| TABLE - Ugly Duckling Corp. <UGLY.O> Q2 net falls 
 PHOENIX, July 28 (Reuters) -
 
 Consolidated Results of Operations
 
 (In thousands, except used cars sold and per share data)
 
 Six Months ended   Three Months ended
 June 30,              June 30,
 
 1999      1998      1999      1998
 
 Used cars sold          24,170    18,138    11,416     8,699
 
 Used car sales         204,319   142,496    97,876    69,523
 
 Total revenues       $ 255,850   176,441 $ 125,732    88,737
 
 Cost of used cars
 
 sold                (115,656)  (78,968)  (55,559)  (39,237)
 
 Provision for
 
 credit losses        (55,196)  (30,350)  (26,635)  (14,988)
 
 Net revenue from
 
 dealerships            33,467    33,178    15,682    15,298
 
 Interest earnings       32,327    12,229    18,323     6,024
 
 Gain on sale of
 
 loans                      --     8,273        --     3,659
 
 Servicing and
 
 other earnings         19,204    13,443     9,533     9,531
 
 Total operating
 
 expenses             (72,334)  (53,073)  (35,232)  (28,193)
 
 Operating income        12,664    14,050     8,306     6,319
 
 Interest expense       (9,473)   (2,871)   (5,818)   (1,369)
 
 Earnings before
 
 income taxes            3,191    11,179     2,488     4,950
 
 Income taxes           (1,301)   (4,507)   (1,020)   (2,007)
 
 Earnings (loss):
 
 Continuing
 
 operations            1,890     6,672     1,468     2,943
 
 Discontinued
 
 operations - net         --   (5,595)        --        --
 
 Net earnings             1,890     1,077     1,468     2,943
 
 Earnings per
 
 share - basic:
 
 Continuing operations     0.12      0.36      0.10      0.16
 
 Net earnings              0.12      0.06      0.10      0.16
 
 Earnings per
 
 share - diluted:
 
 Continued operations      0.12      0.35      0.10      0.16
 
 Net earnings              0.12      0.06      0.10      0.16
 
 Shares used in:
 
 Basic computation       15,292    18,570    14,940    18,590
 
 Diluted computation     15,495    18,930    15,210    18,980
 
 Consolidated Balance Sheet Information (in thousands)
 
 June 30,       Dec. 31,
 
 Assets:                           1999       1998       1998
 
 Cash                           $  1,302     1,651      2,751
 
 Finance receivables, net        329,160   124,731    191,466
 
 Used car inventory               37,810    34,742     44,167
 
 Property & equipment, net        34,750    28,424     32,970
 
 Intangible assets, net           14,985    15,852     15,530
 
 Other assets                     22,353    15,128     20,575
 
 Discontinued operations, net     24,817    61,116     38,516
 
 465,177   281,644    345,975
 
 Total Liabilities and
 
 Stockholders' Equity:
 
 Accounts payable &
 
 accrued expenses                35,884    24,664     22,173
 
 Notes payable                   232,952    48,190    117,294
 
 Subordinated debt                36,943    25,000     43,741
 
 Total liabilities               305,779    97,854    183,208
 
 Total stockholders' equity      159,398   183,790    162,767
 
 465,177   281,644    345,975
 
 07:38 07-28-99
 |