on mortgage assets                                                       |  |                                     | 214        |   |      |   | 274        |  
|Amortization of mortgage servicing rights                                                         |  |                                     | 3,283      |   |      |   | 1,726      |  
|Accretion of available-for-sale securities                                                        |  |                                     | (22,860    | ) |      |   | (18,318    | )
|Amortization of deferred debt issuance costs                                                      |  |                                     | 873        |   |      |   | 115        |  
|Forgiveness of founders promissory notes                                                         |  |                                     | 35         |   |      |   | 35         |  
|Credit losses (recoveries)                                                                        |  |                                     | 146        |   |      |   | (92        | )
|Proceeds from sale of mortgage loans held-for-sale in securitizations                             |  |                                     | 1,630,178  |   |      |   | 1,024,031  |  
|Proceeds from sale of mortgage loans held-for-sale to third parties                               |  |                                     | 17,782     |   |      |   | 294,604    |  
|Originations and purchases of mortgage loans held-for-sale                                        |  |                                     | (1,779,752 | ) |      |   | (1,076,306 | )
|Repayments of mortgage loans held-for-sale                                                        |  |                                     | 2,477      |   |      |   | 7,953      |  
|Gains on sales of mortgage assets                                                                 |  |                                     | (51,780    | ) |      |   | (29,443    | )
|Losses on derivative instruments                                                                  |  |                                     | 25,398     |   |      |   | 9,149      |  
|Compensation recognized under stock option plan                                                   |  |                                     | 414        |   |      |   | 325        |  
|Depreciation expense                                                                              |  |                                     | 1,325      |   |      |   | 661        |  
|Changes in:                                                                                       |  |                                     |            |   |      |   |            |  
|Other assets                                                                                      |  |                                     | (18,589    | ) |      |   | (13,215    | )
|Other liabilities                                                                                 |  |                                     | (1,134     | ) |      |   | 3,625      |  
|                                                                                                  |  |                                     |            |   |      |   |            |  
|Net cash (used in) provided by operating activities                                               |  |                                     | (161,065   | ) |      |   | 228,083    |  
|Cash flows from investing activities:                                                             |  |                                     |            |   |      |   |            |  
|Mortgage loan repaymentsheld-in-portfolio                                                        |  |                                     | 9,442      |   |      |   | 11,593     |  
|Proceeds from paydowns on available-for-sale securities                                           |  |                                     | 61,524     |   |      |   | 37,661     |  
|Proceeds from sales of assets acquired through foreclosure                                        |  |                                     | 1,476      |   |      |   | 1,115      |  
|                                                                                                  |  |                                     |            |   |      |   |            |  
|Net cash provided by investing activities                                                         |  |                                     | 72,442     |   |      |   | 50,369     |  
|Cash flows from financing activities:                                                             |  |                                     |            |   |      |   |            |  
|Payments on asset-backed bonds                                                                    |  |                                     | (47,560    | ) |      |   | (28,266    | )
|Proceeds from issuance of asset-backed bonds                                                      |  |                                     | 154,025    |   |      |   |           |  
|Change in short-term borrowings                                                                   |  |                                     | 9,434      |   |      |   | (242,232   | )
|Proceeds from issuance of capital stock and exercise of equity instruments, net of offering costs |  |                                     | 83,224     |   |      |   | 233        |  
|Dividends paid on preferred stock                                                                 |  |                                     | (1,275     | ) |      |   |           |  
|Dividends paid on common stock                                                                    |  |                                     | (29,544    | ) |      |   | (20,234    | )
|                                                                                                  |  |                                     |            |   |      |   |            |  
|Net cash provided by (used in) financing activities                                               |  |                                     | 168,304    |   |      |   | (290,499   | )
|                                                                                                  |  |                                     |            |   |      |   |            |  
|Net increase (decrease) in cash and cash equivalents                                              |  |                                     | 79,681     |   |      |   | (12,047    | )
|Cash and cash equivalents, beginning of period                                                    |  |                                     | 118,180    |   |      |   | 79,742     |  
|                                                                                                  |  |                                     |            |   |      |   |            |  
|Cash and cash equivalents, end of period                                                          |  | $                                   | 197,861    |   |      | $ | 67,695     |  
|                                                                                                  |  |                                     |            |   |      |   |            |  



Continued



3



---

##### Table of Contents

|                                                                    |  |   |        |  |   |       
|------------------------------------------------------------------- |  | - | ------ |  | - | ------
|Supplemental disclosure of cash flow information:                   |  |   |        |  |   |       
|Cash paid for interest                                              |  | $ | 10,290 |  | $ | 12,989
|                                                                    |  |   |        |  |   |       
|Cash paid for income taxes                                          |  | $ | 5,921  |  | $ | 53    
|                                                                    |  |   |        |  |   |       
|Cash received on mortgage securities with no cost basis             |  | $ | 10,352 |  | $ |      
|                                                                    |  |   |        |  |   |       
|Non-cash operating and investing activities:                        |  |   |        |  |   |       
|Retention of mortgage servicing rights                              |  | $ | 7,461  |  | $ | 4,273 
|                                                                    |  |   |        |  |   |       
|Assets acquired through foreclosure                                 |  | $ | 1,323  |  | $ | 1,387 
|                                                                    |  |   |        |  |   |       
|Securities retained in securitizations                              |  | $ | 82,785 |  | $ | 68,665
|                                                                    |  |   |        |  |   |       
|Dividend reinvestment plan program                                  |  | $ | 1,016  |  | $ |      
|                                                                    |  |   |        |  |   |       
|Restricted stock issued in satisfaction of prior year accrued bonus |  | $ | 1,816  |  | $ |      
|                                                                    |  |   |        |  |   |       



Concluded



See accompanying notes to consolidated financial statements.



4



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2004 (Unaudited)



Note 1. Financial Statement Presentation



The consolidated financial statements as of March 31, 2004 and for the
periods ended March 31, 2004 and 2003 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 consolidated financial statements. Certain
reclassifications to prior year amounts have been made to conform to current year presentation.



The consolidated financial statements should be read in conjunction with Managements Discussion and Analysis of Financial Condition and Results of
Operations and the consolidated financial statements of NovaStar Financial and the notes thereto, included in NovaStar Financials annual report to shareholders and annual report on Form 10-K for the fiscal year ended December 31, 2003.



The consolidated financial statements of NovaStar Financial
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 was party to limited liability company agreements
(LLCs), formed to facilitate the operation of retail mortgage broker businesses as branch affiliates. The LLC agreements provided for initial capitalization and membership interests of 99.9% to each branch manager and 0.1% to the
Company. Prior to 2004, the Company accounted for its interest in the LLC agreements using the equity method of accounting. During February 2004, the Company notified the branch managers of the limited liability companies that the Company was
terminating these agreements effective January 1, 2004. Continuing branches that formerly operated under these agreements became operating units of the Company and their financial results are included in the consolidated financial statements. The
inclusion resulted in expected increases in general and administrative expenses, which were substantially offset by increases in related fee income. See Note 9 for Consolidated Pro Forma Statements of Income.



Additionally, first quarter 2003 results were restated related to the
Companys adoption of the preferable fair value recognition provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation under the modified prospective transition method selected
by the Company as described in SFAS No. 148, Accounting for Stock-Based Compensation  Transition and Disclosure. Refer to Note 3.



Note 2. New Accounting Pronouncement



In March 2004, SEC Staff Accounting Bulletin (SAB) No. 105, Application of Accounting Principles to Loan Commitments was released. This
release summarizes the SEC staff position regarding the application of accounting principles generally accepted in the United States of America to loan commitments accounted for as derivative instruments. The Company accounts for interest rate lock
commitments issued on mortgage loans that will be held for sale as derivative instruments. Consistent with SAB No. 105, the Company considers the fair value of these commitments to be zero at the commitment date, with subsequent changes in fair
value determined solely on changes in market interest rates. As of March 31, 2004, the Company had interest rate lock commitments on mortgage loans with principal balances of $260 million, the fair value of which was $(150,000).



Note 3. Stock Based Compensation



The Companys 1996 Stock Option Plan provides for the grant of
qualified incentive stock options (ISOs), non-qualified stock options (NQSOs), deferred stock, restricted stock, performance shares, stock appreciation rights, limited stock awards and dividend equivalent rights (DERs). Prior to 2003, the Company
accounted for those plans under the recognition and measurement provisions of APB Opinion No. 25, Accounting for Stock Issued to Employees (APB No. 25) and related interpretations. Effective January 1, 2003, the Company adopted the
preferable fair value recognition provisions of SFAS No. 123. Under the modified prospective transition method selected by the Company as described in SFAS No. 148, compensation cost recognized for the three months ended March 31, 2003 is the same
as that which would have been recognized had the fair value method of SFAS No. 123 been applied from its original effective date.



As a result of adopting SFAS No. 123 and SFAS No. 148, our first quarter 2003 results were restated to reflect the impact of the adoption of the fair
value method under SFAS 123. For the quarter ended March 31, 2003, the impact of this restatement on compensation and benefits, within general and administrative expenses, was a decrease of approximately $637,000, resulting in a positive impact to
net income in the same amount. The income per share impact of this restatement was an increase of $0.03 per share for the three months ended March 31, 2003.



5



---

##### Table of Contents

Note 4. Loan Securitizations



On January 14, 2004, NovaStar Mortgage delivered $479.8 million in loans collateralizing NMFT Series 2003-4. On March 11,
2004, NovaStar Mortgage executed a securitization transaction accounted for as sales of loans (NMFT Series 2004-1). In addition, derivative instruments with a fair value of $(192,000) and $(13.8) million were transferred into the 2003-4 and 2004-1
trusts, respectively. These instruments serve to reduce interest rate risk to the bondholders. Details of these transactions are as follows (dollars in thousands):



|                       |  |                                    |           |                                             |   |                                     |  |                    |           |  |   |       
|---------------------- |  | ---------------------------------- | --------- | ------------------------------------------- | - | ----------------------------------- |  | ------------------ | --------- |  | - | ------
|                       |  | Value of Asset-Backed Bonds Issued |           | Economic ResidualValue as of March 31, 2004 |   | Principal Balanceof Collateral Sold |  | Net GainRecognized
|NMFT Series 2003-4 (A) |  | $                                  | 1,482,000 |                                             | $ | 66,668                              |  | $                  | 479,810   |  | $ | 9,015 
|NMFT Series 2004-1 (B) |  | $                                  | 1,727,250 |                                             | $ | 62,295                              |  | $                  | 1,222,848 |  | $ | 42,077

---

|(A) | On November 20, 2003, $1.0 billion in loans collateralizing NMFT Series 2003-4 were delivered with a gain of $22.0 million recognized.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(B) | On April 14, 2004, the remaining $527.2 million in loans collateralizing NMFT Series 2004-1 were delivered with a gain of $18.3 million recognized. We received $527.2 million in
proceeds on April 14, 2004, which was held in escrow by the trustee.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Note 5. Mortgage Securities  Available-for-Sale



Available-for-sale mortgage securities consisted of the Companys investment in the interest-only, prepayment penalty and other subordinated securities that the trust issued. The primary bonds were sold to parties independent of the
Company. Management estimates their fair value by discounting the expected future cash flow of the collateral and bonds. The average yield on mortgage securities is the interest income for the year as a percentage of the average fair market value on
mortgage securities. The cost basis, unrealized gains and losses and estimated fair value and average yield of mortgage securities as of March 31, 2004 and December 31, 2003 were as follows (dollars in thousands):



|                        |  |            |         |                  |        |                     |  |              |       |  |   |         |  |      |  
|----------------------- |  | ---------- | ------- | ---------------- | ------ | ------------------- |  | ------------ | ----- |  | - | ------- |  | ---- | -
|                        |  | Cost Basis |         | Gross Unrealized |        | EstimatedFair Value |  | AverageYield |      
|                        |  |            | Gains   |                  | Losses |                     | 
|As of March 31, 2004    |  | $          | 331,722 |                  | $      | 77,861              |  | $            | 5,580 |  | $ | 404,003 |  | 33.8 | %
|As of December 31, 2003 |  |            | 294,562 |                  |        | 87,826              |  |              | 101   |  |   | 382,287 |  | 34.3 |  



6



---

##### Table of Contents

The following table is a rollforward of our mortgage securities from January 1, 2003 to March 31, 2004
(in thousands).



|                                               |  |      |          |   |                     |   |         |                                          |  |   |          |  
|---------------------------------------------- |  | ---- | -------- | - | ------------------- | - | ------- | ---------------------------------------- |  | - | -------- | -
|                                               |  | Cost |          |   | Net unrealized gain |   |         | Estimated fairvalue ofmortgagesecurities | 
|As of January 1, 2003                          |  | $    | 102,665  |   |                     | $ | 76,214  |                                          |  | $ | 178,879  |  
|                                               |  |      |          |   |                     |   |         |                                          |  |   |          |  
|Increases (decreases) to mortgage securities:  |  |      |          |   |                     |   |         |                                          |  |   |          |  
|New securities retained in securitizations     |  |      | 292,675  |   |                     |   | 7,077   |                                          |  |   | 299,752  |  
|Accretion of income                            |  |      | 98,804   |   |                     |   |        |                                          |  |   | 98,804   |  
|Proceeds from paydowns of securities           |  |      | (199,582 | ) |                     |   |        |                                          |  |   | (199,582 | )
|Mark-to-market value adjustment                |  |      |         |   |                     |   | 4,434   |                                          |  |   | 4,434    |  
|                                               |  |      |          |   |                     |   |         |                                          |  |   |          |  
|Net increase to mortgage securities            |  |      | 191,897  |   |                     |   | 11,511  |                                          |  |   | 203,408  |  
|                                               |  |      |          |   |                     |   |         |                                          |  |   |          |  
|As of December 31, 2003                        |  | $    | 294,562  |   |                     | $ | 87,725  |                                          |  | $ | 382,287  |  
|                                               |  |      |          |   |                     |   |         |                                          |  |   |          |  
|Increases (decreases) to mortgage securities:  |  |      |          |   |                     |   |         |                                          |  |   |          |  
|New securities retained in securitizations (A) |  |      | 82,785   |   |                     |   | 2,485   |                                          |  |   | 85,270   |  
|Accretion of income                            |  |      | 33,212   |   |                     |   |        |                                          |  |   | 33,212   |  
|Proceeds from paydowns of securities           |  |      | (78,837  | ) |                     |   |        |                                          |  |   | (78,837  | )
|Mark-to-market value adjustment                |  |      |         |   |                     |   | (17,929 | )                                        |  |   | (17,929  | )
|                                               |  |      |          |   |                     |   |         |                                          |  |   |          |  
|Net increase (decrease) to mortgage securities |  |      | 37,160   |   |                     |   | (15,444 | )                                        |  |   | 21,716   |  
|                                               |  |      |          |   |                     |   |         |                                          |  |   |          |  
|As of March 31, 2004                           |  | $    | 331,722  |   |                     | $ | 72,281  |                                          |  | $ | 404,003  |  
|                                               |  |      |          |   |                     |   |         |                                          |  |   |          |  

---

|(A) | See Note 4 for further discussion.
|--- | ----------------------------------



|Note 6. | Issuance of Capital Stock
|------- | -------------------------



The Company sold 230,589 shares of its common stock during the three months ended March 31, 2004 under the Direct Purchase and Dividend
Reinvestment Plan. Net proceeds of $11.7 million were raised under these sales of common stock.



On January 16, 2004, the Company sold 2.6 million shares of Series C Cumulative Redeemable Perpetual Preferred Stock, raising $62.9 million in net
proceeds. The shares have a liquidation value of $25.00 per share and will pay an annual coupon of 8.90%. On February 6, 2004, the underwriters exercised their options for 390,000 shares in over-allotments resulting in net proceeds of $9.2 million.



|Note 7. | Comprehensive Income
|------- | --------------------



Comprehensive income includes net income and revenues, expenses, gains and losses that are not included in net income. Following is a summary of
comprehensive income for the three months ended March 31, 2004 and 2003 (in thousands).



|                                                                                            |  |                                      |         |   |      |   |        |  
|------------------------------------------------------------------------------------------- |  | ------------------------------------ | ------- | - | ---- | - | ------ | -
|                                                                                            |  | For the Three Months Ended March 31, |        
|                                                                                            |  | 2004                                 |         |   | 2003 |  
|Net income                                                                                  |  | $                                    | 30,925  |   |      | $ | 22,959 |  
|Other comprehensive income                                                                  |  |                                      |         |   |      |   |        |  
|Change in unrealized gain on available-for-sale securities, net of income taxes             |  |                                      | (15,444 | ) |      |   | 13,254 |  
|Change in unrealized loss on derivative instruments used in cash flow hedges                |  |                                      | (393    | ) |      |   | (1,005 | )
|Net settlements of derivative instruments used in cash flow hedges reclassified to earnings |  |                                      | 2,088   |   |      |   | 2,679  |  
|Other amortization                                                                          |  |                                      | (26     | ) |      |   | (26    | )
|                                                                                            |  |                                      |         |   |      |   |        |  
|Comprehensive income                                                                        |  | $                                    | 17,150  |   |      | $ | 37,861 |  
|                                                                                            |  |                                      |         |   |      |   |        |  



7



---

##### Table of Contents

|Note 8. | NovaStar NIMS 2004-N1
|------- | ---------------------



On February 19, 2004, the Company issued asset-backed bonds in the amount of $156.6 million secured by the interest only, prepayment penalty and
subordinated mortgage securities of NMFT 2003-3 and NMFT 2003-4 as a means for long-term financing. The mortgage securities are recorded as assets of the Company and the asset-backed bonds are recorded as debt. The performance of the mortgage loan
collateral underlying these securities directly affects the performance of the 2004-N1 bond. The interest rate is fixed at 4.458% and the estimated weighted average months to maturity is based on estimates and assumptions made by management. The
actual maturity may differ from expectations.



|Note 9. | Pro Forma 2003 Statements of Income
|------- | -----------------------------------



As discussed in Note 1, the LLC agreements were terminated effective January 1, 2004. Continuing branches that formerly operated under these agreements
became operating units of the Company and their financial results are included in the consolidated financial statements. The inclusion resulted in expected increases in general and administrative expenses, which were substantially offset by
increases in related fee income. The Company did not purchase any assets or liabilities as a result of these branches becoming operating units. The following table compares first quarter of 2003 as reported to Pro Forma first quarter of 2003 as if
the LLCs had been operating units of the Company (in thousands).



|                                    |  |                                          |        |   |           |   |        |  
|----------------------------------- |  | ---------------------------------------- | ------ | - | --------- | - | ------ | -
|                                    |  | For the Three MonthsEnded March 31, 2003 |       
|                                    |  | Actual                                   |        |   | Pro Forma |  
|Net interest income                 |  | $                                        | 28,779 |   |           | $ | 28,779 |  
|Gains on sales of mortgage assets   |  |                                          | 29,443 |   |           |   | 31,171 |  
|Fee income                          |  |                                          | 14,517 |   |           |   | 37,731 |  
|Other expense, net                  |  |                                          | (9,745 | ) |           |   | (9,745 | )
|General and administrative expenses |  |                                          | 35,894 |   |           |   | 62,021 |  
|                                    |  |                                          |        |   |           |   |        |  
|Income before income tax expense    |  |                                          | 27,100 |   |           |   | 25,915 |  
|Income tax expense                  |  |                                          | 4,141  |   |           |   | 3,680  |  
|                                    |  |                                          |        |   |           |   |        |  
|Net income                          |  | $                                        | 22,959 |   |           | $ | 22,235 |  
|                                    |  |                                          |        |   |           |   |        |  
|Basic earnings per share            |  | $                                        | 1.09   |   |           | $ | 1.06   |  
|                                    |  |                                          |        |   |           |   |        |  
|Diluted earnings per share          |  | $                                        | 1.07   |   |           | $ | 1.03   |  
|                                    |  |                                          |        |   |           |   |        |  



|Note 10. | Segment Reporting
|-------- | -----------------



The Company reviews, manages and operates its business in three segments. These business segments are: mortgage portfolio management, mortgage lending and
loan servicing and branch operations. Mortgage portfolio management operating results are driven from the income generated on the assets we manage less associated management costs. Mortgage lending and loan servicing operations include the
marketing, underwriting and funding of loan production. Servicing operations represent the income and costs to service our on and off -balance sheet loans. Branch operations include the collective income generated by NovaStar Home Mortgage brokers
and the associated operating costs. Also, the corporate-level income and costs to support the NHMI branches are represented in our branch operations segment. As discussed in Note 1 and Note 9, the LLC agreements were terminated effective January 1,
2004. Continuing branch operations that formerly operated under these agreements became operating units of the Company and their financial results are included in the consolidated financial statements. Following is a summary of the operating results
of the Companys primary operating units for the three months ended March 31, 2004 and 2003 (in thousands).



8



---

##### Table of Contents

Three Months Ended March 31, 2004

---



|                                         |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  
|---------------------------------------- |  | --------------------------- | ------ | - | --------------------------------- | - | ------- | ---------------- |  | - | ------------ | - |  | ----- | ------ | - |  | - | ------- | -
|                                         |  | MortgagePortfolioManagement |        |   | Mortgage Lendingand LoanServicing |   |         | BranchOperations |  |   | Eliminations |   |  | Total |       
|Interest income                          |  | $                           | 35,259 |   |                                   | $ | 15,126  |                  |  | $ |             |   |  | $     | (10    | ) |  | $ | 50,375  |  
|Interest expense                         |  |                             | 5,246  |   |                                   |   | 7,711   |                  |  |   | 19           |   |  |       | (2,255 | ) |  |   | 10,721  |  
|                                         |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  
|Net interest income before credit losses |  |                             | 30,013 |   |                                   |   | 7,415   |                  |  |   | (19          | ) |  |       | 2,245  |   |  |   | 39,654  |  
|Credit losses                            |  |                             | (146   | ) |                                   |   |        |                  |  |   |             |   |  |       |       |   |  |   | (146    | )
|Gains on sales of mortgage assets        |  |                             | 385    |   |                                   |   | 46,932  |                  |  |   |             |   |  |       | 4,463  |   |  |   | 51,780  |  
|Losses on derivative instruments         |  |                             | (1,190 | ) |                                   |   | (24,208 | )                |  |   |             |   |  |       |       |   |  |   | (25,398 | )
|Fee income                               |  |                             |       |   |                                   |   | 7,892   |                  |  |   | 44,364       |   |  |       | (6,737 | ) |  |   | 45,519  |  
|Other income (expense)                   |  |                             | 4,165  |   |                                   |   | (1,745  | )                |  |   | 10           |   |  |       | (2,085 | ) |  |   | 345     |  
|General and administrative expenses      |  |                             | (1,949 | ) |                                   |   | (32,650 | )                |  |   | (45,784      | ) |  |       |       |   |  |   | (80,383 | )
|                                         |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  
|Income (loss) before income tax          |  |                             | 31,278 |   |                                   |   | 3,636   |                  |  |   | (1,429       | ) |  |       | (2,114 | ) |  |   | 31,371  |  
|Income tax expense (benefit)             |  |                             |       |   |                                   |   | 2,001   |                  |  |   | (550         | ) |  |       | (1,005 | ) |  |   | 446     |  
|                                         |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  
|Net income (loss)                        |  | $                           | 31,278 |   |                                   | $ | 1,635   |                  |  | $ | (879         | ) |  | $     | (1,109 | ) |  | $ | 30,925  |  
|                                         |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  



Three Months Ended March 31, 2003



|                                             |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  
|-------------------------------------------- |  | --------------------------- | ------ | - | --------------------------------- | - | ------- | ---------------- |  | - | ------------ | - |  | ----- | ------ | - |  | - | ------- | -
|                                             |  | MortgagePortfolioManagement |        |   | Mortgage Lendingand LoanServicing |   |         | BranchOperations |  |   | Eliminations |   |  | Total |       
|Interest income                              |  | $                           | 21,484 |   |                                   | $ | 17,832  |                  |  | $ |             |   |  | $     |       |   |  | $ | 39,316  |  
|Interest expense                             |  |                             | 4,481  |   |                                   |   | 9,576   |                  |  |   |             |   |  |       | (3,428 | ) |  |   | 10,629  |  
|                                             |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  
|Net interest income before credit recoveries |  |                             | 17,003 |   |                                   |   | 8,256   |                  |  |   |             |   |  |       | 3,428  |   |  |   | 28,687  |  
|Credit recoveries                            |  |                             | 92     |   |                                   |   |        |                  |  |   |             |   |  |       |       |   |  |   | 92      |  
|Gains (losses) on sales of mortgage assets   |  |                             | (215   | ) |                                   |   | 28,130  |                  |  |   |             |   |  |       | 1,528  |   |  |   | 29,443  |  
|Losses on derivative instruments             |  |                             | (715   | ) |                                   |   | (8,434  | )                |  |   |             |   |  |       |       |   |  |   | (9,149  | )
|Fee income                                   |  |                             | 214    |   |                                   |   | 7,705   |                  |  |   | 8,818        |   |  |       | (2,220 | ) |  |   | 14,517  |  
|Other income (expense)                       |  |                             | 5,942  |   |                                   |   | (3,819  | )                |  |   | 17           |   |  |       | (2,736 | ) |  |   | (596    | )
|General and administrative expenses          |  |                             | (1,854 | ) |                                   |   | (26,054 | )                |  |   | (7,986       | ) |  |       |       |   |  |   | (35,894 | )
|                                             |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  
|Income before income tax                     |  |                             | 20,467 |   |                                   |   | 5,784   |                  |  |   | 849          |   |  |       |       |   |  |   | 27,100  |  
|Income tax expense                           |  |                             |       |   |                                   |   | 3,811   |                  |  |   | 330          |   |  |       |       |   |  |   | 4,141   |  
|                                             |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  
|Net income                                   |  | $                           | 20,467 |   |                                   | $ | 1,973   |                  |  | $ | 519          |   |  | $     |       |   |  | $ | 22,959  |  
|                                             |  |                             |        |   |                                   |   |         |                  |  |   |              |   |  |       |        |   |  |   |         |  



Intersegment revenues
and expenses that were eliminated in consolidation were as follows for the three months ended March 31, 2004 and 2003 (in thousands):



|                                                                                                  |  |                                      |       |   |      |   |       |  
|------------------------------------------------------------------------------------------------- |  | ------------------------------------ | ----- | - | ---- | - | ----- | -
|                                                                                                  |  | For the Three Months Ended March 31, |      
|                                                                                                  |  | 2004                                 |       |   | 2003 |  
|Amounts paid to (received from) mortgage portfolio from (to) mortgage lending and loan servicing: |  |                                      |       |   |      |   |       |  
|Loan servicing fees                                                                               |  | $                                    | (130  | ) |      | $ | (193  | )
|Intercompany interest income                                                                      |  |                                      | 2,236 |   |      |   | 3,428 |  
|Guaranty, commitment, loan sale and securitization fees                                           |  |                                      | 2,012 |   |      |   | 2,934 |  
|Amounts paid to (received from) branch operations from (to) mortgage lending and loan servicing:  |  |                                      |       |   |      |   |       |  
|Lender premium                                                                                    |  |                                      | 6,577 |   |      |   | 1,528 |  
|Subsidized fees                                                                                   |  |                                      | 21    |   |      |   | 499   |  
|Interest income and fees on warehouse line                                                        |  |                                      | (19   | ) |      |   |      |  



9



---

##### Table of Contents

|Note 11. | Commitments, Guarantees and Contingencies
|-------- | -----------------------------------------



In the ordinary course of business, the Company sells loans with recourse for borrower defaults. For loans that have been sold with recourse that are no
longer on the Companys balance sheet, the recourse component is considered a guarantee. The Company sold no loans with recourse for borrower defaults for the three months ended March 31, 2004 compared to $112.1 million for the three months
ended March 31, 2003. The Companys reserve related to these guarantees totaled $46,000 and $41,000 as of March 31, 2004 and December 31, 2003, respectively.



In the ordinary course of business, the Company sells loans with recourse where a defect occurred in the loan origination
process. The Company typically guarantees to cover investor losses should origination defects occur. The defects are categorized as documentation and underwriting errors, judgments, early payment defaults and fraud. If a defect is identified, the
Company is required to repurchase the loan. As of March 31, 2004, the Company had loans sold with recourse for origination defects with an outstanding principal balance of $7.6 billion.



We have commitments to borrowers to fund residential mortgage loans as well as commitments to purchase and sell mortgage
loans to third parties. At March 31, 2004 and December 31, 2003, the Company had commitments to fund mortgage loans with agreed-upon rates of approximately $260 million and $228 million, respectively. We had no commitments to purchase loans or sell
loans to third parties at March 31, 2004. As of December 31, 2003, we had outstanding commitments to purchase loans of $60 million and no commitments to sell loans to third parties. The commitments to originate and purchase loans do not necessarily
represent future cash requirements, as some portion of the commitments are likely to expire without being drawn upon or may be subsequently declined for credit or other reasons.



In the normal course of its business, the Company is subject to various legal proceedings and claims. The resolution of
these legal proceedings and claims, in the opinion of management, will not have a material adverse effect on the Companys financial condition or results of operations. See Note 13 for further discussion.



|Note 12. | Earnings Per Share
|-------- | ------------------



The Board of Directors declared a two-for-one split of its common stock, providing shareholders of record as of November 17, 2003, with one additional
share of common stock for each share owned. The additional shares resulting from the split were issued on December 1, 2003 increasing the number of common shares outstanding to 24.1 million shares. Prior year share amounts and earnings per share
disclosures have been restated to reflect the stock split.



The
computations of basic and diluted EPS for the three months ended March 31, 2004 and 2003 are as follows (in thousands except per share amounts):



|                                                      |  |                                      |        |      |   |       
|----------------------------------------------------- |  | ------------------------------------ | ------ | ---- | - | ------
|                                                      |  | For the Three Months Ended March 31,
|                                                      |  | 2004                                 |        | 2003
|Numerator                                             |  | $                                    | 29,650 |      | $ | 22,959
|                                                      |  |                                      |        |      |   |       
|Denominator:                                          |  |                                      |        |      |   |       
|Weighted average common shares outstanding  basic    |  |                                      | 24,655 |      |   | 21,002
|                                                      |  |                                      |        |      |   |       
|Weighted average common shares outstanding  dilutive |  |                                      |        |      |   |       
|Stock options                                         |  |                                      | 608    |      |   | 526   
|Restricted stock                                      |  |                                      | 11     |      |   |      
|                                                      |  |                                      |        |      |   |       
|Weighted average common shares outstanding  dilutive |  |                                      | 25,274 |      |   | 21,528
|                                                      |  |                                      |        |      |   |       
|Basic earnings per share                              |  | $                                    | 1.20   |      | $ | 1.09  
|                                                      |  |                                      |        |      |   |       
|Diluted earnings per share                            |  | $                                    | 1.17   |      | $ | 1.07  
|                                                      |  |                                      |        |      |   |       



Note 13. Subsequent Events



During April and May 2004, a number of substantially
similar class action lawsuits and a derivative lawsuit were filed in the United States District Court in Kansas City against the Company and/or several of its executive officers and/or directors. The complaints generally claim that the defendants
are liable for making or failing to prevent alleged misstatements or omissions in the Companys public disclosures. The Company believes that these claims are without merit and intends to vigorously defend against them. In addition, the Company
in April 2004 received an informal inquiry from the Securities and Exchange Commission requesting that it provide various documents relating to its business. The Company intends to fully cooperate with the Commissions inquiry.



10



---

##### 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
consolidated financial statements of NovaStar Financial 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, 2003.



Safe Harbor Statement



Safe Harbor statement under the Private Securities Litigation Reform Act of 1995: Statements in this discussion
regarding NovaStar Financial, Inc. and its business, which are not historical facts, are forward-looking statements that involve risks and uncertainties. Certain matters discussed in this quarterly report may constitute forward-looking
statements within the meaning of the federal securities laws that inherently include certain risks and uncertainties. Actual results and the time of certain events could differ materially from those projected in or contemplated by the
forward-looking statements due to a number of factors, including general economic conditions, fluctuations in interest rates, fluctuations in prepayment speeds, fluctuations in losses due to defaults on mortgage loans, the availability of
non-conforming residential mortgage loans, the availability and access to financing and liquidity resources, and other risk factors outlined in the annual report on Form 10-K for the fiscal year ended December 31, 2003. Other factors not presently
identified may also cause actual results to differ. Management continuously updates and revises these estimates and assumptions based on actual conditions experienced. It is not practicable to publish all revisions and, as a result, no one should
assume that results projected in or contemplated by the forward-looking statements will continue to be accurate in the future. Risks and uncertainties, which could cause results to differ from those discussed in the forward-looking statements
herein, are listed in the Risk Management section of the annual report on Form 10-K for the fiscal year ended December 31, 2003.



Overview of Performance



During the first three months of 2004, we reported net income of $30.9 million, or $1.17 per diluted share, as compared to $23.0 million, or $1.07 per
diluted share for the same period of 2003. Our earnings were driven largely by the income generated by our mortgage securities portfolio, which increased from $242.1 million as of March 31, 2003 to $404.0 million as of March 31, 2004. These
securities are retained in securitizations of the mortgage loans we originate. We securitized $1.7 billion of mortgage loans during the first three months of 2004 as compared to $1.1 billion during the same period of 2003. The increased volume of
mortgage loans we securitized is directly attributable to the increase in our loan origination volume. During the first three months of 2004 and 2003, we originated $1.8 billion and $913 million, respectively, in nonconforming, residential mortgage
loans. We increased our loan production for the three months ended March 31, 2004 as compared to the three months ended March 31, 2003 through adding sales personnel and branch offices primarily in new and underserved markets. Reported branches
increased from 246 at March 31, 2003 to 383 at March 31, 2004.



Summary of
Operations and Key Performance Measurements



Our net
income is highly dependent upon our mortgage securities portfolio, which is generated from the securitization of nonconforming loans we have originated. These mortgage securities represent the right to receive the net future cash flows from a pool
of nonconforming loans. Generally speaking, the more nonconforming loans we originate, the larger our securities portfolio and, therefore, the greater earnings potential. As a result, earnings are largely dependent on the volume of nonconforming
loans and related performance factors for those loans, including their average coupon, borrower default and borrower prepayment. Information regarding our lending volume is presented under the heading Mortgage Loans.



The primary function of our mortgage lending operations is to generate
nonconforming loans, the majority of which will serve as collateral for our mortgage securities. While our mortgage lending operations generate sizable revenues in the form of gains on sales of mortgage loans and fee income from borrowers, the
revenue serves largely to offset the related costs.



We also
service the mortgage loans we originate and that serve as collateral for our mortgage securities. The servicing function is critical to the management of credit risk (risk of borrower default and the related economic loss) within our mortgage
portfolio. Again, while this operation generates significant fee revenue, its revenue serves largely to offset the cost of this function.



The key performance measures for management are:



| |  | dollar volume of nonconforming mortgage loans originated
| | - | --------------------------------------------------------



| |  | relative cost of the loans originated
| | - | -------------------------------------



| |  | characteristics of the loans (coupon, credit quality, etc.), which will indicate their expected yield
| | - | -----------------------------------------------------------------------------------------------------



| |  | return on our mortgage asset investments and the related management of interest rate risk
| | - | -----------------------------------------------------------------------------------------



11



---

##### Table of Contents

Managements discussion and analysis of financial condition and results of operations, along with
other portions of this report, are designed to provide information regarding our performance and these key performance measures.



Known Material Trends



Over the last ten years, the nonconforming lending market has grown by approximately $265 billion to a market of approximately $290 billion in 2003 as
estimated by the National Mortgage News. A significant portion of these loans are made to borrowers who are using equity in their primary residence to consolidate low-balance, installment or consumer debt. Additionally, this market has been very
stable and growing through all interest rate environments, meaning that while interest rates have increased and decreased dramatically over that period, the base market for nonconforming loans has not increased or decreased in relationship to
interest rates. Management estimates that NovaStar has a 2-3% market share. While management cannot predict consumer spending and borrowing habits, historical trends indicate that the market in which we operate is relatively stable and growing.



We depend on the capital markets to finance the mortgage loans
we originate. The primary bonds we issue in our loan securitizations are sold to large, institutional investors. In the short-term, we finance our mortgage loans using warehouse lines of credit provided by commercial and investment
banks. The equity marketplace provides capital to operate our business. The trend has been favorable in the capital markets for the types of securitization transactions we execute. Investor appetite for the bonds created has been strong.
Additionally, commercial and investment banks have provided significant liquidity to finance our mortgage lending operations through warehouse facilities. While management cannot predict the future liquidity environment, we are unaware of any
material reason to prevent continued liquidity support in the capital markets for our business. See the Liquidity and Capital Resources section of Managements Discussion and Analysis of Financial Condition and Results of
Operations for further discussion of liquidity risks and resources available to us.



Within the past year, the mortgage REIT industry has seen a significant increase in the desire for raising public capital. Additionally, there have been several new entrants to the mortgage REIT business and other
mortgage lender conversions (or proposed conversions) to REIT status. This increased activity may impact the pricing and underwriting guidelines within the nonconforming marketplace. We have not changed our guidelines or pricing in response to this
activity nor do we have any plans to make such changes.



State
and local governing bodies are focused on the nonconforming lending business and the fees borrowers incur in obtaining a mortgage loan  generally termed predatory lending within the mortgage industry. In several instances, states
or local governing bodies have imposed strict laws on lenders to curb predatory lending. To date, these laws have had an insignificant impact on our business. We have capped fee structures consistent with those adopted by federal mortgage agencies
and have implemented rigid processes to ensure that our lending practices are not predatory in nature.



Description of Businesses



Mortgage
Portfolio Management



| | We invest in assets generated primarily from our origination of nonconforming, single-family, residential mortgage loans.
|- | -------------------------------------------------------------------------------------------------------------------------



| | We operate as a long-term portfolio investor.
|- | ---------------------------------------------



| | Financing is provided by issuing asset-backed bonds and entering into reverse repurchase agreements.
|- | ----------------------------------------------------------------------------------------------------



| | Earnings are generated from the return on our mortgage securities and spread income on the mortgage loan portfolio.
|- | -------------------------------------------------------------------------------------------------------------------



| | Our mortgage securities include interest only, prepayment penalty, overcollateralization and other subordinated mortgage securities.
|- | ------------------------------------------------------------------------------------------------------------------------------------



Earnings from our portfolio of mortgage loans and securities generate a
substantial portion of our earnings. Gross interest income was $50.4 million and $39.3 million for the three months ended March 31, 2004 and 2003, respectively. Net interest income from the portfolio was $39.7 million and $28.7 million for the three
months ended March 31, 2004 and 2003, respectively. See our discussion of interest income under the heading Results of Operations and Net Interest Income.



A significant risk to our operations, relating to our portfolio management, is the risk that interest rates on our assets
will not adjust at the same times or amounts that rates on our liabilities adjust. Many of the loans in our portfolio have fixed rates of interest for a period of time ranging from 2 to 30 years. Our funding costs are generally not constant or
fixed. We use derivative instruments to mitigate the risk of our cost of funding increasing or



12



---

##### Table of Contents

decreasing at a faster rate than the interest on the loans (both those on the balance sheet and those that serve as collateral for mortgage securities).



In certain circumstances, because we enter into interest rate
agreements that do not meet the hedging criteria set forth in accounting principles generally accepted in the United States of America, we are required to record the change in the value of derivatives as a component of earnings even though they may
reduce our interest rate risk. In times where short-term rates drop significantly, the value of our agreements will decrease. As a result, we recognized losses on these derivatives of $25.4 million and $9.1 million in the three months ended March
31, 2004 and 2003, respectively.



Mortgage Lending and Loan Servicing



The mortgage lending operation is significant to our
financial results as it produces the loans that ultimately collateralize the mortgage securities that we hold in our portfolio. During the first three months of 2004, we originated $1.8 billion in nonconforming mortgage loans, the majority of which
were retained in our servicing portfolio and serve as collateral for our securities. The loans we originate are sold, either in securitization transactions or in outright sales to third parties. We recognized gains on sales of mortgage assets
totaling $51.8 million and $29.4 million during the three months ended March 31, 2004 and 2003, respectively. In securitization transactions accounted for as sales, we retain interest-only, prepayment penalty, overcollateralization and other
subordinated securities, along with the right to service the loans.



Our wholly-owned subsidiary, NovaStar Mortgage, Inc., or NovaStar Mortgage, originates primarily nonconforming, single-family residential mortgage loans. In our nonconforming lending operations, we lend to individuals who generally do not
qualify for agency/conventional lending programs because of a lack of available documentation or previous credit difficulties. These types of borrowers are generally willing to pay higher mortgage loan origination fees and interest rates than those
charged by conventional lending sources. Because these borrowers typically use the proceeds of the mortgage loans to consolidate debt and to finance home improvements, education and other consumer needs, loan volume is generally less dependent on
general levels of interest rates or home sales and therefore less cyclical than conventional mortgage lending.



Our nationwide loan origination network includes wholesale loan brokers, correspondent institutions and direct to consumer operations. We have developed a
nationwide network of wholesale loan brokers and mortgage lenders who submit mortgage loans to us. Except for NovaStar Home Mortgage brokers described below, these brokers and mortgage lenders are independent from any of the NovaStar entities. Our
sales force, which includes 276 account executives in 39 states, develops and maintains relationships with this network of independent retail brokers. Our correspondent origination channel consists of a network of institutions in which we purchase
nonconforming mortgage loans on a bulk or flow basis. Our direct to consumer origination channel consists of call centers, which use telemarketing and internet loan lead sources to originate mortgage loans.



We underwrite, process, fund and service the nonconforming mortgage loans
sourced through our broker network in centralized facilities. Further details regarding the loan originations are discussed under the Mortgage Loans section of Managements Discussion and Analysis of Financial Condition and
Results of Operations.



A significant risk to our
mortgage lending operations is liquidity risk  the risk that we will not have financing facilities and cash available to fund and hold loans prior to their sale or securitization. We maintain committed lending facilities with large banking and
investment institutions to reduce this risk. On a short-term basis, we finance mortgage loans using warehouse lines of credit and repurchase agreements. In addition, we have access to facilities secured by our mortgage securities. Details regarding
available financing arrangements and amounts outstanding under those arrangements are included in Managements Discussion and Analysis of Financial Condition and Results of Operations.



For long-term financing, we fund our mortgage loans using asset-backed bonds
(ABB). Primary bonds  AAA through BBB rated  are issued to the public. We retain the interest only, prepayment penalty, overcollateralization and other subordinated bonds. We also retain the right to service the loans. Prior to 1999, our
ABB transactions were executed and designed to meet accounting rules that resulted in securitizations being treated as financing transactions. The mortgage loans and related debt continue to be presented on our consolidated balance sheets, and no
gain was recorded. Beginning in 1999, our securitization transactions have been structured to qualify as sales for accounting and income tax purposes. The loans and related bond liability are not recorded in our consolidated financial statements. We
do, however, record the value of the securities and servicing rights we retain.



Loan servicing remains a critical part of our business operation. In the opinion of management, maintaining contact with our borrowers is critical in managing credit risk and in borrower retention. Nonconforming
borrowers are more prone to late payments and are more likely to default on their obligations than conventional borrowers. By servicing our loans, we strive to identify problems with borrowers early and take quick action to address problems.
Borrowers may be motivated to refinance their mortgage loans either by improving their personal credit or due to a decrease in interest rates. By keeping in close touch with borrowers, we can provide them with information about



13



---

##### Table of Contents

company products to encourage them to refinance with us. Mortgage servicing yields fee income for us in the form of normal customer service and processing
fees. We recognized $8.5 million and $3.7 million in loan servicing fee income from the securitization trusts during the three months ended March 31, 2004 and 2003, respectively. See also Mortgage Loan Servicing under
Managements Discussion and Analysis of Financial Condition and Results of Operations for further discussion and analysis of the servicing operations.



Branch Operations



In 1999, we opened our retail mortgage broker business operating under the name NovaStar Home Mortgage, Inc., or NovaStar Home Mortgage. As of January 1,
2004, continuing branches that formerly operated under LLC agreements became operating units of the Company and their financial results are included in the consolidated financial statements. In order to improve the oversight and control over our
branch locations in light of increasing federal and state regulatory scrutiny over the loan broker branch industry, we withdrew our membership from the LLCs, which were established for most of our branches. In accordance with the terms of the
LLC agreement, the LLC dissolves upon the withdrawal of any member. See Notes 1 and 9 of the Notes to Consolidated Financial Statements for further discussion. Branch offices offer conforming and nonconforming loans to potential
borrowers. Loans are brokered for approved investors, including NovaStar Mortgage. The branches must adhere to a strict set of established policies regarding their operations. Net income of the branch is returned to the branch
owner/manager. As of March 31, 2004 we had 383 active branches in 39 states as compared to 246 active branches we reported as of March 31, 2003.



The branch business provides an additional source for mortgage loan originations that, in most cases, we will eventually sell, either in securitizations
or in outright sales to third parties. During the first three months of 2004 and 2003, our branches brokered $1.7 billion and $1.2 billion, respectively, in loans, of which we funded $411.8 million and $204.4 million, respectively, in nonconforming
loans. While the branches are not required to use NovaStar Mortgage as their nonconforming lender, they more often choose NovaStar Mortgage over external lenders. We believe the branch personnel will use NovaStar Mortgage so long as NovaStar
Mortgage offers a competitive loan product and quality customer service. NovaStar Mortgage is the lender for a significantly higher percent of nonconforming loans initially brokered by the branches as compared to loans brokered by independent
retailers.



Following is a diagram of the nonconforming
industry in which we operate and our loan production during 2004 (in thousands).



14



---

##### Table of Contents

LOGO



|(A) | A portion of the loans securitized or sold to unrelated parties as of March 31, 2004 originated prior to 2004, but due to timing were not yet securitized or sold at the end of 2003.
Loans originated in 2004 that we have not securitized or sold to unrelated parties as of March 31, 2004 are included in our mortgage loans held-for-sale
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(B) | The AAA-BBB rated securities related to NMFT Series 2004-1 were purchased by bond investors during the first three months of 2004.
|--- | ----------------------------------------------------------------------------------------------------------------------------------



|(C) | The excess cash flow and subordinated bonds retained by NovaStar includes the securitization transactions that occurred during the first three months of 2004 for NMFT Series 2003-4
and the NMFT Series 2004-1.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Significance of Estimates and
Critical Accounting Policies



We prepare our consolidated
financial statements in conformity with accounting principles generally accepted in the United States of America 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. The results of these estimates affect
reported amounts of assets, liabilities and accumulated other comprehensive income at the date of the 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 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. Detailed accounting policies are provided in Note 1 to our 2003 consolidated financial
statements. Our critical accounting estimates impact only two of our three reportable segments; our mortgage portfolio management and mortgage lending and loan servicing segments. 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 combine the mortgage loans we
originate in pools to serve as collateral for asset-backed bonds that are issued to the public. In a mortgage security securitization (also known as a Resecuritization), we combine mortgage



15



---

##### Table of Contents

securities retained in previous loan securitization transactions to serve as collateral for asset-backed bonds that are issued to the public. The loans or
mortgage securities are 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 No. 140, Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities  a replacement of FASB Statement No. 125. The owners of the asset-backed bonds have no recourse to us in the event the collateral does not perform as planned.



In order for us to determine proper accounting treatment for each
securitization or resecuritization, we evaluate whether or not we have retained or surrendered control over the transferred assets by reference to the conditions set forth in SFAS No. 140. All terms of these transactions are evaluated against the
conditions set forth in these statements. 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 transferor to return specific assets?
| | - | -----------------------------------------------------------------------------------



| |  | Is there an agreement that both obligates and entitles the transferor to repurchase or redeem the transferred assets prior to maturity?
| | - | ---------------------------------------------------------------------------------------------------------------------------------------



Generally, we intend to structure our securitizations so that control over
the collateral is transferred and the transfer is accounted for as a sale. For resecuritizations, we intend to structure these transactions to be accounted for as secured borrowings.



When these transfers are executed in a manner such that we have surrendered control over the collateral, the transfer is
accounted for as a sale. In accordance with SFAS No. 140, a gain or loss on the sale is 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 loan securitization, we do retain the right to service the underlying mortgage loans and we also retain certain mortgage securities issued by the trust (see Mortgage Securities below).
In a resecuritization, we retain an interest in a subordinated security that represents the right to receive the cash flows on the underlying mortgage security collateral after the senior bonds have been satisfied. As previously discussed, the gain
recognized upon securitization (or resecuritization) depends on, among other things, the estimated fair value of the components of the securitization (or resecuritization)  the loans or mortgage securities transferred, the securities retained
and the mortgage servicing rights. The estimated fair value of the securitization (or resecuritization) components is considered a critical accounting estimate as 1) these gains or losses 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 believe the best estimate of the initial value of the
securities we retain in a whole loan securitization is derived from the market value of the pooled loans. The initial value of the loans is estimated based on the expected open market sales price of a similar pool. We occasionally accept bids on our
whole loans in order to test the market price. In open market transactions, the purchaser has the right to reject loans at its discretion. In a loan securitization, loans cannot generally be rejected. As a result, we adjust 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 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) is calculated based on the initial value derived above and using projected cash flows generated using assumptions for prepayments, expected credit losses and interest rates. We ensure the resulting implied
yield is commensurate with current market conditions. Additionally, this yield serves as the initial accretable yield used to recognize income on the securities.



For purposes of valuing our mortgage securities, it is important to know that in recent securitization transactions we not
only have transferred loans to the trust, but we have also transferred interest rate agreements to the trust with the objective of reducing interest rate risk within the trust. During the period before loans are transferred in a securitization
transaction, as discussed under Net Interest Income, Interest Rate/Market Risk and Hedging, we enter into interest rate swap or cap agreements to reduce interest rate risk. We use interest rate cap and swap
contracts to mitigate the risk of the cost of variable rate liabilities increasing at a faster rate than the earnings on assets during a period of rising rates. Certain interest rate agreements are then transferred into the trust at the time of
securitization. The trust assumes the interest rate agreements and, therefore, the trust assumes the obligation to make payments and obtains the right to receive payments under these agreements.



In valuing our mortgage securities it is also important to understand what
portion of the underlying mortgage loan collateral is covered by mortgage insurance. The cost of the insurance is paid by the trust from proceeds the trust receives from the underlying collateral. The trust legally assumes the responsibility to pay
the mortgage insurance premiums and the rights to receive claims for credit losses. Therefore, we have no obligation to pay these insurance premiums. 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



16



---

##### Table of Contents

loan origination process will not be paid by the mortgage insurer. The assumptions we use to value our mortgage securities consider this risk. We discuss
mortgage insurance premiums under the heading Premiums for Mortgage Loan Insurance.



The weighted average whole loan market price used in the initial valuation of our retained securities was 103.78 and 102.84 during the three months ended
March 31, 2004 and 2003, respectively. The weighted average implied discount rate for the three months ended March 31, 2004 and 2003 was 20%. If the whole loan market price used in the initial valuation of our mortgage securities in 2004 had been
increased or decreased by 50 basis points, the initial value of our mortgage securities and the gain we recognized would have increased or decreased by $8.5 million.



Information regarding the assumptions we used is discussed under Mortgage Securities in the following
discussion.



When we do have the ability to exert control over
the transferred collateral, the assets remain on our financial records and a liability is recorded for the related asset-backed bonds.



Mortgage Securities. Our mortgage securities represent beneficial interests we retain in securitization transactions. The beneficial interests we
retain in securitization transactions 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 on the underlying loans and the cost of financing.
| | - | -----------------------------------------------------------------------------------------



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



| |  | Overcollateralization and other subordinated securities, which are designed to protect the primary bondholder from credit loss on the underlying loans.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------



The beneficial interests we retain in resecuritization transactions represent
the right to receive the remaining cash flows from the underlying mortgage security collateral after the obligations to outside bondholders have been satisfied.



The cash flows we receive are highly dependent upon the interest rate environment. The cost of financing for the securitized loans is indexed to
short-term interest rates, while the loan coupons are less interest sensitive. As a result, as rates rise and fall, our cash flows will fall and rise, which in turn will decrease or increase the value of our mortgage securities. Additionally, the
cash flows we receive are dependent on the default and prepayment experience of the borrowers in 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 and establishing the rate of income recognition on mortgage securities are critical accounting estimates because they can materially affect net income and stockholders 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 mortgage 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 mortgage
securities is fair, but can provide no assurance that future prepayment and loss experience or changes in their required market discount rate will not require write-downs of the residual assets. Write-downs would reduce income of future periods.



We estimate fair value for the securities we retain in a
resecuritization transaction based on the present value of future expected cash flows estimated using managements best estimate of the key assumptions, including credit losses, prepayment speeds, forward yield curves, and discount rates
commensurate with the risks involved.



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 for 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 base 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 retained securities, the fair value of mortgage 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. 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.



During 2004, our average security yield has decreased to 33.8% for the three
months ended March 31, 2004 from 34.8% for the same period of 2003. This decrease is a result in the decline in loan coupon rates of the underlying collateral of our newer securities compared with our older securities. Also contributing to the
decrease



17



---

##### Table of Contents

in yield is the fact that in 2002 we began transferring interest rate agreements, at the time of securitization, into the securitization trusts to help
reduce interest rate risk. While the interest rate agreements served to decrease the yield in 2003, they are expected to decrease the volatility of the future cash flows on our mortgage securities. As a result, future interest income on our mortgage
securities is expected to be less volatile. Mortgage securities income has increased from $18.3 million for the three months ended March 31, 2003 to $33.2 million for the same period of 2004 due to the increase in the average balance of our
securities portfolio. If the rates used to accrue income on our mortgage securities during 2004 had increased or decreased by 10%, net income during the three months ended March 31, 2004 would have increased by $7.5 million and decreased by $8.1
million, respectively.



As of March 31, 2004, the weighted
average discount rate used in valuing our mortgage securities was 21% as compared to 22% as of December 31, 2003. The weighted-average constant prepayment rate used in valuing our mortgage securities as of March 31, 2004 was 36 versus 33 as of
December 31, 2003. If the discount rate used in valuing our mortgage securities as of March 31, 2004 had been increased by 500 basis points, the value of our mortgage securities would have decreased by $19.9 million. If we had decreased the discount
rate used in valuing our mortgage securities by 500 basis points, the value of our mortgage securities would have increased by $22.3 million.



Mortgage Loans and Allowance for Credit Losses. 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. An allowance for credit losses is maintained for mortgage loans held-in-portfolio.



The allowance for credit losses on mortgage loans held-in-portfolio, and therefore the related adjustment to income, is based on the assessment by
management of various factors affecting our mortgage loan portfolio, including current economic conditions, the makeup of the portfolio based on credit grade, loan-to-value, 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 regarding key economic indicators are highly uncertain and involve a great deal of judgment.



Derivative Instruments and Hedging Activities. Our objective and
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). Our primary goals for managing interest rate risk are to maintain the
net interest margin between our assets and liabilities and diminish the effect of changes in general interest rate levels on our market value. We primarily enter into interest rate swap agreements and interest rate cap agreements to manage our
sensitivity to changes in market interest rates. The interest rate agreements we use have an active secondary market, and none are obtained for a speculative nature, for instance, trading. 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 (as amended), 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 No. 133 requires derivative instruments to be recorded at their fair value with hedge ineffectiveness recognized in earnings.



All of our derivative instruments that meet the hedge accounting criteria of
SFAS No. 133 are considered cash flow hedges. We also have derivative instruments that do not meet the requirements for hedge accounting. However, these instruments also contribute to our overall risk management strategy by serving to reduce
interest rate risk on average short-term borrowings used to fund loans held-for-sale.



The fair value of our derivative instruments along with any margin accounts associated with the contracts are included in other assets. 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.



Mortgage Servicing Rights (MSR). Originated MSR are recorded at allocated cost based upon the relative fair values of the transferred loans and the
servicing rights. MSR are amortized in proportion to the projected net servicing revenue over the expected life of the related mortgage loans. Periodically, we evaluate the carrying value



18



---

##### Table of Contents

of originated MSR based on their estimated fair value. If the estimated fair value, using a discounted cash flow methodology, is less than the carrying
amount of the mortgage servicing rights, the mortgage servicing rights are written down to the amount of the estimated fair value. For purposes of evaluating and measuring impairment of MSR we stratify the mortgage servicing rights based on their
predominant risk characteristics. The most predominant risk characteristic considered is period of origination. The mortgage loans underlying the MSR are pools of homogenous, nonconforming residential loans.



The fair value of MSR is highly sensitive to changes in assumptions. Changes
in prepayment speed assumptions have the most significant impact on the fair value of MSR. Generally, as interest rates decline, prepayments accelerate due to increased refinance activity, which results in a decrease in the fair value of MSR. As
interest rates rise, prepayments slow down, which generally results in an increase in the fair value of MSR. All assumptions are reviewed for reasonableness on a quarterly basis and adjusted as necessary to reflect current and anticipated market
conditions. Thus, any measurement of the fair value of MSR is limited by the existing conditions and the assumptions utilized as of a particular point in time. Those same assumptions may not be appropriate if applied at a different point in time.



Financial Condition as of March 31, 2004 and December 31, 2003



Mortgage Loans. We classify our mortgage loans
into two categories: held-for-sale and held-in-portfolio. Loans we have originated, but have not yet sold or securitized, are classified as held-for-sale. We expect to sell these loans outright in third party
transactions or in securitization transactions that will be, for tax and accounting purposes, recorded as sales. We use warehouse lines of credit and mortgage repurchase agreements to finance our held-for-sale loans. As such, the fluctuations in
mortgage loans  held-for-sale and short-term borrowings between March 31, 2004 and December 31, 2003 is dependent on loans we have originated during the period as well as loans we have sold outright or through securitization transactions.



The volume and cost of our loan production is critical to our
financial results. The loans we produce serve as collateral for our mortgage securities and generate gains as they are sold or securitized. The cost of our production is also critical to our financial results as it is a significant factor in the
gains we recognize. The following table summarizes our loan production for 2004 and 2003. We discuss our cost of production under General and Administrative Expenses under Results of Operations. Also, details regarding
mortgage loans sold or securitized and the gains recognized during 2004 can be found in the Gains on Sales of Mortgage Assets and Losses on Derivative Instruments section of this document.



Table 1  Nonconforming Loan Originations

(dollars in thousands, except for average loan balance)

---



|               |  |        |  |           |           |                      |                      |         |  |               |                  |  |            |                                 |        |     |  |     |   |  |    |  
|-------------- |  | ------ |  | --------- | --------- | -------------------- | -------------------- | ------- |  | ------------- | ---------------- |  | ---------- | ------------------------------- | ------ | --- |  | --- | - |  | -- | -
|               |  |        |  |           |           | Average Loan Balance |                      |         |  |               | Weighted Average |  |            | Percent with Prepayment Penalty |       
|               |  | Number |  | Principal |           |                      | Price Paid to Broker |         |  | Loan to Value |                  |  | FICO Score |                                 | Coupon |     | 
|2004:          |  |        |  |           |           |                      |                      |         |  |               |                  |  |            |                                 |        |     |  |     |   |  |    |  
|First quarter  |  | 12,137 |  | $         | 1,783,119 |                      | $                    | 146,916 |  | 101.3         | %                |  | 82         | %                               |        | 622 |  | 7.4 | % |  | 74 | %
|               |  |        |  |           |           |                      |                      |         |  |               |                  |  |            |                                 |        |     |  |     |   |  |    |  
|2003:          |  |        |  |           |           |                      |                      |         |  |               |                  |  |            |                                 |        |     |  |     |   |  |    |  
|Fourth quarter |  | 11,145 |  | $         | 1,587,357 |                      | $                    | 142,428 |  | 101.2         | %                |  | 80         | %                               |        | 626 |  | 7.6 | % |  | 75 | %
|Third quarter  |  | 10,415 |  |           | 1,491,476 |                      |                      | 143,205 |  | 101.1         |                  |  | 77         |                                 |        | 648 |  | 7.1 |   |  | 75 |  
|Second quarter |  | 8,925  |  |           | 1,259,546 |                      |                      | 141,126 |  | 101.3         |                  |  | 78         |                                 |        | 642 |  | 7.2 |   |  | 78 |  
|First quarter  |  | 6,426  |  |           | 912,599   |                      |                      | 142,017 |  | 101.3         |                  |  | 78         |                                 |        | 638 |  | 7.5 |   |  | 80 |  
|               |  |        |  |           |           |                      |                      |         |  |               |                  |  |            |                                 |        |     |  |     |   |  |    |  
|Total          |  | 36,911 |  | $         | 5,250,978 |                      | $                    | 142,261 |  | 101.2         | %                |  | 78         | %                               |        | 638 |  | 7.3 | % |  | 77 | %
|               |  |        |  |           |           |                      |                      |         |  |               |                  |  |            |                                 |        |     |  |     |   |  |    |  



A portion of the
mortgage loans on our balance sheet serve as collateral for asset-backed bonds we have issued and are classified as held-in-portfolio. The carrying value of held-in-portfolio mortgage loans as of March 31, 2004 was $83.9
million compared to $94.7 million as of December 31, 2003.



Premiums are paid on substantially all mortgage loans. Premiums on mortgage loans held-in-portfolio are amortized as a reduction of interest income over the estimated lives of the loans. For mortgage loans held-for-sale, premiums are
deferred until the related loans are sold. To mitigate the effect of prepayments on interest income from mortgage loans, we generally strive to originate mortgage loans with prepayment penalties.



In periods of decreasing interest rates, borrowers are more likely to
refinance their mortgages to obtain a better interest rate. Even in rising rate environments, borrowers tend to repay their mortgage principal balances earlier than is required by the terms of their mortgages. Nonconforming borrowers, as they update
their credit rating, are more likely to refinance their mortgage loan to obtain a lower interest rate.



19



---

##### Table of Contents

The operating performance of our mortgage loan portfolio, including net interest income, allowance for
credit losses and effects of hedging, are discussed under Results of Operations and Interest Rate/Market Risk. Gains on the sales of mortgage loans, including impact of securitizations treated as sales, is also discussed
under Results of Operations. Additional information relating to our loans held-in-portfolio and loans held-for-sale can be accessed via our website at www.novastarmortgage.com. Such information includes a summary of our loans
held-in-portfolio and loans held-for-sale by FICO score and geographic concentration. For held-in-portfolio loans, loan performance characteristics such as credit quality and prepayment experience are also available.



Table 2  Carrying Value of Mortgage Loans

(dollars in thousands)

---



|                                |  |                |         |   |                   |   |         |  
|------------------------------- |  | -------------- | ------- | - | ----------------- | - | ------- | -
|                                |  | March 31, 2004 |         |   | December 31, 2003 |  
|Held-in-portfolio:              |  |                |         |   |                   |   |         |  
|Current principal               |  | $              | 83,481  |   |                   | $ | 94,162  |  
|                                |  |                |         |   |                   |   |         |  
|Premium                         |  | $              | 1,660   |   |                   | $ | 1,874   |  
|                                |  |                |         |   |                   |   |         |  
|Coupon                          |  |                | 10.0    | % |                   |   | 10.0    | %
|                                |  |                |         |   |                   |   |         |  
|Percent with prepayment penalty |  |                |        | % |                   |   |        | %
|                                |  |                |         |   |                   |   |         |  
|Held-for-sale:                  |  |                |         |   |                   |   |         |  
|Current principal               |  | $              | 766,736 |   |                   | $ | 687,880 |  
|                                |  |                |         |   |                   |   |         |  
|Premium                         |  | $              | 10,501  |   |                   | $ | 10,112  |  
|                                |  |                |         |   |                   |   |         |  
|Coupon                          |  |                | 7.4     | % |                   |   | 7.7     | %
|                                |  |                |         |   |                   |   |         |  
|Percent with prepayment penalty |  |                | 73      | % |                   |   | 74      | %
|                                |  |                |         |   |                   |   |         |  



Mortgage Securities Available-for-Sale.Since 1998, we have pooled the majority of the loans we have originated to serve as collateral for asset-backed bonds in securitizations that are treated as sales for accounting and tax purposes.
In these transactions, the loans are removed from our balance sheet. However, we retain excess interest, prepayment penalty and subordinated principal securities. Additionally, we service the loans sold in these securitizations (see Mortgage
Servicing Rights under the header Financial Condition as of March 31, 2004 and December 31, 2003). As of March 31, 2004 and December 31, 2003, the fair value of our mortgage securities was $404.0 million and $382.3 million,
respectively. During the first three months of 2004, we executed securitizations totaling $1.7 billion in mortgage loans and retained mortgage securities with a value of $82.8 million. See Note 5 for a summary of the activity in our mortgage
securities portfolio.



The value of our securities represents
the present value of the securities cash flows that we expect to receive over their lives, considering estimated prepayment speeds and credit losses of the underlying loans, discounted at an appropriate risk-adjusted market rate of return. The
cash flows are realized over the life of the loan collateral as cash distributions are received from the trust that owns the collateral.



In estimating the fair value of our mortgage securities, management must make assumptions regarding the future performance and cash flow of the mortgage
loans collateralizing the securities. These estimates are based on managements judgments about the nature of the loans. The cash flows we receive on our mortgage securities will be the net of the gross coupon and the bond cost less
administrative costs (servicing and trustee fees) and the cost of mortgage insurance. Additionally, the trust is a party to interest rate agreements. Our cash flow will include (exclude) payments from (to) the interest rate agreement counterparty.
Table 3 provides a summary of the critical assumptions used in estimating the cash flows of the collateral and the resulting estimated fair value of the mortgage securities.



During the past two years, interest expense on asset-backed bonds has been unexpectedly low. As a result, the spread between
the coupon interest and the bond cost has been unusually high. As a result, our cost basis in many of our mortgage securities has been significantly reduced. For example, our cost basis in NMFT Series 2001-1 and 2001-2 has been reduced to zero (see
Table 3). When our cost basis in the retained securities (interest only, prepayment penalty and subordinated securities) reaches zero, the remaining future cash flows received on the securities are recognized entirely as income.



The operating performance of our mortgage securities portfolio, including net
interest income and effects of hedging are discussed under Results of Operations and Interest Rate/Market Risk. Additional information relating to our loans collateralizing our mortgage securities can be accessed via our
website at www.novastarmortgage.com. Such information includes a summary of our loans collateralizing our mortgage securities by FICO score and geographic concentration, as well as, loan performance characteristics such as credit quality and
prepayment experience.



20



---

##### Table of Contents

Table 3  Valuation of Individual Mortgage Securities and Assumptions

(dollars in thousands)



---



|                        |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|----------------------- |  | ---- | ----- | ------------------------- | - | --------------------------------------- |  | ------------------- | ------ |  | ---------------------------------- | - |  | ----------------------- | - |  | ------------ | - |  | ---------------------- | - |  | ------------------------ | - |  | --- | -
|                        |  |      |       |                           |   |                                         |  | Current Assumptions |        |  | Assumptions at TrustSecuritization |  
|                        |  | Cost |       | Net UnrealizedGain (Loss) |   | EstimatedFair ValueofMortgageSecurities |  | DiscountRate        |        |  | ConstantPrepaymentRate             |   |  | ExpectedCreditLosses(A) |   |  | DiscountRate |   |  | ConstantPrepaymentRate |   |  | ExpectedCreditLosses (A) |  
|March 31, 2004:         |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|NMFT 1999-1             |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Subordinated securities |  | $    | 6,353 |                           | $ | 185                                     |  | $                   | 6,538  |  | 17                                 | % |  | 38                      | % |  | 4.6          | % |  | 17                     | % |  | 30                       | % |  | 2.5 | %
|NMFT 2000-1             |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Interest only           |  |      |      |                           |   | 1,905                                   |  |                     | 1,905  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Prepayment penalty      |  |      |      |                           |   | 203                                     |  |                     | 203    |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Subordinated securities |  |      | 360   |                           |   | 696                                     |  |                     | 1,056  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      | 360   |                           |   | 2,804                                   |  |                     | 3,164  |  | 15                                 |   |  | 42                      |   |  | 1.1          |   |  | 15                     |   |  | 27                       |   |  | 1.0 |  
|NMFT 2000-2             |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Interest only           |  |      |      |                           |   | 3,372                                   |  |                     | 3,372  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Prepayment penalty      |  |      |      |                           |   | 198                                     |  |                     | 198    |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Subordinated securities |  |      | 938   |                           |   | 1,820                                   |  |                     | 2,758  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      | 938   |                           |   | 5,390                                   |  |                     | 6,328  |  | 15                                 |   |  | 39                      |   |  | 0.7          |   |  | 15                     |   |  | 28                       |   |  | 1.0 |  
|NMFT 2001-1             |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Interest only           |  |      |      |                           |   | 6,816                                   |  |                     | 6,816  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Prepayment penalty      |  |      |      |                           |   | 373                                     |  |                     | 373    |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Subordinated securities |  |      |      |                           |   | 1,240                                   |  |                     | 1,240  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      |      |                           |   | 8,429                                   |  |                     | 8,429  |  | 20                                 |   |  | 39                      |   |  | 0.9          |   |  | 20                     |   |  | 28                       |   |  | 1.2 |  
|NMFT 2001-2             |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Interest only           |  |      |      |                           |   | 14,532                                  |  |                     | 14,532 |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Prepayment penalty      |  |      |      |                           |   | 1,326                                   |  |                     | 1,326  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Subordinated securities |  |      | 233   |                           |   | 3,292                                   |  |                     | 3,525  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      | 233   |                           |   | 19,150                                  |  |                     | 19,383 |  | 25                                 |   |  | 41                      |   |  | 0.7          |   |  | 25                     |   |  | 28                       |   |  | 1.2 |  
|NMFT 2002-1             |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Interest only           |  |      | 6,130 |                           |   | 3,511                                   |  |                     | 9,641  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Prepayment penalty      |  |      | 875   |                           |   | 570                                     |  |                     | 1,445  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|Subordinated securities |  |      | 681   |                           |   | 4,764                                   |  |                     | 5,445  |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      |       |                           |   |                                         |  |                     |        |  |                                    |   |  |                         |   |  |              |   |  |                        |   |  |                          |   |  |     |  
|                        |  |      | 7,686 |                           |   | 8,845                                   |  |                     | 16,531 |  | 20                                 |   |  | 46                      |   |  | 0.9          |   |  | 20                     |   |  | 32                       |   |  | 1.7 |  



21



---

##### Table of Contents

|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|----------------------- |  | - | ------- |  | - | ------ | - |  | - | ------- |  | -- |  | -- |  | --- |  | -- |  | -- |  | ---
|NMFT 2002-2             |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|Interest only           |  |   | 5,250   |  |   | 363    |   |  |   | 5,613   |  |    |  |    |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 1,115   |  |   | 190    |   |  |   | 1,305   |  |    |  |    |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 1,350   |  |   | 1,774  |   |  |   | 3,124   |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   | 7,715   |  |   | 2,327  |   |  |   | 10,042  |  | 25 |  | 47 |  | 1.5 |  | 25 |  | 27 |  | 1.6
|NMFT 2002-3             |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|Interest only           |  |   | 16,375  |  |   | 3,535  |   |  |   | 19,910  |  |    |  |    |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 3,105   |  |   | 932    |   |  |   | 4,037   |  |    |  |    |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 1,320   |  |   | 3,260  |   |  |   | 4,580   |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   | 20,800  |  |   | 7,727  |   |  |   | 28,527  |  | 20 |  | 40 |  | 0.9 |  | 20 |  | 30 |  | 1.0
|NMFT 2003-1             |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|Interest only           |  |   | 33,201  |  |   | 1,550  |   |  |   | 34,751  |  |    |  |    |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 6,766   |  |   | 1,430  |   |  |   | 8,196   |  |    |  |    |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 10,000  |  |   | 276    |   |  |   | 10,276  |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   | 49,967  |  |   | 3,256  |   |  |   | 53,223  |  | 20 |  | 36 |  | 2.2 |  | 20 |  | 28 |  | 3.3
|NMFT 2003-2             |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|Interest only           |  |   | 42,300  |  |   | (5,073 | ) |  |   | 37,227  |  |    |  |    |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 8,100   |  |   | 2,098  |   |  |   | 10,198  |  |    |  |    |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 496     |  |   | 3,063  |   |  |   | 3,559   |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   | 50,896  |  |   | 88     |   |  |   | 50,984  |  | 28 |  | 35 |  | 2.6 |  | 28 |  | 25 |  | 2.7
|MFT 2003-3              |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|Interest only           |  |   | 54,000  |  |   | (507   | ) |  |   | 53,493  |  |    |  |    |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 7,600   |  |   | 2,560  |   |  |   | 10,160  |  |    |  |    |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 5,031   |  |   | 3,207  |   |  |   | 8,238   |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   | 66,631  |  |   | 5,260  |   |  |   | 71,891  |  | 20 |  | 32 |  | 3.2 |  | 20 |  | 22 |  | 3.6
|NMFT 2003-4 (B)         |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|Interest only           |  |   | 52,412  |  |   | 3,333  |   |  |   | 55,745  |  |    |  |    |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 6,770   |  |   | 4,153  |   |  |   | 10,923  |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   | 59,182  |  |   | 7,486  |   |  |   | 66,668  |  | 20 |  | 37 |  | 4.2 |  | 20 |  | 30 |  | 5.1
|NMFT 2004-1             |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|Interest only           |  |   | 53,482  |  |   | 1,171  |   |  |   | 54,653  |  |    |  |    |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 6,419   |  |   | 140    |   |  |   | 6,559   |  |    |  |    |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 1,060   |  |   | 23     |   |  |   | 1,083   |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   | 60,961  |  |   | 1,334  |   |  |   | 62,295  |  | 20 |  | 33 |  | 5.9 |  | 20 |  | 33 |  | 5.9
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    
|Total                   |  | $ | 331,722 |  | $ | 72,281 |   |  | $ | 404,003 |  |    |  |    |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |   |  |   |         |  |    |  |    |  |     |  |    |  |    |  |    

---

|(A) | 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.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------



|(B) | Due to the expected credit losses and mortgage insurance coverage on NMFT Series 2003-4, the value of the subordinated securities is zero.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

|                        |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|----------------------- |  | ---- | ------ | ------------------------- | - | ------ | --------------------------------------- |  | ------------------- | ------ |  | ----------------------------------- | - |  | ----------------------- | --- |  | ------------ | - |  | ---------------------- | - |  | ----------------------- | - |  | --- | -
|                        |  |      |        |                           |   |        |                                         |  | Current Assumptions |        |  | Assumptions at Trust Securitization |  
|                        |  | Cost |        | Net UnrealizedGain (Loss) |   |        | EstimatedFair ValueofMortgageSecurities |  | DiscountRate        |        |  | ConstantPrepaymentRate              |   |  | ExpectedCreditLosses(A) |     |  | DiscountRate |   |  | ConstantPrepaymentRate |   |  | ExpectedCreditLosses(A) |  
|December 31, 2003:      |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|NMFT 1999-1             |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Subordinated securities |  | $    | 6,119  |                           | $ | (101   | )                                       |  | $                   | 6,018  |  | 17                                  | % |  | 39                      | %   |  | 5.2          | % |  | 17                     | % |  | 30                      | % |  | 2.5 | %
|                        |  |      |        |                           |   |        |                                         |  |                    
|NMFT 2000-1             |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Interest only           |  |      |       |                           |   | 1,942  |                                         |  |                     | 1,942  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Prepayment penalty      |  |      |       |                           |   | 244    |                                         |  |                     | 244    |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Subordinated securities |  |      | 299    |                           |   | 708    |                                         |  |                     | 1,007  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      | 299    |                           |   | 2,894  |                                         |  |                     | 3,193  |  | 15                                  |   |  | 57                      |     |  | 1.3          |   |  | 15                     |   |  | 27                      |   |  | 1.0 |  
|NMFT 2000-2             |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Interest only           |  |      |       |                           |   | 3,074  |                                         |  |                     | 3,074  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Prepayment penalty      |  |      |       |                           |   | 274    |                                         |  |                     | 274    |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Subordinated securities |  |      | 754    |                           |   | 1,993  |                                         |  |                     | 2,747  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      | 754    |                           |   | 5,341  |                                         |  |                     | 6,095  |  | 15                                  |   |  | 63                      |     |  | 1.0          |   |  | 15                     |   |  | 28                      |   |  | 1.0 |  
|NMFT 2001-1             |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Interest only           |  |      |       |                           |   | 6,386  |                                         |  |                     | 6,386  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Prepayment penalty      |  |      |       |                           |   | 518    |                                         |  |                     | 518    |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Subordinated securities |  |      |       |                           |   | 1,629  |                                         |  |                     | 1,629  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      |       |                           |   | 8,533  |                                         |  |                     | 8,533  |  | 20                                  |   |  | 53                      |     |  | 1.1          |   |  | 20                     |   |  | 28                      |   |  | 1.2 |  
|NMFT 2001-2             |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Interest only           |  |      |       |                           |   | 16,343 |                                         |  |                     | 16,343 |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Prepayment penalty      |  |      |       |                           |   | 1,469  |                                         |  |                     | 1,469  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Subordinated securities |  |      | 185    |                           |   | 3,164  |                                         |  |                     | 3,349  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      | 185    |                           |   | 20,976 |                                         |  |                     | 21,161 |  | 25                                  |   |  | 41                      |     |  | 0.9          |   |  | 25                     |   |  | 28                      |   |  | 1.2 |  
|NMFT 2002-1             |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Interest only           |  |      | 8,437  |                           |   | 5,285  |                                         |  |                     | 13,722 |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Prepayment penalty      |  |      | 550    |                           |   | 937    |                                         |  |                     | 1,487  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|Subordinated securities |  |      | 1,183  |                           |   | 3,444  |                                         |  |                     | 4,627  |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      |        |                           |   |        |                                         |  |                     |        |  |                                     |   |  |                         |     |  |              |   |  |                        |   |  |                         |   |  |     |  
|                        |  |      | 10,170 |                           |   | 9,666  |                                         |  |                     | 19,836 |  | 20                                  |   |  | 45                      | (B) |  | 1.3          |   |  | 20                     |   |  | 32                      |   |  | 1.7 |  



23



---

##### Table of Contents

|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|----------------------- |  | - | ------- |  | - | ------ |  | - | ------- |  | -- |  | -- | --- |  | --- |  | -- |  | -- |  | ---
|NMFT 2002-2             |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|Interest only           |  |   | 7,093   |  |   | 1,489  |  |   | 8,582   |  |    |  |    |     |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 582     |  |   | 678    |  |   | 1,260   |  |    |  |    |     |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 1,750   |  |   | 1,315  |  |   | 3,065   |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   | 9,425   |  |   | 3,482  |  |   | 12,907  |  | 25 |  | 44 | (B) |  | 1.8 |  | 25 |  | 27 |  | 1.6
|NMFT 2002-3             |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|Interest only           |  |   | 20,801  |  |   | 5,362  |  |   | 26,163  |  |    |  |    |     |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 1,348   |  |   | 1,662  |  |   | 3,010   |  |    |  |    |     |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 2,225   |  |   | 1,847  |  |   | 4,072   |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   | 24,374  |  |   | 8,871  |  |   | 33,245  |  | 20 |  | 39 | (B) |  | 0.9 |  | 20 |  | 30 |  | 1.0
|NMFT 2003-1             |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|Interest only           |  |   | 47,352  |  |   | 2,280  |  |   | 49,632  |  |    |  |    |     |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 3,949   |  |   | 1,814  |  |   | 5,763   |  |    |  |    |     |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 6,698   |  |   | 2,877  |  |   | 9,575   |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   | 57,999  |  |   | 6,971  |  |   | 64,970  |  | 20 |  | 28 | (B) |  | 2.8 |  | 20 |  | 28 |  | 3.3
|NMFT 2003-2             |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|Interest only           |  |   | 58,709  |  |   | 4,863  |  |   | 63,572  |  |    |  |    |     |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 3,042   |  |   | 2,513  |  |   | 5,555   |  |    |  |    |     |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 25      |  |   | 265    |  |   | 290     |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   | 61,776  |  |   | 7,641  |  |   | 69,417  |  | 28 |  | 30 | (B) |  | 2.6 |  | 28 |  | 25 |  | 2.7
|MFT 2003-3              |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|Interest only           |  |   | 72,637  |  |   | 3,128  |  |   | 75,765  |  |    |  |    |     |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 3,098   |  |   | 1,830  |  |   | 4,928   |  |    |  |    |     |  |     |  |    |  |    |  |    
|Subordinated securities |  |   | 1,628   |  |   | 3,535  |  |   | 5,163   |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   | 77,363  |  |   | 8,493  |  |   | 85,856  |  | 20 |  | 26 | (B) |  | 3.4 |  | 20 |  | 22 |  | 3.6
|NMFT 2003-4             |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|Interest only           |  |   | 41,668  |  |   | 4,107  |  |   | 45,775  |  |    |  |    |     |  |     |  |    |  |    |  |    
|Prepayment penalty      |  |   | 4,430   |  |   | 61     |  |   | 4,491   |  |    |  |    |     |  |     |  |    |  |    |  |    
|Subordinated securities |  |   |        |  |   | 790    |  |   | 790     |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   | 46,098  |  |   | 4,958  |  |   | 51,056  |  | 20 |  | 33 | (B) |  | 5.3 |  | 20 |  | 30 |  | 5.1
|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    
|Total                   |  | $ | 294,562 |  | $ | 87,725 |  | $ | 382,287 |  |    |  |    |     |  |     |  |    |  |    |  |    
|                        |  |   |         |  |   |        |  |   |         |  |    |  |    |     |  |     |  |    |  |    |  |    

---

|(A) | 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.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | Amounts have been corrected to properly reflect the constant prepayment rates used in the valuation of our mortgage securities as of December 31, 2003 based on the expected date in
which the related asset-backed bonds can be called.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

Servicing Related Advances.Advances on behalf of borrowers for taxes, insurance and other
customer service functions are made by NovaStar Mortgage and aggregated $19.2 million as of March 31, 2004 compared with $19.3 million as of December 31, 2003. These balances will generally increase as our assets and loan servicing balances
increase.



Mortgage Servicing Rights. As discussed under
Mortgage Securities  Available for Sale, we retain the right to service mortgage loans we originate and have securitized. Servicing rights for loans we sell to third parties are not retained and we have not purchased the right to
service loans. As of March 31, 2004, we have $23.9 million in capitalized mortgage servicing rights compared with $19.7 million as of December 31, 2003. The value of the mortgage servicing rights we retained in our securitizations during the first
three months of 2004 and 2003 was $7.5 million and $4.3 million, respectively. Amortization of mortgage servicing rights was $3.3 million and $1.7 million for the three months ended March 31, 2004 and 2003, respectively.



Deposits with derivative instrument counterparties, net.Deposits with
derivative instrument counterparties, net decreased from $19.5 million at December 31, 2003 to $16.9 million at March 31, 2004. Derivative instruments include the collateral required under the terms of our derivative instrument contracts, net of the
derivative instrument market values. These balances will generally decrease as interest rates rise and increase when interest rates fall. While our deposits with our derivative counterparties increased $2.0 million, the market value of our
derivative instruments decreased $4.6 million from December 31, 2003 to March 31, 2004.



Assets Acquired through Foreclosure.As of March 31, 2004 and December 31, 2003, we had 53 properties in real estate owned with a carrying value of $3.2 million. Losses or gains from the ultimate
disposition of real estate owned are charged or credited to operating income and are detailed under the heading Gains on Sales of Mortgage Assets and Losses on Derivative Instruments.



Other Assets. Included in other assets is receivables from
securitizations, deferred tax asset and other miscellaneous assets. Our receivables from securitizations were $14.3 million and $6.2 million at March 31, 2004 and December 31, 2003, respectively. These receivables represent cash due to us when we
deliver the remaining $527.2 million in loans collateralizing NMFT 2004-1 in April 2004 as well as cash due to us on our mortgage securities. As of March 31, 2004 and December 31, 2003, we had a net deferred tax asset of $10.5 million.



Short-term Financing Arrangements. Mortgage loan originations are
funded with various financing facilities prior to securitization. Repurchase agreements are used as interim, short-term financing before loans are transferred in our securitization transactions. The balances outstanding under our short-term
arrangements fluctuate based on lending volume, cash flows from operating, investing and other financing activities and equity transactions. As shown in Table 4, we have $219.1 million in immediately available funds, including $197.9 million in
cash. We have borrowed approximately $882.0 million of the $3.0 billion in committed lines of credit and mortgage securities repurchase facilities, leaving approximately $2.1 billion available to support the mortgage lending and mortgage portfolio
operations. See the Liquidity and Capital Resources section of Managements Discussion and Analysis of Financial Condition and Results of Operations for a further discussion of liquidity risks and resources available to
us.



Table 4  Short-term Financing Resources

(in thousands)

---



|                                                                  |  |              |           |                             |   |            |  |              |         |  |   |        
|----------------------------------------------------------------- |  | ------------ | --------- | --------------------------- | - | ---------- |  | ------------ | ------- |  | - | -------
|                                                                  |  | Credit Limit |           | Lending Value of Collateral |   | Borrowings |  | Availability
|Unrestricted cash                                                 |  |              |           |                             |   |            |  |              |         |  | $ | 197,861
|Lines of credit and mortgage and securities repurchase facilities |  | $            | 2,975,000 |                             | $ | 903,162    |  | $            | 881,970 |  | $ | 21,192 
|                                                                  |  |              |           |                             |   |            |  |              |         |  |   |        
|Total                                                             |  | $            | 2,975,000 |                             | $ | 903,162    |  | $            | 881,970 |  | $ | 219,053
|                                                                  |  |              |           |                             |   |            |  |              |         |  |   |        



Asset-backed
Bonds. During 1997 and 1998, we completed the securitization of loans in transactions that were structured as financing arrangements for accounting purposes. These non-recourse financing arrangements match the loans with the financing
arrangement for long periods of time, as compared to lines of credit and repurchase agreements that mature frequently with interest rates that reset frequently and have liquidity risk in the form of margin calls. Under the terms of our asset-backed
bonds we are entitled to repurchase the mortgage loan collateral and repay the remaining bond obligations when the aggregate collateral principal balance falls below 35% of their original balance for the loans in NHES 97-01 and 25% for the loans in
NHES 97-02, 98-01 and 98-02. We have not exercised our right to repurchase any loans and repay bond obligations.



25



---

##### Table of Contents

On February 19, 2004, we issued asset-backed bonds in the amount of $156.6 million secured by the
interest only, prepayment penalty and subordinated mortgage securities of NMFT 2003-3 and NMFT 2003-4 as a means for long-term financing. The mortgage securities are recorded as assets and the asset-backed bonds are recorded as debt. The
resecuritizations were structured as secured borrowings for financial reporting and income tax purposes. In accordance with SFAS No. 140, control over the transferred assets was not surrendered and thus the transaction was considered a financing for
the mortgage securities.



Accounts Payable and Other
Liabilities. Included in accounts payable and other liabilities is the provision for removal of loans from securitization trusts, accrued payroll, income taxes payable and other liabilities. A provision within the trust for each of our
securitization transactions gives us the right, not the obligation, to repurchase loans from the trust that are between 90 and 119 days delinquent. In accordance with SFAS No. 140, we are required to record the loans that meet this definition and a
corresponding liability to the trust on our balance sheet at fair value. As of March 31, 2004 and December 31, 2003, our liability related to this provision was $12.3 million and $14.5 million, respectively. This liability should generally increase
as we continue to securitize the loans we originate. Our accrued payroll increased from $18.1 million at December 31, 2003 to $18.5 million at March 31, 2004. Our current income tax liability was $4.0 million as of March 31, 2004 compared with $7.9
million as of December 31, 2003. This decline is attributable to the decrease in income before taxes of NFI Holding Corporation and the timing of our tax payments.



Stockholders Equity.The Board of Directors declared a two-for-one split of its common stock, providing
shareholders of record as of November 17, 2003, with one additional share of common stock for each share owned. The additional shares resulting from the split were issued on December 1, 2003 increasing the number of common shares outstanding to 24.1
million shares. Prior year share amounts and earnings per share disclosures have been restated to reflect the stock split.



The increase in our stockholders equity as of March 31, 2004 compared to December 31, 2003 is a result of the following:



| |  | $30.9 million increase due to net income recognized for the three months ended March 31, 2004.
| | - | ----------------------------------------------------------------------------------------------



| |  | $15.4 million decrease due to decrease in unrealized gains on mortgage securities classified as available-for-sale.
| | - | -------------------------------------------------------------------------------------------------------------------



| |  | $2.1 million increase due to net settlements on cash flow hedges reclassified to earnings.
| | - | ------------------------------------------------------------------------------------------



| |  | $0.4 million decrease due to increase in unrealized losses on derivative instruments used in cash flow hedges.
| | - | --------------------------------------------------------------------------------------------------------------



| |  | $11.7 million increase due to issuance of common stock.
| | - | -------------------------------------------------------



| |  | $72.1 million increase due to issuance of preferred stock.
| | - | ----------------------------------------------------------



| |  | $2.2 million increase due to compensation recognized under stock option plan.
| | - | -----------------------------------------------------------------------------



| |  | $0.4 million increase due to exercise of stock options.
| | - | -------------------------------------------------------



| |  | $33.5 million decrease due to dividends accrued or paid on common stock.
| | - | ------------------------------------------------------------------------



| |  | $1.3 million decrease due to dividends accrued or paid on preferred stock.
| | - | --------------------------------------------------------------------------



| |  | $0.1 increase due to forgiveness of founders notes receivable.
| | - | ---------------------------------------------------------------



Results of Operations



During the three months ended March 31, 2004, we earned net income of $30.9 million, $1.17 per diluted share, compared with net income of $23.0 million,
$1.07 per diluted share for the same period of 2003.



Our
primary sources of revenue are interest earned on our mortgage loan and securities portfolios, fees from borrowers and gains on the sales and securitizations of mortgage loans. Earnings increased during 2004 as compared to 2003 due primarily to
higher volumes of average mortgage securities held and mortgage loan originations securitized. The effects of the higher mortgage security volume is displayed in Table 5. Details regarding higher mortgage loan origination volumes and gains on
securitization of these assets are shown in Tables 1, 8 and 9.



Net Interest
Income



Our securities primarily represent our ownership
in the net cash flows of the underlying mortgage loan collateral in excess of bond expenses and cost of funding. The cost of funding is indexed to one-month LIBOR and resets monthly while the coupon on the mortgage loan collateral adjusts more
slowly depending on the contractual terms of the loan. In 2002, we began transferring interest rate agreements at the time of securitization into the securitization trusts to help reduce this interest rate risk and to decrease the volatility of the
future cash flows on our mortgage securities. As a result, future interest income on our mortgage securities is expected to be less volatile. The spreads on our newer mortgage securities have returned to expected or normal



26



---

##### Table of Contents

levels as a result of this interest rate risk management strategy and also as a result of the coupon on the mortgage loans adjusting downward. Since we did
not transfer interest rate agreements into the trusts prior to 2002, our older securities continue to experience high yields as a result of the dramatic decrease in one-month LIBOR in 2002 and the first half of 2003.



While the spreads on the newer securities have decreased, the overall
interest income continues to be high due to the sizeable increase in our mortgage securities retained. Based on these factors, as shown in Table 5, we experienced a decrease in the average net yield on our securities from 31.5% for the three months
ended March 31, 2003 to 30.2% for the same period of 2004.



The
overall dollar volume of interest income has increased primarily because the size of our mortgage securities portfolio has increased significantly during the past year. As shown in Tables 5 and 6, the average value of our mortgage securities
increased from $210.5 million during the three months ended March 31, 2003 to $393.1 million during the same period of 2004. The average balance of mortgage loans collateralizing our securities increased from $3.0 billion during the three months
ended March 31, 2003 to $6.8 billion during the three months ended March 31, 2004. We expect to increase the amount of mortgage securities we own as we securitize the mortgage loans we originate.



As previously discussed, the trust that issues our interest-only securities
owns interest rate agreements. These agreements reduce interest rate risk within the trust and, as a result, the cash flows we receive on our interest-only securities are less volatile as interest rates change.



Net interest income on mortgage loans represents income on loans
held-for-sale during their warehouse period as well as loans held-in-portfolio, which are maintained on our balance sheet as a result of the four securitization transactions we executed in 1997 and 1998. Net interest income on mortgage loans before
other expense decreased from $12.1 million for the three months ended March 31, 2003 to $10.0 million for the same period of 2004. The net interest income from mortgage loans is primarily driven by loan volume and the amount of time held-for-sale
loans are in the warehouse.



Future net interest income will be
dependent upon the size and volume of our mortgage securities and loan portfolios and economic conditions.



Table 5 is a summary of the interest income and expense related to our mortgage securities and the related yields as a percentage of the fair market value
of these securities for the three months ended March 31, 2004 and 2003.



Table 5  Mortgage Securities Interest Analysis

(dollars in thousands)

---



|                                                 |  |                                     |         |   |      |   |         |  
|------------------------------------------------ |  | ----------------------------------- | ------- | - | ---- | - | ------- | -
|                                                 |  | For the Three MonthsEnded March 31, |        
|                                                 |  | 2004                                |         |   | 2003 |  
|Average fair market value of mortgage securities |  | $                                   | 393,145 |   |      | $ | 210,478 |  
|Average borrowings                               |  |                                     | 284,550 |   |      |   | 165,748 |  
|                                                 |  |                                    
|Interest income                                  |  |                                     | 33,212  |   |      |   | 18,318  |  
|Interest expense                                 |  |                                     | 3,540   |   |      |   | 1,743   |  
|                                                 |  |                                     |         |   |      |   |         |  
|Net interest income                              |  | $                                   | 29,672  |   |      | $ | 16,575  |  
|                                                 |  |                                     |         |   |      |   |         |  
|Yields:                                          |  |                                     |         |   |      |   |         |  
|Interest income                                  |  |                                     | 33.8    | % |      |   | 34.8    | %
|Interest expense                                 |  |                                     | 5.0     |   |      |   | 4.2     |  
|                                                 |  |                                     |         |   |      |   |         |  
|Net interest spread                              |  |                                     | 28.8    | % |      |   | 30.6    | %
|                                                 |  |                                     |         |   |      |   |         |  
|Net Yield                                        |  |                                     | 30.2    | % |      |   | 31.5    | %
|                                                 |  |                                     |         |   |      |   |         |  



All of NovaStars
portfolio income comes from mortgage loans either directly (mortgage loans held-in-portfolio) or indirectly (mortgage securities). Table 6 attempts to look through the balance sheet presentation of our portfolio income and present income as a
percentage of average assets under management. This metric allows us to be more easily compared to other finance companies or financial institutions that use on balance sheet portfolio accounting, where return on assets is a common performance
calculation.



The net interest income for mortgage securities,
mortgage loans held-for-sale and mortgage loans held-in-portfolio reflect the income after interest expense, hedging, prepayment penalty income and credit expense



27



---

##### Table of Contents

(mortgage insurance and provision to loss reserve). Table 6 shows the net yield in both assets under management and the return on assets during the three
months ended March 31, 2004 and 2003.



Table 6  Mortgage Portfolio Management Net Interest Income Analysis

(dollars in thousands)

---



|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|----------------------------------------------------------- |  | ------------------ | --------- | - | -------------------------- | - | ------- | ------------------------------ |  | - | ------- | - |  | - | --------- | -
|                                                            |  | MortgageSecurities |           |   | MortgageLoansHeld-for-Sale |   |         | MortgageLoansHeld-in-Portfolio |  |   | Total   |  
|For the Year Ended:                                         |  |                    |           |   |                            |   |         |                                |  |   |         |  
|March 31, 2004                                              |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Interest income                                             |  | $                  | 33,212    |   |                            | $ | 15,116  |                                |  | $ | 2,047   |   |  | $ | 50,375    |  
|Interest expense:                                           |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Short-term borrowings (A)                                   |  |                    | 1,192     |   |                            |   | 4,755   |                                |  |   |        |   |  |   | 5,947     |  
|Asset-backed bonds                                          |  |                    | 2,348     |   |                            |   |        |                                |  |   | 364     |   |  |   | 2,712     |  
|Cash flow hedging net settlements                           |  |                    |          |   |                            |   | 719     |                                |  |   | 1,343   |   |  |   | 2,062     |  
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Total interest expense                                      |  |                    | 3,540     |   |                            |   | 5,474   |                                |  |   | 1,707   |   |  |   | 10,721    |  
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Mortgage portfolio net interest income before other expense |  |                    | 29,672    |   |                            |   | 9,642   |                                |  |   | 340     |   |  |   | 39,654    |  
|Other expense (B)                                           |  |                    |          |   |                            |   | (5,855  | )                              |  |   | (290    | ) |  |   | (6,145    | )
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Mortgage portfolio net interest income                      |  | $                  | 29,672    |   |                            | $ | 3,787   |                                |  | $ | 50      |   |  | $ | 33,509    |  
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Average balance of the underlying loans                     |  | $                  | 6,843,651 |   |                            | $ | 779,278 |                                |  | $ | 84,025  |   |  | $ | 7,706,954 |  
|Net interest yield on assets                                |  |                    | 1.73      | % |                            |   | 1.94    | %                              |  |   | 0.24    | % |  |   | 1.74      | %
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|March 31, 2003                                              |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Interest income                                             |  | $                  | 18,318    |   |                            | $ | 17,831  |                                |  | $ | 3,167   |   |  | $ | 39,316    |  
|Interest expense:                                           |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Short-term borrowings (A)                                   |  |                    | 560       |   |                            |   | 5,466   |                                |  |   |        |   |  |   | 6,026     |  
|Asset-backed bonds                                          |  |                    | 1,183     |   |                            |   |        |                                |  |   | 767     |   |  |   | 1,950     |  
|Cash flow hedging net settlements                           |  |                    |          |   |                            |   | 682     |                                |  |   | 1,971   |   |  |   | 2,653     |  
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Total interest expense                                      |  |                    | 1,743     |   |                            |   | 6,148   |                                |  |   | 2,738   |   |  |   | 10,629    |  
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Mortgage portfolio net interest income before other expense |  |                    | 16,575    |   |                            |   | 11,683  |                                |  |   | 429     |   |  |   | 28,687    |  
|Other expense (B)                                           |  |                    |          |   |                            |   | (1,903  | )                              |  |   | 37      |   |  |   | (1,866    | )
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Mortgage portfolio net interest income                      |  | $                  | 16,575    |   |                            | $ | 9,780   |                                |  | $ | 466     |   |  | $ | 26,821    |  
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  
|Average balance of the underlying loans                     |  | $                  | 3,021,497 |   |                            | $ | 909,408 |                                |  | $ | 136,912 |   |  | $ | 4,067,817 |  
|Net interest yield on assets                                |  |                    | 2.19      | % |                            |   | 4.30    | %                              |  |   | 1.36    | % |  |   | 2.64      | %
|                                                            |  |                    |           |   |                            |   |         |                                |  |   |         |   |  |   |           |  

---

|(A) | Primarily includes mortgage loan and securities repurchase agreements.
|--- | ----------------------------------------------------------------------

|(B) | Other expense includes prepayment penalty income, net settlements on non-cash flow hedges and credit expense (mortgage insurance and provision to loss reserve).
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



Impact of Interest Rate Agreements.We
have executed interest rate agreements designed to mitigate exposure to interest rate risk on short-term borrowings. Interest rate cap agreements require us to pay either a one-time up front premium or a quarterly premium, while allowing
us to receive a rate that adjusts with LIBOR when rates rise above a certain agreed-upon rate. Interest rate swap agreements allow us to pay a fixed rate of interest while receiving a rate that adjusts with one-month LIBOR. These agreements are used
to alter, in effect, the interest rates on funding costs to more closely match the yield on interest-earning assets. We incurred expenses of $2.1 million and $2.7 million related to these agreements for the three months ended March 31, 2004 and
2003, respectively. Fluctuations in these expenses are solely dependent upon the movement in LIBOR as well as our average notional amount outstanding.



Credit (Losses) Recoveries



We originate and own loans in which the borrower possesses credit risk higher than that of conforming borrowers. Delinquent loans and losses are expected
to occur. Provisions for credit losses are made in amounts considered necessary to maintain an allowance at a level sufficient to cover probable losses inherent in the loan portfolio. Charge-offs are recognized at the time of foreclosure by
recording the value of real estate owned property at its estimated realizable value. One of the principal methods used to estimate expected losses is a



28



---

##### Table of Contents

delinquency migration analysis. This analysis takes into consideration historical information regarding foreclosure and loss severity experience and applies
that information to the portfolio at the reporting date.



We
use several techniques to mitigate credit losses including pre-funding audits by quality control personnel and in-depth appraisal reviews. Another loss mitigation technique allows a borrower to sell their property for less than the outstanding loan
balance prior to foreclosure in transactions known as short sales, when it is believed that the resulting loss is less than what would be realized through foreclosure. Loans are charged off in full when the cost of pursuing foreclosure and
liquidation exceed recorded balances. While short sales have served to reduce the overall severity of losses incurred, they also accelerate the timing of losses. As discussed further under the caption Premiums for Mortgage Loan
Insurance, lender paid mortgage insurance is also used as a means of managing credit risk exposure. Generally, the exposure to credit loss on insured loans is considered minimal. Management also believes the loan servicing operation is an
important element to managing credit risk.



During the three
months ended March 31, 2004 and 2003 we recognized credit (losses) recoveries of ($146,000) and $92,000, respectively and incurred net charge-offs of $255,000 and $117,000, respectively. A rollforward of the allowance for credit losses is presented
in Table 7.



Table 7  Quarterly Activity - Allowance for Credit Losses

(in thousands)

---



|                                       |  |          |       |   |             |   |       |              |  |   |         |   |  |          |       |   |  |   |       |  
|-------------------------------------- |  | -------- | ----- | - | ----------- | - | ----- | ------------ |  | - | ------- | - |  | -------- | ----- | - |  | - | ----- | -
|                                       |  | 2004     |       |   | 2003        |  
|                                       |  | March 31 |       |   | December 31 |   |       | September 30 |  |   | June 30 |   |  | March 31 |      
|Beginning balance                      |  | $        | 1,319 |   |             | $ | 1,420 |              |  | $ | 2,444   |   |  | $        | 2,827 |   |  | $ | 3,036 |  
|Credit losses (recoveries)             |  |          | 146   |   |             |   | 749   |              |  |   | (875    | ) |  |          | (171  | ) |  |   | (92   | )
|Amounts charged off, net of recoveries |  |          | (255  | ) |             |   | (850  | )            |  |   | (149    | ) |  |          | (212  | ) |  |   | (117  | )
|                                       |  |          |       |   |             |   |       |              |  |   |         |   |  |          |       |   |  |   |       |  
|Ending balance                         |  | $        | 1,210 |   |             | $ | 1,319 |              |  | $ | 1,420   |   |  | $        | 2,444 |   |  | $ | 2,827 |  
|                                       |  |          |       |   |             |   |       |              |  |   |         |   |  |          |       |   |  |   |       |  



Fee Income



Fee income in 2004 primarily consists of broker fees and service fee income.
During 2003, affiliated branch management fees were also a component of fee income. Due to the elimination of the LLCs and their subsequent inclusion in the consolidated financial statements, branch management fees are eliminated in
consolidation in 2004.



Broker fees are paid by borrowers and
other lenders for placing loans with third party investors (lenders) and are based on negotiated rates with each lender to whom we broker loans. Revenue is recognized upon loan origination.



Service fees are paid to us by either the investor on mortgage loans serviced
or the borrower. Fees paid by investors on loans serviced are determined as a percentage of the principal collected for the loans serviced and are recognized in the period in which payments on the loans are received. Fees paid by borrowers on loans
serviced are considered ancillary fees related to loan servicing and include late fees, processing fees and, for loans held-in-portfolio, prepayment penalties. Revenue is recognized on fees received from borrowers when an event occurs that generates
the fee and they are considered to be collectible.



Affiliated
branch management fees, source of fee income in 2003, were charged to affiliated mortgage brokers to manage their administrative operations, which included providing accounting, payroll, human resources, loan investor management and license
management. The amount of the fees was agreed upon when entering a contractual agreement with affiliated mortgage brokers and were recognized as services were rendered. Affiliated branch management fees were $2.3 million for the three months ended
March 31, 2003.



Overall, fee income increased from $14.5
million for the three months ended March 31, 2003 to $45.5 million for the same period of 2004 due primarily to the termination of the LLCs and the inclusion of those branches in our consolidated financial statements. This had a significant
impact on fee income due to the volume of broker fee income that these branches generate. For comparative purposes, if the LLCs had been operating units during 2003 fee income would have been $37.7 million. In addition to the inclusion of
these branches, the growth in the number of our branches from 246 at March 31, 2003 to 383 reported at March 31, 2004 caused our fee income to increase.



Additionally, fee income increased due to the increase in our servicing portfolio from $4.2 billion for the three months ended March 31, 2003 to $8.4
billion for the three months ended March 31, 2004.



29



---

##### Table of Contents

Gains on Sales of Mortgage Assets and Losses on Derivative Instruments



We execute securitization transactions in which we transfer mortgage loan
collateral to an independent trust. The trust holds the mortgage loans as collateral for the securities it issues to finance the sale of the mortgage loans. In those transactions, certain securities are issued to entities unrelated to us, and we
retain the interest-only and non-investment grade subordinated securities. In addition, we continue to service the loan collateral. These transactions were structured as sales for accounting and income tax reporting during the three months ended
March 31, 2004 and 2003. Whole loan sales have also been executed whereby we sell loans to third parties. In the outright sales of mortgage loans, we retain no assets or servicing rights. Table 9 provides a summary of mortgage loans sold outright
and transferred in securitizations.



We have entered into
derivative instrument contracts that do not meet the requirements for hedge accounting treatment, but contribute to our overall risk management strategy by serving to reduce interest rate risk related to short-term borrowing rates. Changes in the
fair value of these derivative instruments are credited or charged to current earnings. As interest rates have decreased, we recognized losses of $25.4 million and $9.1 million during the three months ended March 31, 2004 and 2003, respectively,
reflective of the corresponding decrease in fair value of these non-hedge derivative instruments.



Table 8 provides the components of our gains on sales of mortgage assets and losses on derivative instruments.



Table 8  Gains on Sales of Mortgage Assets and Losses on Derivative Instruments

(in thousands)

---



|                                                                  |  |                                     |         |   |      |   |        |  
|----------------------------------------------------------------- |  | ----------------------------------- | ------- | - | ---- | - | ------ | -
|                                                                  |  | For the Three MonthsEnded March 31, |        
|                                                                  |  | 2004                                |         |   | 2003 |  
|Gains on sales of mortgage loans transferred in securitizations   |  | $                                   | 51,092  |   |      | $ | 24,956 |  
|Gains on sales of mortgage loans to third parties  nonconforming |  |                                     |        |   |      |   | 2,875  |  
|Gains on sales of mortgage loans to third parties  conforming    |  |                                     | 486     |   |      |   | 1,840  |  
|Gain (losses) on sales of real estate owned                       |  |                                     | 202     |   |      |   | (228   | )
|                                                                  |  |                                     |         |   |      |   |        |  
|Gains on sales of mortgage assets                                 |  |                                     | 51,780  |   |      |   | 29,443 |  
|Losses on derivatives                                             |  |                                     | (25,398 | ) |      |   | (9,149 | )
|                                                                  |  |                                     |         |   |      |   |        |  
|Net gains on sales of mortgage assets and derivative instruments  |  | $                                   | 26,382  |   |      | $ | 20,294 |  
|                                                                  |  |                                     |         |   |      |   |        |  



30



---

##### Table of Contents

Table 9  Mortgage Loan Sales and Securitizations

(dollars in thousands)



---



|                                |  |                                  |         |                        |     |   |                     |   |                               |  |      
|------------------------------- |  | -------------------------------- | ------- | ---------------------- | --- | - | ------------------- | - | ----------------------------- |  | -----
|                                |  | Outright Mortgage Loan Sales (A)
|For the Year Ended December 31, |  | PrincipalAmount                  |         | Percent of Total Sales |     |   | Net Gain Recognized |   | Weighted Average Price To Par
|2004:                           |  |                                  |         |                        |     |   |                     |   |                               |  |      
|First quarter                   |  | $                                |        |                        |    | % |                     | $ |                              |  |     
|                                |  |                                  |         |                        |     |   |                     |   |                               |  |      
|2003:                           |  |                                  |         |                        |     |   |                     |   |                               |  |      
|Fourth quarter                  |  | $                                |        |                        |    | % |                     | $ |                              |  |     
|Third quarter                   |  |                                  | 27,085  |                        | 2.1 |   |                     |   | 428                           |  | 102.7
|Second quarter                  |  |                                  | 12,057  |                        | 0.9 |   |                     |   | 101                           |  | 105.3
|First quarter                   |  |                                  | 112,068 |                        | 9.4 |   |                     |   | 2,875                         |  | 104.3
|                                |  |                                  |         |                        |     |   |                     |   |                               |  |      
|Total                           |  | $                                | 151,210 |                        | 2.8 | % |                     | $ | 3,404                         |  | 104.1
|                                |  |                                  |         |                        |     |   |                     |   |                               |  |      



|                                |  |                                               |           |                      |       |   |                     |   |                                     |  |                                                                             |         |              |    |  |                                                         |   |  |      |  
|------------------------------- |  | --------------------------------------------- | --------- | -------------------- | ----- | - | ------------------- | - | ----------------------------------- |  | --------------------------------------------------------------------------- | ------- | ------------ | -- |  | ------------------------------------------------------- | - |  | ---- | -
|                                |  | Mortgage Loans Transferred in Securitizations |          
|                                |  |                                               |           |                      |       |   |                     |   |                                     |  | Weighted Average Assumptions UnderlyingInitial Value of Mortgage Securities |        
|For the Year Ended December 31, |  | Principal Amount                              |           | Percentof TotalSales |       |   | Net Gain Recognized |   | Initial Value of MortgageSecurities |  | ConstantPrepaymentRate                                                      |         | DiscountRate |    |  | Expected Total Credit Losses, Net of Mortgage Insurance |  
|2004:                           |  |                                               |           |                      |       |   |                     |   |                                     |  |                                                                             |         |              |    |  |                                                         |   |  |      |  
|First quarter                   |  | $                                             | 1,702,658 |                      | 100.0 | % |                     | $ | 51,092                              |  | $                                                                           | 85,270  |              | 32 |  | 20                                                      | % |  | 5.69 | %
|                                |  |                                               |           |                      |       |   |                     |   |                                     |  |                                                                             |         |              |    |  |                                                         |   |  |      |  
|2003:                           |  |                                               |           |                      |       |   |                     |   |                                     |  |                                                                             |         |              |    |  |                                                         |   |  |      |  
|Fourth quarter                  |  | $                                             | 1,668,780 |                      | 100.0 | % |                     | $ | 37,104                              |  | $                                                                           | 86,166  |              | 28 |  | 20                                                      | % |  | 4.64 | %
|Third quarter                   |  |                                               | 1,251,016 |                      | 97.9  |   |                     |   | 32,853                              |  |                                                                             | 70,793  |              | 23 |  | 22                                                      |   |  | 3.33 |  
|Second quarter                  |  |                                               | 1,314,733 |                      | 99.1  |   |                     |   | 41,389                              |  |                                                                             | 73,053  |              | 26 |  | 26                                                      |   |  | 2.81 |  
|First quarter                   |  |                                               | 1,084,906 |                      | 90.6  |   |                     |   | 24,956                              |  |                                                                             | 69,740  |              | 28 |  | 20                                                      |   |  | 3.30 |  
|                                |  |                                               |           |                      |       |   |                     |   |                                     |  |                                                                             |         |              |    |  |                                                         |   |  |      |  
|Total                           |  | $                                             | 5,319,435 |                      | 97.2  | % |                     | $ | 136,302                             |  | $                                                                           | 299,752 |              | 26 |  | 22                                                      | % |  | 3.61 | %
|                                |  |                                               |           |                      |       |   |                     |   |                                     |  |                                                                             |         |              |    |  |                                                         |   |  |      |  

---

|(A) | Does not include conforming loan sales.
|--- | ---------------------------------------



Premiums for Mortgage Loan Insurance



The use of mortgage insurance is one method of managing the credit risk in the mortgage asset portfolio. Premiums for mortgage insurance on loans
maintained on our balance sheet are paid by us and are recorded as a portfolio cost and included in the income statement under the caption Premiums for Mortgage Loan Insurance. These premiums totaled $626,000 and $779,000 for the three
months ended March 31, 2004 and 2003, respectively. We received mortgage insurance proceeds on claims filed of $1.1 million and $0.3 million during the first three months of 2004 and 2003, respectively.



Some of the mortgage loans that serve as collateral for our mortgage
securities carry mortgage insurance. When loans are securitized in transactions treated as sales, the obligation to pay mortgage insurance premiums is legally assumed by the trust. Therefore, we have no obligation to pay for mortgage insurance
premiums on these loans.



We intend to continue to use mortgage
insurance coverage as a credit management tool as we continue to originate and securitize mortgage loans. 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 mortgage securities consider this risk. The percentage of loans with mortgage insurance has decreased in 2004 and 2003 and generally should be lower than 50% in the future. For the 2004-1 securitization, the mortgage
loans that were transferred into the trusts had mortgage insurance coverage at the time of transfer of 26%. We have the risk that mortgage insurance providers will revise their guidelines to an extent where we will no longer be able to acquire
coverage on all of our new production. Similarly, the providers may also increase insurance premiums



31



---

##### Table of Contents

to a point where the cost of coverage outweighs its benefit. We monitor the mortgage insurance market and currently anticipate being able to obtain
affordable coverage to the extent we deem it is warranted.



General and
Administrative Expenses



The main categories of our
general and administrative expenses are compensation and benefits, loan expense, travel and public relations, office administration and professional and outside services. Compensation and benefits includes employee base salaries, benefit costs and
incentive compensation awards. Discussion on stock-based compensation expense included in compensation and benefits is in Note 3. Loan expense primarily includes expenses relating to the underwriting of mortgage loans that do not fund successfully.
Travel and public relations primarily includes travel related expenses and promotional and marketing expenses. 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. In the normal course of business, fees are incurred for professional services related to general corporate matters and specific transactions.



The increase in general and administrative expenses from $35.9
million during the three months ended March 31, 2003 to $80.4 million for the same period in 2004 is primarily attributable to the termination of the LLCs and the inclusion of those branches in our consolidated financial statements. In
addition to the inclusion of these branches, the growth in the number of our branches from 246 reported at March 31, 2003 to 383 at March 31, 2004 caused our general administrative expenses to increase. Our new retail lines of business, growth in
our wholesale business and our expanding servicing operations also contributed to the increase in general and administrative expenses. We employed 1,442 people as of March 31, 2004 compared with 1,128 as of March 31, 2003 in our mortgage portfolio
management and mortgage lending and loan servicing operations.



Note 10 to the consolidated financial statements presents a condensed income statement for our three segments, detailing our expenses by segment. For comparative purposes, Table 10 presents the general and administrative expenses assuming
the LLCs had been included in our consolidated financial statements during 2003.



Table 10  General and Administrative Expenses

(dollars in thousands)



---



|                                          |  |                                     |        |                |   |       
|----------------------------------------- |  | ----------------------------------- | ------ | -------------- | - | ------
|                                          |  | For the Three MonthsEnded March 31,
|                                          |  | 2004                                |        | 2003 Pro Forma
|Compensation and benefits                 |  | $                                   | 43,826 |                | $ | 32,340
|Loan expense                              |  |                                     | 14,585 |                |   | 13,733
|Office administration                     |  |                                     | 10,260 |                |   | 7,018 
|Travel and public relations               |  |                                     | 7,212  |                |   | 5,671 
|Professional and outside services         |  |                                     | 2,382  |                |   | 2,001 
|Other                                     |  |                                     | 2,118  |                |   | 1,258 
|                                          |  |                                     |        |                |   |       
|Total general and administrative expenses |  | $                                   | 80,383 |                | $ | 62,021
|                                          |  |                                     |        |                |   |       
|Employees Other                           |  |                                     | 4,904  |                |   | 2,834 



The loan costs of
production table below includes all costs paid and fees collected during the loan origination cycle, including loans that do not fund. This distinction is important as we can only capitalize as deferred broker premium and costs, those costs (net of
fees) directly associated with a funded loan. Costs associated with loans that do not fund are recognized immediately as a component of general and administrative expenses. For loans held-for-sale, deferred net costs are recognized when
the related loans are sold outright or transferred in securitizations. For loans held-in-portfolio, deferred net costs are recognized over the life of the loan as a reduction to interest income. The cost of our production is also critical to our
financial results as it is a significant factor in the gains we recognize. Increased efficiencies in the nonconforming lending operation correlate to lower general and administrative costs and higher interest income and gain on sales of mortgage
assets.



32



---

##### Table of Contents

Table 11  Wholesale Loan Costs of Production, as a Percent of Principal



---



|               |  |                     |  |                                              |  |                      
|-------------- |  | ------------------- |  | -------------------------------------------- |  | ---------------------
|               |  | GrossLoanProduction |  | Premium Paid to Broker, Net of FeesCollected |  | Total AcquisitionCost
|2004:          |  |                     |  |                                              |  |                      
|First quarter  |  | 1.84                |  | 0.82                                         |  | 2.66                 
|2003:          |  |                     |  |                                              |  |                      
|Fourth quarter |  | 1.66                |  | 0.77                                         |  | 2.43                 
|Third quarter  |  | 1.59                |  | 0.61                                         |  | 2.20                 
|Second quarter |  | 1.71                |  | 0.72                                         |  | 2.43                 
|First quarter. |  | 1.85                |  | 0.75                                         |  | 2.60                 



Mortgage Loan Servicing



Loan servicing is a critical part of our business. In the
opinion of management, maintaining contact with borrowers is vital in managing credit risk and in borrower retention. Nonconforming borrowers are prone to late payments and are more likely to default on their obligations than conventional borrowers.
We strive to identify issues and trends with borrowers early and take quick action to address such matters. Our annualized costs of servicing per unit decreased from $387 for the three months ended March 31, 2003 to $326 for the three months ended
March 31, 2004.



Table 12  Summary of Servicing Operations

(dollars in thousands, except per loan cost and number of loans)



---



|                                                                       |  |                |           |   |         |   |     |  
|---------------------------------------------------------------------- |  | -------------- | --------- | - | ------- | - | --- | -
|                                                                       |  | 2004           |          
|                                                                       |  | March 31Amount |           |   | PerUnit |  
|Unpaid principal                                                       |  | $              | 8,428,852 |   |         |   |     |  
|                                                                       |  |                |           |   |         |   |     |  
|Number of loans                                                        |  |                | 62,600    |   |         |   |     |  
|                                                                       |  |                |           |   |         |   |     |  
|Servicing income, before amortization of mortgage servicing rights     |  | $              | 7,985     |   |         | $ | 510 |  
|Costs of servicing                                                     |  |                | 5,107     |   |         |   | 326 |  
|                                                                       |  |                |           |   |         |   |     |  
|Net servicing income, before amortization of mortgage servicing rights |  |                | 2,878     |   |         |   | 184 |  
|Amortization of mortgage servicing rights                              |  |                | 3,283     |   |         |   | 210 |  
|                                                                       |  |                |           |   |         |   |     |  
|Net servicing income (loss)                                            |  | $              | (405      | ) |         | $ | (26 | )
|                                                                       |  |                |           |   |         |   |     |  



|                                                                       |  |                   |           |   |         |   |     |                    |  |   |           |   |  |               |     |   |         |   |           |                |  |   |         |   |  |   |           |   |  |   |     |  
|---------------------------------------------------------------------- |  | ----------------- | --------- | - | ------- | - | --- | ------------------ |  | - | --------- | - |  | ------------- | --- | - | ------- | - | --------- | -------------- |  | - | ------- | - |  | - | --------- | - |  | - | --- | -
|                                                                       |  | 2003              |          
|                                                                       |  | December 31Amount |           |   | PerUnit |   |     | September30 Amount |  |   | PerUnit   |   |  | June 30Amount |     |   | PerUnit |   |           | March 31Amount |  |   | PerUnit |  
|Unpaid principal                                                       |  | $                 | 7,206,113 |   |         |   |     |                    |  | $ | 6,161,345 |   |  |               |     |   |         | $ | 5,145,005 |                |  |   |         |   |  | $ | 4,212,986 |   |  |   |     |  
|                                                                       |  |                   |           |   |         |   |     |                    |  |   |           |   |  |               |     |   |         |   |           |                |  |   |         |   |  |   |           |   |  |   |     |  
|Number of loans                                                        |  |                   | 54,196    |   |         |   |     |                    |  |   | 46,692    |   |  |               |     |   |         |   | 39,452    |                |  |   |         |   |  |   | 32,835    |   |  |   |     |  
|                                                                       |  |                   |           |   |         |   |     |                    |  |   |           |   |  |               |     |   |         |   |           |                |  |   |         |   |  |   |           |   |  |   |     |  
|Servicing income, before amortization of mortgage servicing rights     |  | $                 | 6,359     |   |         | $ | 469 |                    |  | $ | 5,265     |   |  | $             | 451 |   |         | $ | 4,600     |                |  | $ | 466     |   |  | $ | 4,262     |   |  | $ | 519 |  
|Costs of servicing                                                     |  |                   | 4,384     |   |         |   | 323 |                    |  |   | 3,591     |   |  |               | 308 |   |         |   | 3,108     |                |  |   | 315     |   |  |   | 3,178     |   |  |   | 387 |  
|                                                                       |  |                   |           |   |         |   |     |                    |  |   |           |   |  |               |     |   |         |   |           |                |  |   |         |   |  |   |           |   |  |   |     |  
|Net servicing income, before amortization of mortgage servicing rights |  |                   | 1,975     |   |         |   | 146 |                    |  |   | 1,674     |   |  |               | 143 |   |         |   | 1,492     |                |  |   | 151     |   |  |   | 1,084     |   |  |   | 132 |  
|Amortization of mortgage servicing rights                              |  |                   | 2,790     |   |         |   | 206 |                    |  |   | 2,554     |   |  |               | 219 |   |         |   | 1,925     |                |  |   | 195     |   |  |   | 1,726     |   |  |   | 210 |  
|                                                                       |  |                   |           |   |         |   |     |                    |  |   |           |   |  |               |     |   |         |   |           |                |  |   |         |   |  |   |           |   |  |   |     |  
|Net servicing income (loss)                                            |  | $                 | (815      | ) |         | $ | (60 | )                  |  | $ | (880      | ) |  | $             | (76 | ) |         | $ | (433      | )              |  | $ | (44     | ) |  | $ | (642      | ) |  | $ | (78 | )
|                                                                       |  |                   |           |   |         |   |     |                    |  |   |           |   |  |               |     |   |         |   |           |                |  |   |         |   |  |   |           |   |  |   |     |  



Branches



We operate our mortgage brokerage unit under the name NovaStar Home
Mortgage, Inc. (NHMI). Prior to 2004, branch operations (offices) were divided into two groups: 1) branches operating under NHMI, and 2)



33



---

##### Table of Contents

branches operating as separate companies with an administrative relationship with NHMI, identified as NHMI LLC (Limited Liability Company) branches. Since
January 1, 2004, branches previously operating as NHMI LLCs became operating units under NHMI.



The NHMI branches are considered departmental functions of NHMI under which the branch manager (department head) is an employee of NHMI and receives
compensation based on the profitability of the branch (department) as bonus compensation. NHMI branches are included in our consolidated financial statements. As of March 31, 2004 there were a total of 383 NHMI branches compared to 9 reported NHMI
branches and 237 reported NHMI LLC branches as of March 31, 2003.



The NHMI branch offices offer conforming and nonconforming loans to potential borrowers. Loans are brokered for approved investors, including NovaStar Mortgage, Inc. (NMI). Of the $1.8 billion and $912.6 million nonconforming loans we
originated, 23% and 22% were brokered to NMI from the branches during the three months ended March 31, 2004 and 2003, respectively.



Income Taxes



NovaStar Financial intends to continue to operate and qualify as a Real Estate Investment Trust (REIT) under the requirements of the Internal Revenue
Code. Therefore, it will generally not be subject to federal income taxes at the corporate level on taxable income distributed to stockholders. Requirements for qualification as a REIT include various restrictions on common stock ownership and the
nature of the assets and sources of income.



Below is a summary
of the taxable net income available to common shareholders for the three months ended March 31, 2004 and 2003.



Table 13  Taxable Net Income

(dollars in thousands)



---



|                                                          |  |                                    |        |   |          |   |        |  
|--------------------------------------------------------- |  | ---------------------------------- | ------ | - | -------- | - | ------ | -
|                                                          |  | For the ThreeMonths EndedMarch 31, |       
|                                                          |  | 2004                               |        |   | 2003 (A) |  
|Consolidated net income                                   |  | $                                  | 30,925 |   |          | $ | 22,959 |  
|Equity in net income of NFI Holding Corp.                 |  |                                    | 353    |   |          |   | (4,867 | )
|                                                          |  |                                    |        |   |          |   |        |  
|REIT net income                                           |  |                                    | 31,278 |   |          |   | 18,092 |  
|Adjustments to net income to compute taxable income       |  |                                    | 12,702 |   |          |   | 7,050  |  
|                                                          |  |                                    |        |   |          |   |        |  
|Taxable income before preferred dividends                 |  |                                    | 43,980 |   |          |   | 25,142 |  
|Preferred dividends                                       |  |                                    | (1,275 | ) |          |   |       |  
|                                                          |  |                                    |        |   |          |   |        |  
|Estimated taxable income available to common shareholders |  | $                                  | 42,705 |   |          | $ | 25,142 |  
|                                                          |  |                                    |        |   |          |   |        |  
|Estimated taxable income per common shareholder           |  | $                                  | 1.72   |   |          | $ | 1.20   |  
|                                                          |  |                                    |        |   |          |   |        |  

---

|(A) | The estimated taxable income in 2003 has been adjusted for our adoption of SFAS No. 123, Accounting for Stock-Based Compensation discussed in Note 3.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------



In order to qualify as a REIT, we must
distribute 90 percent of our taxable income before the due date of our federal tax return, including extensions. Additionally, for the REIT to avoid paying federal income tax, there are two other distribution requirements. First, in order to avoid a
4 percent excise tax, the REIT must generally distribute at least 85 percent of its taxable income (plus undistributed prior year amounts) no later than December 31 of the current year (or no later than 30 days after year end if certain requirements
are met). Alternatively, in order to avoid paying an income tax at the REIT level, we must distribute all of our taxable income before the timely filing of our tax return. This second distribution requirement may be met by designating certain
dividends paid in the following year as applying to the current year (spillover dividends). This spillover dividend rule allows a REIT to pay dividends at regular intervals and amounts and avoid volatility in its dividend policy.



The dividend policy adopted by our Board applies the spillover
dividend rules for purposes of managing the REIT distribution requirement and in computing REIT taxable income. This policy better aligns dividends with economic income and allows us to better manage volatility in our dividend payments.



NFI Holding Corporation, a wholly-owned subsidiary of NovaStar Financial,
Inc., has not elected REIT-status and files a consolidated federal income tax return with its subsidiaries. NFI Holding Corporation reported net income before income taxes of $93,000 and $9.0 million for the three months ended March 31, 2004 and
2003, respectively. As shown in our statement of income, this resulted in an income tax expense of $0.5 million and $4.1 million for the three months ended March 31, 2004 and 2003, respectively.



34



---

##### Table of Contents

Liquidity and Capital Resources



Liquidity means the need for, access to and uses of cash. Our primary needs for cash include the acquisition of mortgage
loans, principal repayment and interest on borrowings, operating expenses and dividend payments. Substantial cash is required to support the operating activities of the business, especially the mortgage origination operation. Mortgage asset sales,
principal, interest and fees collected on mortgage assets support cash needs. Drawing upon various borrowing arrangements typically satisfies major cash requirements. As shown in Table 4, we have $219.1 million in immediately available funds,
including $197.9 million in cash.



Mortgage lending requires
significant cash to fund loan originations. Our warehouse lending arrangements, including repurchase agreements, support the mortgage lending operation. Our warehouse mortgage lenders allow us to borrow between 98% and 100% of the outstanding
principal. Funding for the difference  generally 2% of the principal - must come from cash on hand.



Loans financed with warehouse and repurchase credit facilities are subject to changing market valuation and margin calls. The market value of our loans is
dependent on a variety of economic conditions, including interest rates (and borrower demand) and end investor desire and capacity. Market values have been consistent over the past three years. However, there is no certainty that the prices will
remain constant. To the extent the value of the loans declines significantly, we would be required to repay portions of the amounts we have borrowed. The value of our recourse loans (classified as held-for-sale) as of March 31, 2004
would need to decline by more than 28% before we would use all immediately available funds, assuming no other constraints on our immediately available funds.



We have no recourse for loans financed with asset-backed bonds and, as such, there is minimal liquidity risk.



The derivative financial instruments we use also subject us to margin
call risk. Under our interest rate swaps, we pay a fixed rate to the counterparties while they pay us a floating rate. While floating rates are low, on a net basis we are paying the counterparty. In order to mitigate credit exposure to us, the
counterparty requires us to post margin deposits with them. As of March 31, 2004, we have approximately $22.9 million on deposit. Further declining interest rates would subject us to additional exposure for cash margin calls. However, the asset side
of the balance sheet should increase in value in a further declining interest rate scenario. Incoming cash on our mortgage loans and securities is a principal source of cash. The volume of cash depends on, among other things, interest rates. While
short-term interest rates (the basis for our funding costs) are low and the coupon rates on our loans are high, our net interest margin (and therefore incoming cash flow) is high. Severe and immediate changes in interest rates will impact the volume
of our incoming cash flow. To the extent rates increase dramatically, our funding costs will increase quickly. While many of our loans are adjustable, they typically will not reset as quickly as our funding costs. This circumstance would temporarily
reduce incoming cash flow. As noted above, derivative financial instruments are used to mitigate the effect of interest rate volatility. In this rising rate situation, our interest rate swaps and caps would provide additional cash flows to mitigate
the lower cash on loans and securities.



Loans we originate can
be sold to a third party, which also generates cash to fund on-going operations. When market prices exceed our cost to originate, we believe we can operate in this manner, provided that the level of loan originations is at or near the capacity of
its production infrastructure.



Cash activity during the three
months ended March 31, 2004 and 2003 is presented in the consolidated statement of cash flows.



As noted above, proceeds from equity offerings have supported our operations. Since inception, we have raised $292 million in net proceeds through private and public equity offerings. Equity offerings provide another
avenue as a future liquidity source.



Off Balance Sheet Arrangements



As discussed previously, we pool the loans we originate
and securitize them to obtain long-term financing for the assets. The loans are transferred to a trust where they serve as collateral for asset-backed bonds, which the trust issues to the public. Our ability to use the securitization capital market
is critical to the operations of our business. Table 3 summarizes our off balance sheet securitizations.



External factors that are reasonably likely to affect our ability to continue to use this arrangement would be those factors that could disrupt the
securitization capital market. A disruption in the market could prevent us from being able to sell the securities at a favorable price, or at all. Factors that could disrupt the securitization market include an international liquidity crisis such as
occurred in the fall of 1998, a terrorist attack, outbreak of war or other significant event risk, and market specific events such as a default of a comparable type of securitization. If we were unable to access the securitization market, we may
still be able to finance our



35



---

##### Table of Contents

mortgage operations by selling our loans to investors in the whole loan market. We were able to do this following the liquidity crisis in 1998.



Specific items that may affect our ability to use the securitizations to
finance our loans relate primarily to the performance of the loans that have been securitized. Extremely poor loan performance may lead to poor bond performance and investor unwillingness to buy bonds supported by our collateral. Our financial
performance and condition has little impact on our ability to securitize, as evidenced by our ability to securitize in 1998, 1999 and 2000 when our financial trend was weak.



We have commitments to borrowers to fund residential mortgage loans as well as commitments to purchase and sell mortgage
loans to third parties. At March 31, 2004 and December 31, 2003, the Company had commitments to fund mortgage loans with agreed-upon rates of approximately $260 million and $228 million, respectively. We had no commitments to purchase loans or sell
loans to third parties at March 31, 2004. As of December 31, 2003, we had outstanding commitments to purchase loans of $60 million and no commitments to sell loans to third parties. The commitments to originate and purchase loans do not necessarily
represent future cash requirements, as some portion of the commitments are likely to expire without being drawn upon or may be subsequently declined for credit or other reasons.



On March 11, 2004, we executed a securitization transaction accounted for as a sale of loans. We delivered $1.2 billion in
loans collateralizing NMFT Series 2004-1 (see Note 4 of the consolidated financial statements). On April 14, 2004, we delivered an additional $527.2 million in loans collateralizing NMFT Series 2004-1.



Contractual Obligations



We have entered into certain long-term agreements, which obligate us to make future payments to satisfy the related
contractual obligations. The following table summarizes our contractual obligations with regard to our long-term debt and lease agreements as of March 31, 2004.



Table 14  Contractual Obligations

(in thousands)



---



|                                                                       |  |                        |         |                 |   |          |  |          |        |              |   |        |  |   |       
|---------------------------------------------------------------------- |  | ---------------------- | ------- | --------------- | - | -------- |  | -------- | ------ | ------------ | - | ------ |  | - | ------
|                                                                       |  | Payments Due by Period
|                                                                       |  | Total                  |         | Less than1 Year |   | 1-3Years |  | 4-5Years |        | After 5Years
|Contractual Obligations                                                |  |                        |         |                 |   |          |  |          |        |              |   |        |  |   |       
|Short-term borrowings                                                  |  | $                      | 881,970 |                 | $ | 881,970  |  |          |       |              |   |       |  |   |      
|Long-term debt (A)                                                     |  | $                      | 240,318 |                 | $ | 189,527  |  | $        | 28,137 |              | $ | 12,595 |  | $ | 10,059
|Mortgage loan purchase commitments                                     |  |                        |        |                 |   |         |  |          |       |              |   |       |  |   |      
|Operating leases                                                       |  | $                      | 30,362  |                 | $ | 5,646    |  | $        | 11,146 |              | $ | 10,846 |  | $ | 2,724 
|Premiums due to counterparties related to interest rate cap agreements |  | $                      | 3,085   |                 | $ | 1,588    |  | $        | 1,497  |              |   |       |  |   |      

---

|(A) | Repayment of the asset-backed bonds is dependent upon payment of the underlying mortgage loans, which collateralize the debt. The repayment of these mortgage loans is affected by
prepayments.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Inflation



Virtually all of our assets and liabilities are financial in nature. As a
result, interest rates and other factors drive company 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 accounting principles generally accepted in the United States of America and dividends are based on taxable income. In each case, financial activities and balance sheet are measured with reference to historical cost or fair market
value without considering inflation.



Impact of Recently Issued Accounting
Pronouncements



In March 2004, SEC Staff Accounting
Bulletin (SAB) No. 105, Application of Accounting Principles to Loan Commitments was released. This release summarizes the SEC staff position regarding the application of accounting principles generally accepted in the United States of
America to loan commitments accounted for as derivative instruments. See Note 2 for further discussion.



Note 1 of the consolidated financial statements contained in the Annual Report on Form 10-K for the fiscal year ended December 31, 2003 describes certain
recently issued accounting pronouncements. Management



36



---

##### Table of Contents

believes the implementation of these pronouncements and others that have gone into effect since the date of these reports will not have a material impact on
the consolidated financial statements.



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



Interest Rate/Market Risk



Our investment policy sets the following general goals:



|(1) | Maintain the net interest margin between assets and liabilities, and
|--- | --------------------------------------------------------------------



|(2) | Diminish the effect of changes in interest rate levels on our market value
|--- | --------------------------------------------------------------------------



Loan Price Volatility. Under our current mode of operation, we depend heavily on the market for wholesale nonconforming mortgage loans. To conserve
capital, we may sell loans we originate. Financial results will depend, in part, on the ability to find purchasers for the loans at prices that cover origination expenses. Exposure to loan price volatility is reduced as we acquire and retain
mortgage loans.



Interest Rate Risk. When interest rates
on our assets do not adjust at the same rates as our liabilities or when the assets have fixed rates and the liabilities are adjusting, future earnings potential is affected. We express this interest rate risk as the risk that the market value of
assets will increase or decrease at different rates than that of the liabilities. Expressed another way, this is the risk that 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 primarily uses financing sources where the interest rate resets frequently. As of March 31, 2004, borrowings under all financing
arrangements adjust daily or monthly. 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 features where their rates are fixed for some period of time and then adjust
frequently thereafter. For example, one of our loan products is the 2/28 loan. This loan is fixed for its first two years and then adjusts every six months 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, as the asset rate resets would lag the borrowing rate resets.



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 both an income and market value basis. The following are summaries of the analysis.



Table 15 - Interest Rate Sensitivity - Income

(dollars in thousands)



---



|                                                |  |                                                      |  |       |        |   |     |   |         |     |  |   |         |   
|----------------------------------------------- |  | ---------------------------------------------------- |  | ----- | ------ | - | --- | - | ------- | --- |  | - | ------- | --
|                                                |  | Basis Point Increase (Decrease) in Interest Rate (A) | 
|                                                |  | (200) (C)                                            |  | (100) |        |   | 100 |   |         | 200 | 
|As of March 31, 2004:                           |  |                                                      |  |       |        |   |     |   |         |     |  |   |         |   
|Net interest income                             |  | N/A                                                  |  | $     | 19,309 |   |     | $ | (14,376 | )   |  | $ | (24,779 | ) 
|                                                |  |                                                      |  |       |        |   |     |   |         |     |  |   |         |   
|Percent change in net interest income from base |  | N/A                                                  |  |       | 5.8    | % |     |   | (4.3    | )%  |  |   | (7.5    | )%
|                                                |  |                                                      |  |       |        |   |     |   |         |     |  |   |         |   
|Percent change of capital (B)                   |  | N/A                                                  |  |       | 5.2    | % |     |   | (3.9    | )%  |  |   | (6.7    | )%
|                                                |  |                                                      |  |       |        |   |     |   |         |     |  |   |         |   
|As of December 31, 2003:                        |  |                                                      |  |       |        |   |     |   |         |    
|Net interest income                             |  | N/A                                                  |  | $     | 15,546 |   |     | $ | (11,393 | )   |  | $ | (20,777 | ) 
|                                                |  |                                                      |  |       |        |   |     |   |         |     |  |   |         |   
|Percent change in net interest income from base |  | N/A                                                  |  |       | 5.6    | % |     |   | (4.1    | )%  |  |   | (7.5    | )%
|                                                |  |                                                      |  |       |        |   |     |   |         |     |  |   |         |   
|Percent change of capital (B)                   |  | N/A                                                  |  |       | 5.2    | % |     |   | (3.8    | )%  |  |   | (6.9    | )%
|                                                |  |                                                      |  |       |        |   |     |   |         |     |  |   |         |   

---

|(A) | Net interest income (income from assets less expense from liabilities and expense from interest rate agreements) in a parallel shift in the yield curve, up and down 1% and 2%.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | Total change in estimated spread income as a percent of total stockholders equity as of March 31, 2004 and December 31, 2003.
|--- | ------------------------------------------------------------------------------------------------------------------------------

|(C) | A decrease in interest rates by 200 basis points (2%) would imply rates on liabilities at or below zero.
|--- | --------------------------------------------------------------------------------------------------------



37



---

##### Table of Contents

Table 16 - Interest Rate Sensitivity - Market Value

(dollars in thousands)

---



|                                                    |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|--------------------------------------------------- |  | ---------------------------------------------------- |  | ----- | ------- | - | --- | - | -------- | --- |  | - | -------- | --
|                                                    |  | Basis Point Increase (Decrease) in Interest Rate (A) | 
|                                                    |  | (200) (C)                                            |  | (100) |         |   | 100 |   |          | 200 | 
|As of March 31, 2004:                               |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|Change in market values of:                         |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|Assets                                              |  | N/A                                                  |  | $     | 110,857 |   |     | $ | (132,935 | )   |  | $ | (296,512 | ) 
|Liabilities                                         |  | N/A                                                  |  |       | (6,077  | ) |     |   | 7,366    |     |  |   | 14,710   |   
|Interest rate agreements                            |  | N/A                                                  |  |       | (95,721 | ) |     |   | 99,367   |     |  |   | 227,929  |   
|                                                    |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|Cumulative change in market value                   |  | N/A                                                  |  | $     | 9,059   |   |     | $ | (26,202  | )   |  | $ | (53,873  | ) 
|                                                    |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|Percent change of market value portfolio equity (B) |  | N/A                                                  |  |       | 2.0     | % |     |   | (5.7     | )%  |  |   | (11.8    | )%
|                                                    |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|As of December 31, 2003:                            |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|Change in market values of:                         |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|Assets                                              |  | N/A                                                  |  | $     | 99,164  |   |     | $ | (135,872 | )   |  | $ | (296,278 | ) 
|Liabilities                                         |  | N/A                                                  |  |       | (5,325  | ) |     |   | 6,245    |     |  |   | 12,627   |   
|Interest rate agreements                            |  | N/A                                                  |  |       | (90,590 | ) |     |   | 98,484   |     |  |   | 208,805  |   
|                                                    |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|Cumulative change in market value                   |  | N/A                                                  |  | $     | 3,249   |   |     | $ | (31,143  | )   |  | $ | (74,846  | ) 
|                                                    |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   
|Percent change of market value portfolio equity (B) |  | N/A                                                  |  |       | 1.0     | % |     |   | (9.1     | )%  |  |   | (21.9    | )%
|                                                    |  |                                                      |  |       |         |   |     |   |          |     |  |   |          |   

---

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

|(B) | Total change in estimated market value as a percent of market value portfolio equity as of March 31, 2004 and December 31, 2003.
|--- | --------------------------------------------------------------------------------------------------------------------------------

|(C) | A decrease in interest rates by 200 basis points (2%) would imply rates on liabilities at or below zero.
|--- | --------------------------------------------------------------------------------------------------------



The values under the headings 100, 200, (100) and (200) are
managements estimates of the income and change in market value of those same assets, liabilities and interest rate agreements assuming that interest rates were 100 and 200 basis points, or 1 and 2 percent higher and lower. The cumulative
change in income or market value represents the change in income or market value of assets, net of the change in income or market value of liabilities and interest rate agreements.



Hedging.In order to address a mismatch of assets and liabilities, the hedging section of the
investment policy is followed, as approved by the Board. Specifically, the interest rate risk management program is formulated with the intent to offset the potential adverse effects resulting from rate adjustment limitations on mortgage assets and
the differences between interest rate adjustment indices and interest rate adjustment periods of adjustable-rate mortgage loans and related borrowings.



We use interest rate cap and swap contracts to mitigate the risk of the cost of variable rate liabilities increasing at a faster rate than the earnings on
assets during a period of rising rates. In this way, management intends generally to hedge as much of the interest rate risk as determined to be in our best interest, given the cost of hedging transactions and the need to maintain REIT status.



We seek to build a balance sheet and undertake an interest
rate risk management program that is likely, in managements view, to enable us to maintain an equity liquidation value sufficient to maintain operations given a variety of potentially adverse circumstances. Accordingly, the hedging program
addresses both income preservation, as discussed in the first part of this section, and capital preservation concerns.



Interest rate cap agreements are legal contracts between us and a third party firm or counterparty. The counterparty agrees to make payments
to us in the future should the one- or three-month LIBOR interest rate rise above the strike rate specified in the contract. We make either quarterly 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.
Payments on an annualized basis equal the contractual notional face amount times the difference between actual LIBOR and the strike rate. Interest rate swaps have similar characteristics. However, interest rate swap agreements allow us to pay a
fixed rate of interest while receiving a rate that adjusts with one-month LIBOR.



The following table summarizes the key contractual terms associated with our interest rate risk management contracts. Substantially all of the pay-fixed swaps and interest rate caps are indexed to one-month and
three-month LIBOR.



We have determined the following estimated
net fair value amounts by using available market information and appropriate valuation methodologies as of March 31, 2004.



38



---

##### Table of Contents

Table 17 - Interest Rate Risk Management Contracts

(dollars in thousands)

---



|                              |  |                |        |   |                     |   |           |      |  |   |         |    |  |      |         |    |      |   |         |    |  |   |         |   
|----------------------------- |  | -------------- | ------ | - | ------------------- | - | --------- | ---- |  | - | ------- | -- |  | ---- | ------- | -- | ---- | - | ------- | -- |  | - | ------- | --
|                              |  | Maturity Range |       
|                              |  | Net FairValue  |        |   | TotalNotionalAmount |   |           | 2004 |  |   | 2005    |    |  | 2006 |         |    | 2007 |  
|Pay-fixed swaps:              |  | $              | (9,226 | ) |                     |   |           |      |  |   |         |    |  |      |         |    |      |   |         |    |  |   |         |   
|Contractual maturity          |  |                |        |   |                     | $ | 1,235,000 |      |  | $ | 100,000 |    |  | $    | 285,000 |    |      | $ | 655,000 |    |  | $ | 195,000 |   
|Weighted average pay rate     |  |                |        |   |                     |   | 2.6       | %    |  |   | 5.2     | %  |  |      | 2.4     | %  |      |   | 2.2     | %  |  |   | 2.6     | % 
|Weighted average receive rate |  |                |        |   |                     |   | 1.1       | %    |  |   | (       | A) |  |      | (       | A) |      |   | (       | A) |  |   | (       | A)
|Interest rate caps:           |  | $              | 3,148  |   |                     |   |           |      |  |   |         |    |  |      |         |    |      |   |         |    |  |   |         |   
|Contractual maturity          |  |                |        |   |                     | $ | 785,530   |      |  | $ | 135,530 |    |  | $    | 450,000 |    |      | $ | 200,000 |    |  | $ |        |   
|Weighted average strike rate  |  |                |        |   |                     |   | 1.7       | %    |  |   | 1.8     | %  |  |      | 1.6     | %  |      |   | 2.0     | %  |  |   |        |   

---

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



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



Disclosure Controls and Procedures.The Company maintains a system of disclosure controls and procedures which are designed to ensure that
information required to be disclosed by the Company in reports that it files or submits 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 the Companys management on a timely basis to allow decisions regarding
required disclosure. The Companys principal executive officer and principal financial officer evaluated the Companys disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(d)) as of the end of the
period covered by this report and concluded that the Companys controls and procedures were effective.



Changes in Internal Control over Financial Reporting.There has been no change in NovaStar Financial, Inc.s internal control over financial
reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rule 13a-15 that occurred during the quarter ended March 31, 2004 that has materially affected, or is reasonably likely to materially affect, NovaStar
Financial, Inc.s internal control over financial reporting.



39



---

##### Table of Contents

PART II. OTHER INFORMATION



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



In the normal course of its business, the Company is subject to various legal proceedings and claims. The resolution of these legal proceedings and
claims, in the opinion of management, will not have a material adverse effect on the Companys financial condition or results of operations.



During April and May 2004, a number of substantially similar class action lawsuits and a derivative lawsuit were filed in the United States District Court
in Kansas City against the Company and/or several of its executive officers and/or directors. The complaints generally claim that the defendants are liable for making or failing to prevent alleged misstatements or omissions in the Companys
public disclosures. The Company believes that these claims are without merit and intends to vigorously defend against them. In addition, the Company in April 2004 received an informal inquiry from the Securities and Exchange Commission requesting
that it provide various documents relating to its business. The Company intends to fully cooperate with the Commissions inquiry.



|Item 2. | Changes in Securities and Use of Proceeds and Issuer Purchases of Equity Securities
|------- | -----------------------------------------------------------------------------------



Issuer Purchases of Equity Securities



|                                     |  |                                |  |                             |  |                                                                            |  |                                                                                        |          
|------------------------------------ |  | ------------------------------ |  | --------------------------- |  | -------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------- | ---------
|                                     |  | Total Numberof SharesPurchased |  | Average PricePaid per Share |  | Total Number ofSharesPurchased asPart of PubliclyAnnouncedPlans orPrograms |  | ApproximateDollar value ofShares that MayYet BePurchasedUnder the Plansor Programs (A)
|January 1, 2004  January 31, 2004   |  |                               |  |                            |  |                                                                           |  | $                                                                                      | 1,020,082
|February 1, 2004  February 29, 2004 |  |                               |  |                            |  |                                                                           |  | $                                                                                      | 1,020,082
|March 1, 2004  March 31, 2004       |  |                               |  |                            |  |                                                                           |  | $                                                                                      | 1,020,082

---

|(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, bringing the total
authorization to $9 million.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



Not applicable



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



Not applicable



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



None



40



---

##### Table of Contents

|Item 6. | Exhibits and Reports on Form 8-K
|------- | --------------------------------



(a) Exhibit Listing



|            |     |  |                                                                                          
|----------- | --- |  | -----------------------------------------------------------------------------------------
|Exhibit No. |     |  | Description of Document                                                                  
|            |    
|3.1         | *   |  | Articles of Amendment and Restatement of the Registrant                                  
|            |    
|3.2         | *   |  | Articles Supplementary of the Registrant                                                 
|            |    
|3.3         | *   |  | Bylaws of the Registrant                                                                 
|            |    
|3.3a        | *** |  | Amendment to Bylaws of the Registrant, adopted February 2, 2000                          
|            |    
|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

---

|* | Incorporated by reference to the correspondingly numbered exhibit to the Registration Statement on Form S-11 (373-32327) filed by the Registrant with the SEC on July 29 1997, as
amended.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|** | Incorporated by reference to the correspondingly numbered exhibit to Form 8-K filed by the Registrant with the SEC on April 5, 1999.
|-- | ------------------------------------------------------------------------------------------------------------------------------------



|*** | Incorporated by reference to the correspondingly numbered exhibit to Annual Report on Form 10-K filed by the Registrant with the SEC on March 20, 2000.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------



(b) NovaStar Financial filed the following Form 8-Ks during the three months ended
March 31, 2004.



| | 1. | Monthly Loan Origination Data for October, November and December 2003 and Selected Non-conforming Loan Origination Data for the month ended December 31, 2003. Current report on Form
8-K was filed on January 9, 2004.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | Press Release, dated January 16, 2004 Novastar Financial, Inc. Prices an Offering of Preferred Stock and Underwriting Agreement, dated January 15, 2004, by and among
NovaStar Financial, Inc., Friedman, Billings, Ramsey & Co., Stifel, Nicolaus & Company Incorporated, JMP Securities LLC and Flagstone Securities, LLC. Current report on Form 8-K was filed on January 20, 2004.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. | Press Release, dated January 28, 2004 NovaStar Announces Fourth Quarter Earnings Per Share of $1.38, Culminating a Record Year. Current report on Form 8-K was filed on
January 29, 2004.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. | Corrected Press Release, dated January 28, 2004 NovaStar Announces Fourth Quarter Earnings Per Share of $1.45, Culminating a Record Year. Current report on Form 8-K/A
was filed on March 5, 2004.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



41



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.



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 10, 2004       |  |  |  | /s/ Scott F. Hartman                                                                      
|                         |  |  |  |                                                                                           
|                         |  |  |  | Scott F. Hartman Chairman of the Board, Secretary and Chief Executive Officer             
|                         |  | 
|DATE: May 10, 2004       |  |  |  | /s/ Rodney E. Schwatken                                                                   
|                         |  |  |  |                                                                                           
|                         |  |  |  | Rodney E. Schwatken Vice President, Treasurer and Controller (Principal Financial Officer)



42