UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            -------------------------

                                    FORM 10-Q

(Mark One)

[X]     Quarterly  report  pursuant  to  Section  13 or 15(d) of the  Securities
        Exchange Act of 1934 For the quarterly period ended May 31, 2006
                                       OR
[ ]     Transition  report  pursuant  to Section  13 or 15(d) of the  Securities
        Exchange Act of 1934 For the transition period from to _____ to ____

                         Commission file number: 1-5767

                            CIRCUIT CITY STORES, INC.
             (Exact name of registrant as specified in its charter)

                 Virginia                               54-0493875
         (State of Incorporation)          (I.R.S. Employer Identification No.)

            9950 Mayland Drive
            Richmond, Virginia                                      23233
(Address of principal executive offices)                         (Zip Code)

                                 (804) 527- 4000
              (Registrant's telephone number, including area code)

                                       N/A
              (Former name, former address, and former fiscal year,
                         if changed since last report)

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

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.
Large accelerated filer |X| Accelerated filer __ Non-accelerated filer __

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes___ No |X|

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

            Class                                Outstanding at June 30, 2006
 Common Stock, par value $0.50                             174,065,041


A Table of Contents  is  included on Page 2 and an Exhibit  Index is included on
Page 30.






                   CIRCUIT CITY STORES, INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS



PART I.  FINANCIAL INFORMATION

      Item 1.     Financial Statements:

                     Consolidated Statements of Operations -
                     Three Months Ended May 31, 2006 and 2005                                  3

                     Consolidated Balance Sheets -
                     May 31, 2006, and February 28, 2006                                       4

                     Consolidated Statements of Cash Flows -
                     Three Months Ended May 31, 2006 and 2005                                  5

                     Notes to Consolidated Financial Statements                                6

      Item 2.     Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                                   14

      Item 3.     Quantitative and Qualitative Disclosures About Market Risk                  25

      Item 4.     Controls and Procedures                                                     25

PART II.          OTHER INFORMATION

      Item 1.     Legal Proceedings                                                           26

      Item 1A.    Risk Factors                                                                26

      Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds                 27

      Item 6.     Exhibits                                                                    27

SIGNATURES                                                                                    29

EXHIBIT INDEX                                                                                 30


                                  Page 2 of 30


                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                   Circuit City Stores, Inc. and Subsidiaries
                Consolidated Statements of Operations (Unaudited)
                  (Amounts in thousands except per share data)


                                                                                                     Three Months Ended
                                                                                                          May 31
                                                                                              2006                    2005
                                                                                          --------------         -------------
Net sales                                                                                 $    2,616,973         $  2,227,850
Cost of sales, buying and warehousing                                                          1,976,596             1,669,958
                                                                                          --------------         -------------
Gross profit                                                                                     640,377               557,892

Selling, general and administrative expenses                                                     639,368               583,008
                                                                                          --------------          ------------
Operating income (loss)                                                                            1,009               (25,116)
Interest income                                                                                    7,046                 6,292
Interest expense                                                                                     212                   415
                                                                                          --------------          ------------
Earnings (loss) from continuing operations before income taxes                                     7,843               (19,239)
Income tax provision (benefit)                                                                     2,837                (7,356)
                                                                                          --------------          ------------
Net earnings (loss) from continuing operations                                                     5,006               (11,883)
Loss from discontinued operations, net of tax                                                       (407)               (1,226)
Cumulative effect of change in accounting principle, net of tax                                    1,773                     -
                                                                                          --------------           -----------
Net earnings (loss)                                                                       $        6,372         $     (13,109)
                                                                                          ==============          ============

Weighted average common shares:
    Basic                                                                                        171,054               184,729
    Diluted                                                                                      176,256               184,729

Earnings (loss) per share:
    Basic:
       Continuing operations                                                              $         0.03         $       (0.06)
       Discontinued operations                                                            $            -         $       (0.01)
       Cumulative effect of change in accounting principle                                $         0.01         $           -
       Net earnings (loss)                                                                $         0.04         $       (0.07)

    Diluted:
       Continuing operations                                                              $         0.03         $       (0.06)
       Discontinued operations                                                            $            -         $       (0.01)
       Cumulative effect of change in accounting principle                                $         0.01         $           -
       Net earnings (loss)                                                                $         0.04         $       (0.07)


Cash dividends paid per share                                                             $       0.0175         $      0.0175

See accompanying notes to consolidated financial statements.


                                  Page 3 of 30



                   Circuit City Stores, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                    (Amounts in thousands except share data)

                                                                                         May 31, 2006          Feb. 28, 2006
                                                                                         ------------          -------------
                                                                                          (Unaudited)
ASSETS
Current assets:
Cash and cash equivalents                                                                   $  392,422           $  315,970
Short-term investments                                                                         241,863              521,992
Accounts receivable, net of allowance for doubtful accounts                                    211,582              220,869
Merchandise inventory                                                                        1,931,370            1,698,026
Deferred income taxes                                                                           25,373               29,598
Income tax receivable                                                                            7,765                5,571
Prepaid expenses and other current assets                                                       63,616               41,315
                                                                                            ----------           ----------

Total current assets                                                                         2,873,991            2,833,341

Property and equipment, net of accumulated depreciation of
     $1,214,041 and $1,179,481                                                                 837,394              839,356
Deferred income taxes                                                                           96,709               97,889
Goodwill                                                                                       230,157              223,999
Other intangible assets, net of accumulated amortization of
     $8,443 and $6,123                                                                          29,129               30,372
Other assets                                                                                    43,940               44,087
                                                                                            ----------           ----------

TOTAL ASSETS                                                                                $4,111,320           $4,069,044
                                                                                            ==========           ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Merchandise payable                                                                         $  995,599           $  850,359
Expenses payable                                                                               233,598              202,300
Accrued expenses and other current liabilities                                                 409,506              464,511
Accrued income taxes                                                                             8,175               75,909
Short-term debt                                                                                 22,695               22,003
Current installments of long-term debt                                                           6,933                7,248
                                                                                            ----------           ----------

Total current liabilities                                                                    1,676,506            1,622,330

Long-term debt, excluding current installments                                                  49,999               51,985
Accrued straight-line rent and deferred rent credits                                           259,538              256,120
Accrued lease termination costs                                                                 76,948               79,091
Other liabilities                                                                              102,571              104,885
                                                                                            ----------           ----------

TOTAL LIABILITIES                                                                            2,165,562            2,114,411
                                                                                            ----------           ----------

Commitments and contingent liabilities (Note 8)

Stockholders' equity:
Common stock, $0.50 par value;
     525,000,000 shares authorized; 174,755,306 shares
     issued and outstanding at May 31, 2006
     (174,789,390 at February 28, 2006)                                                         87,378               87,395
Capital in excess of par value                                                                 438,292              458,211
Retained earnings                                                                            1,368,026            1,364,740
Accumulated other comprehensive income                                                          52,062               44,287
                                                                                            ----------           ----------

TOTAL STOCKHOLDERS' EQUITY                                                                   1,945,758            1,954,633
                                                                                            ----------           ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                  $4,111,320           $4,069,044
                                                                                            ==========           ==========
See accompanying notes to consolidated financial statements.


                                  Page 4 of 30


                   Circuit City Stores, Inc. and Subsidiaries
                Consolidated Statements of Cash Flows (Unaudited)
                             (Amounts in thousands)


                                                                                                 Three Months Ended
                                                                                                       May 31
                                                                                             2006                   2005
                                                                                        --------------         ------------
                                                                                                             (Restated - Note 2)
Operating Activities:
Net earnings (loss)                                                                    $        6,372          $    (13,109)
Adjustments to reconcile net earnings (loss) to net cash used in
    operating activities:
    Net loss from discontinued operations                                                         407                 1,226
    Depreciation expense                                                                       41,953                40,413
    Amortization expense                                                                        2,077                   775
    Stock-based compensation expense                                                            8,662                 3,001
    Loss on dispositions of property and equipment                                                250                 1,179
    Provision for deferred income taxes                                                          (988)                3,255
    Cumulative effect of change in accounting principle                                        (1,773)                    -
    Other                                                                                        (773)                 (392)
    Changes in operating assets and liabilities:
       Accounts receivable, net                                                                17,295                32,815
       Merchandise inventory                                                                 (229,697)             (220,832)
       Prepaid expenses and other current assets                                              (22,406)              (24,637)
       Other assets                                                                               251                   324
       Merchandise payable                                                                    144,765               201,396
       Expenses payable                                                                        13,812                11,983
       Accrued expenses, other current liabilities and accrued income taxes                  (125,191)             (131,638)
       Other long-term liabilities                                                             (6,098)               (6,417)
                                                                                       ---------------         ------------
Net cash used in operating activities of continuing operations                               (151,082)             (100,658)
                                                                                       ---------------         ------------
Investing Activities:
--------------------
Purchases of property and equipment                                                           (40,769)              (44,664)
Proceeds from sales of property and equipment                                                   4,074                10,605
Purchases of investment securities                                                           (117,220)             (195,388)
Sales and maturities of investment securities                                                 398,260                47,700
                                                                                       --------------          ------------
Net cash provided by (used in) investing activities of continuing
       operations                                                                             244,345              (181,747)
                                                                                       --------------          ------------
Financing Activities:
--------------------
Proceeds from short-term borrowings                                                            17,833                     -
Principal payments on short-term borrowings                                                   (17,774)                    -
Principal payments on long-term debt                                                           (2,413)                 (341)
Change in overdraft balances                                                                   15,558                38,360
Excess tax benefit from stock-based payments                                                    7,209                     -
Repurchases of common stock                                                                   (50,050)              (92,918)
Issuances of common stock                                                                      17,454                 8,906
Dividends paid                                                                                 (3,086)               (3,300)
Redemption of preferred share purchase rights                                                       -                (1,876)
                                                                                       ---------------         ------------
Net cash used in financing activities of continuing operations                                (15,269)              (51,169)
                                                                                       ---------------         ------------
Discontinued Operations:
-----------------------
Operating cash flows                                                                           (1,727)               (1,901)
Investing cash flows                                                                                -                  (344)
                                                                                       ---------------         ------------
Net cash used in discontinued operations                                                       (1,727)               (2,245)
Effect of exchange rate changes on cash                                                           185                  (192)
                                                                                       ---------------         ------------
Increase (decrease) in cash and cash equivalents                                               76,452              (336,011)
Cash and cash equivalents at beginning of year                                                315,970               879,660
                                                                                       ---------------         ------------
Cash and cash equivalents at end of period                                             $      392,422          $    543,649
                                                                                       ===============         ============
See accompanying notes to consolidated financial statements.


                                  Page 5 of 30


                   CIRCUIT CITY STORES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

1. Basis of Presentation

   Description  of Business:  Circuit City Stores,  Inc. is a leading  specialty
   retailer  of  consumer  electronics,  home  office  products,   entertainment
   software,  and related services. The company has two reportable segments: its
   domestic segment and its international segment.

   The  domestic  segment  is  primarily  engaged  in the  business  of  selling
   brand-name consumer electronics, personal computers,  entertainment software,
   and related  services in Circuit City stores in the United States and via the
   Web at  www.circuitcity.com.  At May 31, 2006, the company's domestic segment
   operated 630 Superstores and 5 other stores in 158 U.S. media markets.

   The international  segment, which is comprised of the operations of InterTAN,
   Inc.,  is  primarily  engaged in the  business of selling  private-label  and
   brand-name  consumer  electronics  in  Canada.  The  international  segment's
   headquarters are located in Barrie, Ontario,  Canada, and it operates through
   retail stores and dealer  outlets in Canada  primarily  under the trade names
   The Source By Circuit CitySM,  Rogers Plus(R) and Battery Plus(R). At May 31,
   2006, the international  segment conducted business through 951 retail stores
   and dealer outlets,  which consisted of 540 company-owned  stores, 299 dealer
   outlets,  93  Rogers  Plus(R)  stores  and 19  Battery  Plus(R)  stores.  The
   international segment also operates a Web site at www.thesource.ca.

   The  preparation of financial  statements in conformity  with U.S.  generally
   accepted  accounting  principles  requires  management to make  estimates and
   assumptions that affect the reported amounts of assets, liabilities, revenues
   and expenses and the disclosure of contingent assets and liabilities.  Actual
   results may differ from those  estimates.  In the opinion of management,  the
   accompanying  unaudited financial  statements contain all adjustments,  which
   consist  only  of  normal,  recurring  adjustments,   necessary  for  a  fair
   presentation.  Due to the seasonal nature of the company's business,  interim
   results are not necessarily indicative of results for the entire fiscal year.
   The  company's  consolidated  financial  statements  included  in this report
   should  be read in  conjunction  with  the  notes  to the  audited  financial
   statements in the company's fiscal 2006 Annual Report on Form 10-K.

   Reclassifications  and  Adjustments:  The  company  has  made  revisions  and
   reclassifications to its fiscal 2006 first quarter consolidated  statement of
   operations as disclosed in Note 1, Basis of Presentation, of the Notes to the
   Consolidated  Financial Statements,  included in Item 8, Financial Statements
   and  Supplementary  Data, of the company's  fiscal 2006 Annual Report on Form
   10-K. Such revisions and reclassifications include the following:


   o     Amounts previously  reported as rent expense related to financing lease
         obligations have been reclassified to interest expense.
   o     Interest  income  has  been  reclassified  from  selling,  general  and
         administrative  expenses  to a separate  line item on the  consolidated
         statement of operations.
   o     The results of a domestic  segment  subsidiary  have been  presented as
         results from discontinued operation.

   The company reclassified  stock-based  compensation from a separate line item
   on  the  consolidated  statement  of  operations  to  selling,   general  and
   administrative expenses.

2. Restatement of Cash Flows

   As disclosed in Note 22, Quarterly  Financial Data (Unaudited),  of the Notes
   to  Consolidated   Financial  Statements,   included  in  Item  8,  Financial
   Statements and Supplementary Data, of the company's fiscal 2006 Annual Report
   on  Form  10-K,  the  company  identified  errors  in  its  previously  filed
   consolidated  statement of cash flows for the quarter ended May 31, 2005, and
   restated the consolidated statement of


                                  Page 6 of 30


   cash  flows  for the  three  months  ended  May 31,  2005.  The  company  had
   classified variable rate demand notes as cash and cash equivalents,  however,
   these notes should have been  classified as short-term  investments and their
   purchases  and  sales  as  investing  activities.   The  company  incorrectly
   reflected  bank  overdrafts  as a change in  accounts  payable  in  operating
   activities  rather than in  financing  activities.  The  company  incorrectly
   included  accruals  for  purchases  of property  and  equipment  in operating
   activities  and  investing  activities.  The  company  incorrectly  reflected
   deposits in transit as a reduction to accounts payable.

   In addition,  the company sold the assets of a domestic  segment  subsidiary,
   MusicNow,  LLC,  during  the  third  quarter  of fiscal  2006.  The cash flow
   activity  related  to this  subsidiary  has been  reclassified  and  reported
   separately as cash flows from discontinued operations.

   The  following  table  summarizes  the cash  flow  activities  as  previously
   reported  for the first  quarter of fiscal 2006  compared to the revised cash
   flow  activities  to reflect  the  errors  and cash  flows from  discontinued
   operations.

                                                                 Three Months Ended
   (Amounts in millions)                                            May 31, 2005
   --------------------------------------------------------------------------------
   Operating cash flows as previously reported...............          $ (94.3)
   Operating cash flows as revised...........................          $(100.7)

   Investing cash flows as previously reported...............          $ (97.3)
   Investing cash flows as revised...........................          $(181.7)

   Financing cash flows as previously reported...............          $ (89.5)
   Financing cash flows as revised...........................          $ (51.2)

   Discontinued operation cash flows as previously
       previously reported...................................          $     -
   Discontinued operation cash flows as revised..............          $  (2.2)

   Decrease in cash and cash equivalents as
       previously reported...................................          $(281.3)
   Decrease in cash and cash equivalents as revised..........          $(336.0)

3. Stock-Based Compensation

   Effective  March 1, 2006,  the company  adopted SFAS No. 123 (revised  2004),
   "Share-Based  Payment,"  (SFAS No. 123 (R)),  using the modified  prospective
   transition  method.  Prior to the  adoption of SFAS No.  123(R),  the company
   accounted for stock-based  compensation  using a fair  value-based  method in
   accordance with SFAS No. 123,  "Stock-Based  Compensation."  Because the fair
   value  recognition  provisions  of SFAS  No.  123 and SFAS  No.  123(R)  were
   materially  consistent under the company's  stock-based  incentive plans, the
   adoption of SFAS No.  123(R) did not have a material  impact on the company's
   financial position, results of operations or cash flows.

   SFAS No. 123(R)  requires excess tax benefits be reported as a financing cash
   inflow rather than as a reduction of taxes paid. Under SFAS No. 123, benefits
   of tax deductions in excess of recognized compensation costs were reported as
   operating cash flows.

   SFAS No.  123(R)  requires  companies to estimate the number of equity awards
   granted that are expected to be forfeited,  recognize compensation cost based
   on the number of awards that are expected to vest,  and  subsequently  adjust
   estimated forfeitures to reflect actual forfeitures.  Under SFAS No. 123, the
   company  recognized  forfeitures when they occurred.  The company recorded an
   after-tax  benefit of $1.8  million,  $2.8  million  pretax,  as a cumulative
   effect of a change in accounting principle to adjust for awards granted prior
   to March 1, 2006, that are not expected to vest.


                                  Page 7 of 30


   Under the company's stock-based incentive plans,  nonqualified stock options,
   nonvested stock,  nonvested stock units and other equity-based  awards may be
   granted to management,  key employees and non-employee directors. The company
   previously  referred to nonvested  stock as  restricted  stock and  nonvested
   stock units as restricted stock units. At May 31, 2006, 3.9 million shares of
   common stock were available for future grants of options,  nonvested stock or
   nonvested  stock  units.  Upon the  exercise of stock  options,  the grant of
   nonvested  stock, or the vesting of nonvested stock units,  common shares are
   issued from authorized and unissued shares.

   Stock-based  compensation  cost is  recorded  in cost of  sales,  buying  and
   warehousing or selling,  general and administrative expenses depending on the
   classification of the related Associate's payroll cost. Compensation cost for
   stock-based  incentive plans for the three months ended May 31, 2006, and May
   31, 2005, is summarized in the table below.

                                                                 Three Months Ended
                                                                       May 31
   (Amounts in millions)                                        2006            2005
   -------------------------------------------------------------------------------------
   Compensation cost recognized:
      Stock options.......................................      $ 4.4            $2.7
      Nonvested stock and nonvested stock units...........        4.2             0.3
      Phantom stock.......................................        1.1               -
      Employee stock purchase plan........................        0.2             0.2
      Other...............................................        0.1             0.1
                                                            ----------------------------
   Total compensation cost recognized.....................      $10.0            $3.3
                                                            ============================
   Tax benefit recognized.................................      $ 3.3            $1.2

   (A) Stock Options:  The exercise price for nonqualified options must be equal
   to, or greater than,  the market value at the grant date.  Options  generally
   are  exercisable  over a period of one year to 10 years from the grant  date.
   The  company   values   stock   options   issued   using  the   Black-Scholes
   option-pricing  model and recognizes this value as an expense over the period
   in which the options vest.  Option  valuation  models  require the company to
   make  subjective  assumptions.  Changes  in the  subjective  assumptions  can
   materially  affect the fair value  estimate.  The expected  stock  volatility
   assumption is based on historical  volatility  of the  company's  stock.  The
   expected  dividend yield is based on expected annual dividends and the market
   value of the company's  stock on the grant date. The expected life represents
   the period of time that options granted are expected to be outstanding and is
   primarily  based  on the  historical  exercise  experience  of the  company's
   Associates.  The  company  evaluates  historical  exercise  behavior  for two
   separate groups based on the Associate's position in the company.  During the
   first  quarter of fiscal 2007, a stock option grant with a vesting  period of
   five years was made to the president and chief executive officer.  Due to the
   lack of  historical  exercise  behavior  for an option with  similar  vesting
   provisions,  the company  used a  simplified  method to estimate the expected
   life of the grant. An average of the award's  weighted average vesting period
   and its contractual term was calculated and resulted in an expected life of 7
   years. The risk-free  interest rate is based on the U.S.  Treasury Strip rate
   posted at the grant date for the expected term of the option.

   The fair value of each option  granted is  estimated  on the grant date using
   the Black-Scholes  option-pricing  model with the following  weighted average
   assumptions:

                                                        Three Months Ended
                                                              May 31
                                                        2006              2005
   -------------------------------------------------------------------------------
   Expected dividend yield.........................    0.3%             0.5%
   Expected stock volatility.......................     62%              55%
   Risk-free interest rates........................      5%               4%
   Expected lives (in years).......................      7                4

   Using these assumptions in the Black-Scholes model, the weighted average fair
   value of options  granted was $15.08 per share for the three months ended May
   31, 2006, and $7.23 per share for the three months


                                  Page 8 of 30


   ended May 31, 2005. The total intrinsic value of options  exercised was $22.4
   million  during the three months ended May 31, 2006,  and $6.7 million during
   the three  months ended May 31, 2005.  The tax benefits  realized  from stock
   options  exercised  were $6.5  million  during the three months ended May 31,
   2006,  and $1.2 million  during the three months ended May 31, 2005. The fair
   value of stock  options  that vested  during the three  months  ended May 31,
   2006,  was $2.3  million.  The fair value of stock options that vested during
   the three months ended May 31, 2005,  was $7.5  million.  Total  unrecognized
   compensation  cost related to unvested  stock  options at May 31,  2006,  was
   $31.7 million and is expected to be recognized over a weighted average period
   of 2 years.

   The company's stock option activity is summarized in the table below.

                                                                           Three Months Ended May 31, 2006
                                                                                            Weighted
                                                                        Weighted             Average               Aggregate
                                                                         Average            Remaining           Intrinsic Value
     (Shares in thousands)                            Shares          Exercise Price     Contractual Life        (in millions)
     --------------------------------------------------------------------------------------------------------------------------
     Outstanding at beginning of period..........     14,109              $16.41
     Granted.....................................      1,105              $24.32
     Exercised...................................     (1,439)             $11.86
     Forfeited or expired........................       (225)             $15.37
                                                   ----------
     Outstanding at end of period................     13,550              $17.55              5.2                     $169.3
                                                   ==========
     Options exercisable at end of period........      9,043              $17.52              3.3                     $113.3

   (B)  Nonvested  Stock  and  Nonvested   Stock  Units:   Under  the  company's
   stock-based  incentive  plans,  shares of nonvested  stock are granted in the
   name of an employee or a non-employee  director,  who has all the rights of a
   shareholder,  including  the right to receive  dividends,  subject to certain
   restrictions  and  possible  forfeitures.  Restrictions  on  nonvested  stock
   generally  expire one year to four years from the grant date,  when the stock
   becomes fully vested.  The fair value of nonvested  stock is the market value
   on the grant date, which is expensed over the vesting period.

   The weighted  average fair value of nonvested stock granted was $25.44 during
   the three months ended May 31, 2006 and $15.68  during the three months ended
   May 31,  2005.  A  portion  of the  outstanding  nonvested  stock  awards  is
   performance-based  shares that are  eligible for  accelerated  vesting if the
   company achieves earnings from continuing operations before income taxes as a
   percentage  of sales  targets in fiscal 2007,  fiscal 2008 or fiscal 2009. If
   vesting is not accelerated, the shares vest on July 1, 2009.

   The company  also issues  nonvested  stock units.  Nonvested  stock units are
   granted in the name of an employee or a non-employee director.  Once granted,
   nonvested  stock  units  may be  eligible  for  dividends  but have no voting
   rights.  The  nonvested  stock units are redeemed for company  stock once the
   vesting period and any applicable deferral  restrictions have been satisfied.
   The fair value of  nonvested  stock  units is the  market  value on the grant
   date.  Compensation  cost is  recognized  over the vesting  period,  which is
   generally three years. No nonvested stock units were granted during the three
   months ended May 31, 2006, and the three months ended May 31, 2005.

   The fair value of  nonvested  stock and  nonvested  stock  units that  vested
   during the three months ended May 31, 2006, was $0.1 million.  The fair value
   of nonvested  stock and  nonvested  stock units that vested  during the three
   months ended May 31, 2005, was $1.8 million. Total unrecognized  compensation
   cost related to nonvested  stock and  nonvested  stock units at May 31, 2006,
   was $50.6  million and is expected to be recognized  over a weighted  average
   period of 3 years.  If nonvested stock or nonvested stock units are forfeited
   or cancelled, the shares issued as nonvested stock or the shares reserved for
   the nonvested stock units are available for future granting.


                                  Page 9 of 30


   The company's nonvested stock and nonvested stock unit activity is summarized
   in the table below.

                                                          Three Months Ended May 31, 2006
                                                                       Weighted
                                                                        Average            Intrinsic
                                                                      Grant Date             Value
   (Shares in thousands)                             Shares            Fair Value        (in millions)
   ---------------------------------------------------------------------------------------------------
   Unvested at beginning of period...........        3,825               $17.08
   Granted...................................          491               $25.44
   Vested....................................          (10)              $12.26
   Forfeited.................................         (231)              $16.95
                                                 -----------
   Unvested at end of period.................        4,075               $18.11               $122.4
                                                 ===========

   (C) Phantom Stock  Program:  The company issues phantom stock units through a
   long-term  incentive  program.  An  Associate  does not  receive  rights of a
   shareholder,  nor is any stock transferred. The value of one unit is based on
   the market value of one share of common stock on the vesting date.  The units
   will be paid out in cash at the end of the two year vesting period.  The cost
   of the grants is recognized over the vesting period and the related liability
   is  included  in  accrued  expenses  and  other  current  liabilities  on the
   consolidated balance sheets. At May 31, 2006, 0.2 million phantom stock units
   were outstanding. No phantom stock units were granted during the three months
   ended May 31, 2006, and the three months ended May 31, 2005.

   (D) Employee  Stock Purchase Plan: The company has an employee stock purchase
   plan for all domestic employees meeting certain eligibility  criteria.  Under
   the plan,  eligible employees may, subject to certain  limitations,  purchase
   shares of common stock. The company matches $0.15 for each $1.00  contributed
   by employees.  Purchases are limited to 10 percent of an employee's  eligible
   compensation, up to a maximum of $13,000 per year. The company has authorized
   18.5 million  shares of common stock for purchase  under the plan. At May 31,
   2006, a total of 1.6 million shares remained available under the plan. During
   the three months ended May 31, 2006,  0.1 million shares of common stock were
   issued to or purchased on the open market on behalf of employees.  During the
   three  months  ended May 31,  2005,  0.1 million  shares of common stock were
   issued to or purchased on the open market on behalf of employees. The average
   price per share of common stock  purchased  under the plan was $28.79  during
   the three months ended May 31, 2006, and $16.13 during the three months ended
   May 31, 2005.  The  obligation  for the company  match is included in accrued
   expenses and other current liabilities on the consolidated balance sheets.

4. Comprehensive Income (Loss)

   The  components of the company's  comprehensive  income (loss) consist of the
   net earnings (loss) and foreign  currency  translation  adjustments.  Foreign
   currency  translation  adjustments  are recorded net of deferred income taxes
   directly as a component of stockholders' equity.

   The components of comprehensive income (loss), net of taxes, were as follows:

                                                               Three Months Ended
                                                                     May 31
   (Amounts in millions)                                      2006            2005
   -----------------------------------------------------------------------------------
   Net earnings (loss)..................................      $ 6.4          $(13.1)
   Foreign currency translation.........................        7.7            (4.3)
                                                          --------------------------
   Comprehensive income (loss)..........................      $14.1          $(17.4)
                                                           =========================


                                 Page 10 of 30


5. Net Earnings (Loss) Per Share

   The following table presents a reconciliation of the denominators used in the
   net earnings (loss) per share calculations.

                                                                   Three Months Ended
                                                                         May 31
   (Shares in millions)                                           2006            2005
   ---------------------------------------------------------------------------------------
   Weighted average common shares...........................      171.1           184.7
   Dilutive potential common shares:
       Options..............................................        3.8               -
       Nonvested stock......................................        1.4               -
                                                              ---------------------------
   Weighted average common shares and potentially
       dilutive common equivalent shares....................      176.3           184.7
                                                                ==========================

   For the three months  ended May 31,  2006,  the  computation  of  potentially
   dilutive common equivalent shares excluded certain options to purchase shares
   of common  stock  because the  exercise  prices were greater than the average
   market  price of the  common  shares  and,  therefore,  the  effect  would be
   anti-dilutive.  For the three months ended May 31, 2005,  no stock options or
   nonvested  stock were  included  in the  calculation  of diluted net loss per
   share because the company reported a loss from continuing operations.  Shares
   excluded were as follows:

                                                                       At May 31
   (Shares in millions)                                          2006            2005
   --------------------------------------------------------------------------------------
   Options to purchase common stock........................        1.1            15.2
   Nonvested stock.........................................          -             1.6

6. Accrued Lease Termination Costs

   At a location's cease use date,  estimated lease termination costs to close a
   store, distribution center or service center are recorded in selling, general
   and administrative expenses on the consolidated statements of operations. The
   calculation of accrued lease  termination costs includes future minimum lease
   payments,  taxes, insurance and maintenance costs from the date of closure to
   the end of the remaining lease term. The calculation also includes  estimated
   sublease income,  net of tenant  improvement  allowances and broker fees. The
   liability for lease  termination  costs is discounted using a credit-adjusted
   risk-free rate of interest.  The company  evaluates  these  assumptions  each
   quarter and adjusts the liability accordingly.

   The accrual for lease termination costs for the domestic segment includes the
   following activity:

                                                                                  Three Months Ended
                                                                                         May 31
   (Amounts in millions)                                                          2006            2005
   --------------------------------------------------------------------------------------------------------
   Accrued lease termination costs at beginning of period..................      $110.0           $128.2
   Provisions for closed locations.........................................         1.2              1.7
   Changes in assumptions about future sublease income and
       terminations........................................................         2.2              0.8
   Interest accretion......................................................         2.8              2.8
   Cash payments, net of cash received, on subleased locations.............        (8.8)           (12.9)
                                                                              -----------------------------
   Accrued lease termination costs at end of period........................       107.4            120.6
   Less current portion of accrued lease termination costs.................        30.5             37.9
                                                                              -----------------------------
   Non-current portion of accrued lease termination costs..................      $ 76.9           $ 82.7
                                                                              =============================

   The current portion of accrued lease termination costs is included in accrued
   expenses  and other  current  liabilities,  and the  non-current  portion  is
   presented separately on the consolidated balance sheets.


                                 Page 11 of 30


7. Common Stock Repurchased

   As of May 31, 2006, the company's  board of directors had  authorized  common
   stock  repurchases  up to $800  million,  of  which  $67.3  million  remained
   available  at May 31, 2006.  The company  repurchased  1.7 million  shares of
   common stock at a cost of $50.0 million during the three months ended May 31,
   2006. As of May 31, 2006, the company had repurchased  49.6 million shares of
   common stock at a cost of $732.7 million, cumulatively since inception of the
   stock repurchase  program.  In June 2006, the board authorized a $400 million
   increase in the company's stock repurchase authorization resulting in a total
   stock repurchase authorization up to $1.2 billion.

8. Pension Plans

   The company's domestic segment has a noncontributory  defined benefit pension
   plan that was frozen as of February 28, 2005,  except for  employees  who (i)
   were within three years of their early  retirement date or normal  retirement
   date; (ii) had reached their early or normal  retirement  date; or (iii) were
   permanently  disabled  before  March 1,  2005.  As a  result,  all  employees
   affected by the plan freeze retain any benefits  accumulated to the effective
   date, but are no longer eligible to increase their benefit.

   The company also has an unfunded  nonqualified  benefit restoration plan that
   restored  retirement benefits for domestic segment senior executives who were
   affected by Internal Revenue Code limitations on benefits  provided under the
   company's  pension  plan.  The  benefit  restoration  plan was  frozen  as of
   February 28, 2005, and will provide benefits for participants who, as of that
   date, were within 10 years of attaining their early retirement date or normal
   retirement date.

   On December 22, 2005,  the benefit  restoration  plan was amended to allow W.
   Alan  McCollough  to  elect to  receive  a  lump-sum  payment  following  his
   retirement.  Mr.  McCollough  will receive  additional age and service credit
   under  the  benefit  restoration  plan,  which is  expected  to result in Mr.
   McCollough  receiving the maximum benefit payable under the plan.  During the
   three months  ended May 31,  2006,  the impact of this lump sum payment was a
   settlement charge of $0.2 million.

   The components of the net pension expense for the plans were as follows:

                                                            Three Months Ended
                                                                   May 31
   (Amounts in thousands)                                  2006             2005
   -----------------------------------------------------------------------------
   Service cost......................................    $     778       $     925
   Interest cost.....................................        3,794           3,456
   Expected return on plan assets....................       (4,782)         (4,508)
   Recognized prior service cost.....................           54              54
   Recognized actuarial loss.........................          609             265
   Loss due to settlement............................          191               -
                                                         -------------------------
   Net pension expense...............................    $     644        $    192
                                                         =========================

   The company did not make a contribution  to the defined  benefit pension plan
   during the three  months ended May 31, 2006.  No  contributions  are required
   during  fiscal  2007  under  applicable  law to meet  ERISA  minimum  funding
   standards.  However,  the company  may make  voluntary  contributions  to the
   defined  benefit pension plan to ensure that the fair value of plan assets at
   February 28, 2007, exceeds the accumulated  benefit  obligation.  The company
   does not expect to make a contribution in fiscal 2007.

   A  contribution  of $5.1  million,  which is equal  to the  expected  benefit
   payments  for fiscal  2007,  is expected to be made to the  restoration  plan
   during fiscal 2007. The expected  benefit  payments for fiscal 2007 include a
   lump-sum payment to Mr.  McCollough of $4.4 million,  which is expected to be
   paid during the fourth  quarter.  Benefit  payments  during the three  months
   ended May 31, 2006, were $145,000.


                                 Page 12 of 30


9. Discontinued Operations

   In the  first  quarter  of  fiscal  2007,  the  net  loss  from  discontinued
   operations  totaled  $0.4  million,  which is net of $0.2  million  of income
   taxes, and related to operations of a domestic segment operation that is held
   for sale. In the first quarter of fiscal 2006, the net loss from discontinued
   operations  totaled  $1.2  million,  which is net of $0.7  million  of income
   taxes,  and  related  to  the  sale  of  the  assets  of a  domestic  segment
   subsidiary, MusicNow, LLC, in October 2005.

10. Segment Information

   The  company  has two  reportable  segments:  its  domestic  segment  and its
   international  segment.  The company  identified  these segments based on its
   management  reporting  structure  and the nature of the products and services
   offered by each  segment.  The domestic  segment is primarily  engaged in the
   business of selling  brand-name  consumer  electronics,  personal  computers,
   entertainment  software,  and  related  services  in the United  States.  The
   international  segment  is  primarily  engaged  in the  business  of  selling
   private-label and brand-name consumer electronics products in Canada.

   Net sales by reportable segment were as follows:

                                                                 Three Months Ended
                                                                       May 31
   (Amounts in millions)                                        2006           2005
   ------------------------------------------------------------------------------------
   Domestic segment......................................     $2,485.5         $2,114.7
   International segment.................................        131.5            113.2
                                                           ----------------------------
   Net sales.............................................     $2,617.0         $2,227.9
                                                             ============================


   The net earnings (loss) from continuing operations by reportable segment were
   as follows:

                                                                   Three Months Ended
                                                                          May 31
   (Amounts in millions)                                            2006          2005
   -------------------------------------------------------------------------------------
   Domestic segment..........................................     $  9.3        $  (5.9)
   International segment.....................................       (4.3)          (6.0)
                                                                 ----------------------
   Net earnings (loss) from continuing operations............     $  5.0        $ (11.9)
                                                                 =======================

   Total assets by reportable segment were as follows:

                                                              At May 31          At February 28
   (Amounts in millions)                                        2006                 2006
   ----------------------------------------------------------------------------------------------
   Domestic segment.....................................      $3,625.6              $3,594.4
   International segment................................         485.7                 474.6
                                                            -------------------------------------
   Total assets.........................................      $4,111.3              $4,069.0
                                                             ===================================

11.Supplemental Consolidated Statements of Cash Flows Information

   The following table  summarizes  supplemental  cash flow  information for the
   three months ended May 31, 2006 and 2005.

                                                                                  Three Months Ended
                                                                                        May 31
   (Amounts in millions)                                                          2006            2005
   --------------------------------------------------------------------------------------------------------
   Supplemental schedule of non-cash investing activities:
     Change in capital expenditure accrual...................................    $2.9           $(11.7)


                                 Page 13 of 30


12. Recent Accounting Pronouncements

   As discussed in Note 3,  Stock-Based  Compensation,  the company adopted SFAS
   No. 123(R) during the first quarter of fiscal 2007.

   In October 2005, the Financial  Accounting  Standards Board issued FASB Staff
   Position (FSP) No. FAS 13-1,  "Accounting  for Rental Costs Incurred During a
   Construction  Period."  FSP No. FAS 13-1  requires  companies to expense rent
   payments for building or ground leases incurred during a construction period.
   The  company  adopted  FSP No. FAS 13-1 on a  prospective  basis in the first
   quarter of fiscal  2007.  The  adoption of this new  standard  did not have a
   material impact on the company's financial position, results of operations or
   cash flows.

ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

We are a  leading  specialty  retailer  of  consumer  electronics,  home  office
products,  entertainment  software, and related services. We have two reportable
segments: our domestic segment and our international segment.

Our domestic segment is primarily engaged in the business of selling  brand-name
consumer electronics,  personal computers,  entertainment  software, and related
services   in  our   stores   in  the   United   States   and  via  the  Web  at
www.circuitcity.com.  At  May  31,  2006,  the  domestic  segment  operated  630
Superstores and 5 other stores in 158 U.S. media markets.

Our  international  segment,  which is comprised of the  operations of InterTAN,
Inc.,  is  primarily  engaged  in the  business  of  selling  private-label  and
brand-name   consumer   electronics  in  Canada.  The  international   segment's
headquarters  are located in Barrie,  Ontario,  Canada,  and it operates through
retail stores and dealer outlets in Canada  primarily  under the trade names The
Source By Circuit CitySM,  Rogers Plus(R) and Battery Plus(R).  At May 31, 2006,
the  international  segment  conducted  business  through 951 retail  stores and
dealer outlets, which consisted of 540 company-owned stores, 299 dealer outlets,
93 Rogers  Plus(R)  stores  and 19 Battery  Plus(R)  stores.  The  international
segment also operates a Web site at www.thesource.ca.

Management's Discussion and Analysis (MD&A) is designed to provide the reader of
financial  statements with a narrative  discussion of our results of operations;
financial  position,  liquidity  and  capital  resources;   critical  accounting
policies and significant estimates; and the impact of recently issued accounting
standards. Our MD&A is presented in seven sections:

     o Executive Summary
     o Critical Accounting Policies
     o Results of Operations
     o Recent Accounting Pronouncements
     o Financial Condition
     o Fiscal 2007 Outlook
     o Forward-Looking Statements

This  discussion  should be read in  conjunction  with the Annual Report on Form
10-K for the fiscal year ended February 28, 2006, as well as our reports on Form
8-K and other publicly available information.

EXECUTIVE SUMMARY

Fiscal 2007 First Quarter Performance

o    Net sales grew 17.5  percent,  driven by a  comparable  store sales gain of
     14.6 percent.  Domestic segment  Web-originated  sales grew 85 percent over
     the same period last year.


                                 Page 14 of 30


o    Gross  profit  margin  declined  57 basis  points over the same period last
     year.  The  domestic  segment  contributed  32 basis  points of the decline
     driven by increased  promotional financing costs. The international segment
     contributed 25 basis points of the decline.

o    SG&A expenses as a percentage  of sales  declined 174 basis points from the
     same  period  last year,  driven by leverage of payroll as well as rent and
     occupancy expenses in the domestic segment. The international  segment SG&A
     expense-to-sales  ratio also improved as brand transition expenses of $11.9
     million from the first quarter of fiscal 2006 were not repeated.

o    Earnings from continuing operations before income taxes were 0.3 percent of
     sales compared with a loss from continuing  operations  before income taxes
     of 0.9 percent of sales in the same period last year.

o    We reported net earnings from continuing  operations of 3 cents per diluted
     share  compared with a net loss from  continuing  operations of 6 cents per
     diluted share in the same period last year.

CRITICAL ACCOUNTING POLICIES

See the discussion of critical accounting policies under Management's Discussion
and Analysis of Financial Condition and Results of Operations in our fiscal 2006
Annual  Report  on Form  10-K.  These  policies  relate to  accounting  for cash
consideration  received from vendors, the calculation of the liability for lease
termination  costs,  accounting  for  goodwill and other  identified  intangible
assets,  accounting for pension plans and  accounting for income taxes.  We have
updated our critical  accounting policy for Stock-Based  Compensation due to our
adoption of Statement of Financial Accounting Standards No. 123(R), "Share-Based
Payment," (SFAS No. 123(R)).

Accounting for Stock-Based Compensation


We account  for  stock-based  compensation  using a fair  value-based  method in
accordance with SFAS No. 123(R).  The  Black-Scholes  option  valuation model is
used to determine the fair value of stock options at the grant date, and expense
is recognized over the period in which the options vest. Option valuation models
require  us to  make  subjective  assumptions,  including  the  expected  future
volatility of the stock price, expected dividend yield, and expected life of the
option.  Changes in the subjective  assumptions  can materially  affect the fair
value  estimate.  We  estimate  the  number of equity  awards  granted  that are
expected to be  forfeited,  recognize  compensation  cost based on the number of
awards  that are  expected  to  vest,  and  subsequently  adjust  the  estimated
forfeitures to reflect actual forfeitures.


RESULTS OF OPERATIONS

Our  operations,  in common  with other  retailers  in  general,  are subject to
seasonal  influences.  Historically,  we have realized more of our net sales and
net earnings in the fourth  quarter,  which includes the majority of the holiday
selling  season,  than in any other  fiscal  quarter.  The net  earnings  of any
quarter are seasonally  disproportionate  to net sales since  administrative and
certain  operating   expenses  remain  relatively   constant  during  the  year.
Therefore, quarterly results should not be relied upon as necessarily indicative
of results for the entire fiscal year.

Reclassifications and Adjustments

We have made  revisions and  reclassifications  to our fiscal 2006 first quarter
consolidated   statement  of  operations  as  disclosed  in  Note  1,  Basis  of
Presentation, of the Notes to the Consolidated Financial Statements, included in
Item 8,  Financial  Statements and  Supplementary  Data, of our Annual Report on
Form 10-K for the fiscal  year ended  February  28,  2006.  Such  revisions  and
reclassifications include the following:
o    Amounts  previously  reported as rent expense  related to  financing  lease
     obligations have been reclassified to interest expense.
o    Interest   income  has  been   reclassified   from  selling,   general  and
     administrative  expenses  to a  separate  line  item  on  the  consolidated
     statement of operations.
o    The results of a domestic segment subsidiary have been presented as results
     from discontinued operation.


                                 Page 15 of 30


We  reclassified  stock-based  compensation  from a  separate  line  item on the
consolidated  statement of  operations  to selling,  general and  administrative
expenses.

Summary of Segment Performance

Where  relevant,  we have  included  separate  discussions  of our  domestic and
international segments. The following tables summarize performance by segment.

SEGMENT PERFORMANCE SUMMARY

                                                         Three Months Ended May 31, 2006
(Amounts in millions)                               Domestic          International    Consolidated
---------------------------------------------------------------------------------------------------
Net sales......................................     $2,485.5          $131.5            $2,617.0
Gross profit...................................     $  594.9          $ 45.5            $  640.4
Selling, general and administrative
    expenses...................................     $  587.6          $ 51.8            $  639.4
Net earnings (loss) from continuing
    operations.................................     $    9.3          $ (4.3)           $    5.0


                                                         Three Months Ended May 31, 2005
(Amounts in millions)                               Domestic          International    Consolidated
---------------------------------------------------------------------------------------------------
Net sales......................................     $2,114.7          $113.2            $2,227.9
Gross profit...................................     $  512.9          $ 45.0            $  557.9
Selling, general and administrative
    expenses(a)................................     $  528.2          $ 54.8            $  583.0
Net loss from continuing operations............     $   (5.9)         $ (6.0)           $  (11.9)

(a)  The  company  has  reclassified  stock-based  compensation  expense  from a
separate  line item on the  statement  of  operations  to  selling,  general and
administrative  expenses, and reclassified interest income from selling, general
and  administrative  expenses  to a  separate  line  item  on the  statement  of
operations.


Net Sales

Consolidated

For the first quarter of fiscal 2007,  our net sales  increased  17.5 percent to
$2.62 billion,  and comparable  store sales increased 14.6 percent from the same
period last year. A store's sales are included in  comparable  store sales after
the store has been open for a full 12 months.  Comparable  store  sales  include
Web-originated  sales  and sales  from  relocated  stores.  The  calculation  of
comparable  store sales excludes the impact of fluctuations in foreign  currency
exchange rates.

Domestic Segment

For the first  quarter of fiscal  2007,  the domestic  segment's  net sales were
$2.49  billion,  an  increase of 17.5  percent  over the same period last fiscal
year.  Comparable store sales increased 15.3 percent. For the quarter,  domestic
segment  Web-originated  sales grew 85 percent,  and  domestic  segment  service
revenues grew 175 percent over the same period last year.  Service  revenues are
comprised of home theater installations and computer-related services.

The domestic segment's major product categories are

o    video,  which  includes  televisions,   imaging  products,   DVD  hardware,
     camcorders, digital cameras, digital video services, furniture, and related
     accessories;

o    information technology, which includes personal computer hardware, personal
     computer services,  telecommunications  products and services,  and related
     accessories;


                                 Page 16 of 30


o    audio, which includes home audio products, mobile audio products,  portable
     audio products, and related accessories; and

o    entertainment,   which  includes  movie  software,   music  software,  game
     software, game hardware and personal computer software.

The percent of domestic segment sales represented by each major product category
for the periods ended May 31, 2006 and 2005 is shown below.

PERCENT OF DOMESTIC SEGMENT SALES BY CATEGORY(a)

                                                             Three Months Ended
                                                                   May 31
                                                            2006             2005
----------------------------------------------------------------------------------
Video.................................................      44%               42%
Information technology................................      29                29
Audio.................................................      16                16
Entertainment.........................................      11                13
                                                          ------------------------
Total.................................................     100%              100%
                                                          ======================

(a) Excludes extended warranty net sales and installation revenue

In the video  category,  we  produced  a  double-digit  comparable  store  sales
increase in the first quarter. Total television comparable store sales increased
by solid double digits,  led by  triple-digit  comparable  store sales growth in
flat panel  displays.  Comparable  store sales of digital  imaging  products and
accessories  increased by double  digits.  Growth in the category was  partially
offset by a single-digit  decline in comparable  store sales of camcorders and a
double-digit decline in comparable store sales of DVD hardware.

In  the  information   technology  category,  we  produced  a  low  double-digit
comparable  store sales  increase in the first quarter  driven by a double-digit
comparable  store  sales  increase  in PC  hardware.  Comparable  store sales of
notebook computers and printers increased by double digits, and comparable store
sales of  monitors  increased  by  single  digits.  Growth in the  category  was
partially  offset by a low  single-digit  decrease in comparable  store sales of
desktop computers.

In the audio  category,  we  produced  a  double-digit  comparable  store  sales
increase in the first  quarter,  primarily  reflecting  double-digit  comparable
store  sales  growth in  portable  digital  audio  products  and a  triple-digit
increase in portable digital audio  accessories.  Double-digit  comparable store
sales growth in mobile audio products  reflects  growth in navigation  products.
Comparable  store  sales  growth in  portable  and  mobile  audio  products  was
partially  offset by a  mid-single-digit  comparable store sales decline in home
audio products.

In the entertainment category, we produced a single-digit comparable store sales
increase in the first quarter,  reflecting a double-digit comparable store sales
increase in gaming products and PC software and a low  single-digit  increase in
video  software,  partially  offset by a  double-digit  comparable  store  sales
decrease in music software.

The following table provides the number of our domestic segment stores:

DOMESTIC SEGMENT STORE MIX

                                                   May 31, 2006        Feb. 28, 2006         May 31, 2005
---------------------------------------------------------------------------------------------------------
Superstores...................................          630                 626                   612
Outlet and mall stores........................            5                   5                     5
                                                ----------------------------------------------------------
Total domestic segment stores.................          635                 631                   617
                                                ==========================================================

In the three months ended May 31, 2006, we relocated two  Superstores and opened
three new Superstores.  One of the relocated  Superstores  replaced a store that
was closed in February 2006. We opened two outlet


                                 Page 17 of 30


stores  and  closed  two mall  stores.  We also  completed  one  remodel,  which
consisted of rebuilding a storm-damaged store.

Extended  Warranty  Net Sales.  The domestic  segment  sells  extended  warranty
programs on behalf of unrelated third parties who are the primary obligors.  The
extended  warranty  net sales were $92.3  million,  or 3.7  percent of  domestic
segment sales, in the first quarter of fiscal 2007, compared with $85.1 million,
or 4.0 percent of domestic  segment sales,  in the same period last fiscal year.
An increase in gross extended  warranty  sales as a percent of domestic  segment
sales was more than offset by increased  costs as a percent of domestic  segment
sales  due  to  warranty  plan  enhancements  as  well  as the  introduction  of
additional value-added product offerings such as accidental damage coverage.

International Segment

The  international  segment's net sales increased 16.1 percent to $131.5 million
for the first  quarter of fiscal  2007.  The effect of  fluctuations  in foreign
currency  exchange rates accounted for  approximately 9 percentage points of the
international segment's first quarter net sales increase. Comparable store sales
increased 2.4 percent for the quarter in local  currency.  Sales from our dealer
relationships  increased 26 percent for the first quarter in local currency, and
the  international  segment  added 15 net new retail stores during the past four
quarters.

INTERNATIONAL SEGMENT STORE MIX

                                                    May 31, 2006        Feb. 28, 2006         May 31, 2005
----------------------------------------------------------------------------------------------------------
Company-owned stores.............................        540                 540                   522
Dealer outlets...................................        299                 300                   330
Rogers Plus(R) stores............................         93                  93                    90
Battery Plus(R) stores...........................         19                  21                    25
                                                   ----------------------------------------------------------
Total international segment stores...............        951                 954                   967
                                                   ==========================================================


Gross Profit Margin

Consolidated

The gross profit  margin was 24.5  percent of net sales in the first  quarter of
fiscal 2007, compared with 25.0 percent in the same period last fiscal year.

Domestic Segment

For the first quarter of fiscal 2007, the domestic segment's gross profit margin
decreased 32 basis  points from the same period last fiscal  year.  The decrease
was driven primarily by increased  promotional  financing costs, largely related
to higher interest rates, longer promotion lengths and increased  penetration of
sales using promotional  financing.  Merchandise margin was relatively unchanged
from the prior year period.

International Segment

For the first  quarter of fiscal 2007,  the  international  segment gross profit
margin  negatively  impacted the  consolidated  gross profit  margin by 25 basis
points. The international  segment's gross profit margin in the first quarter of
fiscal 2007  decreased  514 basis  points  from the same  period last year.  The
decrease   resulted   primarily   from   margin   rate   declines   in  wireless
communications.  Also, a sales mix shift from higher-margin categories,  such as
batteries,  to lower-margin  categories,  such as computers,  contributed to the
decline.


                                 Page 18 of 30


Selling, General and Administrative Expenses

Consolidated
                                                   Three Months Ended May 31
                                                 2006                  2005(a)
                                                      % of                    % of
(Dollar amounts in millions)                   $      Sales          $        Sales
------------------------------------------------------------------------------------
Store expenses..........................     $537.9   20.6%        $500.2     22.5%
General and administrative
     expenses...........................       88.6    3.4           77.4      3.5
Stock-based compensation
     expense............................        8.7    0.3            3.2      0.1
Relocation expenses.....................        1.5    0.1            2.0      0.1
Pre-opening expenses....................        2.6    0.1            0.2        -
                                          ------------------------------------------
Total  .................................     $639.4   24.4%        $583.0     26.2%
                                          =========================================

(a)Certain items in general and  administrative  expenses have been reclassified
to store  expenses  to  conform  with  current  presentation.  The  company  has
reclassified  stock-based  compensation expense from a separate line item on the
statement of operations to selling,  general and  administrative  expenses,  and
reclassified interest income from selling,  general and administrative  expenses
to a separate line item on the statement of operations.

Selling,  general and administrative  expenses as a percentage of sales declined
174 basis  points to 24.4  percent  of net  sales in the first  quarter  of this
fiscal year.

Domestic Segment

                                                   Three Months Ended May 31
                                                 2006                  2005(a)
                                                      % of                    % of
(Dollar amounts in millions)                   $      Sales          $        Sales
------------------------------------------------------------------------------------
Store expenses..........................     $496.9   20.0%        $465.9     22.0%
General and administrative
     expenses...........................       78.9    3.2           57.0      2.7
Stock-based compensation
     expense............................        7.6    0.3            3.1      0.1
Relocation expenses.....................        1.5    0.1            2.0      0.1
Pre-opening expenses....................        2.6    0.1            0.2        -
                                          ------------------------------------------
Total  .................................     $587.6   23.6%        $528.2     25.0%
                                          =========================================

(a)Certain items in general and  administrative  expenses have been reclassified
to store  expenses  to  conform  with  current  presentation.  The  company  has
reclassified  stock-based  compensation expense from a separate line item on the
statement of operations to selling,  general and  administrative  expenses,  and
reclassified interest income from selling,  general and administrative  expenses
to a separate line item on the statement of operations.

During the first quarter of fiscal 2007, the domestic segment's expense-to-sales
ratio  decreased  134 basis points from the same period last year.  The domestic
segment's improvement primarily reflects leverage of payroll as well as rent and
occupancy  expenses.  These  improvements  were partially  offset by incremental
expenses related to investments in information systems,  Circuit City Direct and
innovation activities.  Stock-based compensation expense increased due primarily
to the  introduction  of a  long-term  incentive  plan in the second  quarter of
fiscal 2006.


                                 Page 19 of 30


International Segment

                                                   Three Months Ended May 31
                                                 2006                  2005(a)
                                                      % of                    % of
(Dollar amounts in millions)                   $      Sales          $        Sales
------------------------------------------------------------------------------------
Store expenses..........................      $41.0   31.2%         $34.3     30.3%
General and administrative
     expenses...........................        9.7    7.4           20.3     18.0
Stock-based compensation
     expense............................        1.1    0.9            0.2      0.2
                                          ------------------------------------------
Total  .................................      $51.8   39.4%         $54.8     48.4%
                                          =========================================

(a)  The  company  has  reclassified  stock-based  compensation  expense  from a
separate  line item on the  statement  of  operations  to  selling,  general and
administrative  expenses, and reclassified interest income from selling, general
and  administrative  expenses  to a  separate  line  item  on the  statement  of
operations.

The  international  segment  contributed  40 basis points to the decrease in the
consolidated  expense-to-sales  ratio. For the first quarter of fiscal 2007, the
international  segment's  expense-to-sales ratio decreased 904 basis points from
the  same   period  last  year.   The   international   segment's   general  and
administrative expenses in the first quarter of fiscal 2006 included expenses of
$11.9 million  associated  with the brand  transition  in Canada.  For the first
quarter of fiscal 2007,  store expenses  increased 86 basis points from the same
period last year,  primarily reflecting increased rent and occupancy and payroll
expenses due to the addition of 15 net new stores  during the past four quarters
and increased advertising expense.

Income Tax Provision

The consolidated effective income tax rate applicable to results from continuing
operations  was 36.2 percent for the three  months ended May 31, 2006,  and 38.2
percent for the three months ended May 31, 2005.  The decrease in the  effective
tax rate is the result of the increased use of tax-exempt investments.


Net Earnings (Loss) from Continuing Operations

The net earnings from continuing  operations  were $5.0 million,  or 3 cents per
share,  in the three months ended May 31,  2006,  compared  with a net loss from
continuing operations of $11.9 million, or 6 cents per share, in the same period
last fiscal year.

Net Loss from Discontinued Operations

In the first quarter of fiscal 2007, the net loss from  discontinued  operations
totaled $0.4 million and related to operations of a domestic  segment  operation
that is held for sale.  In the first  quarter of fiscal 2006,  the net loss from
discontinued  operations  totaled  $1.2  million  and related to the sale of the
assets of a domestic segment subsidiary, MusicNow, LLC, in October 2005.

Cumulative Effect of Change in Accounting Principle

In the first  quarter of fiscal  2007,  we  adopted  SFAS No.  123(R)  using the
modified  prospective  transition  method,  resulting  in a  non-cash  after-tax
benefit of $1.8 million.

RECENT ACCOUNTING PRONOUNCEMENTS

Effective March 1, 2006, we adopted SFAS No. 123(R), which requires companies to
record  compensation  expense  based on the fair value of  employee  stock-based
compensation  awards. The statement also requires that the compensation  expense
be  recognized  over the period during which the employee is required to provide
service in exchange for the award.  Prior to the adoption of SFAS No. 123(R), we
accounted  for  stock-based  compensation  using a  fair-value  based  method in
accordance with SFAS No. 123, "Stock-Based


                                 Page 20 of 30


Compensation."  We  adopted  SFAS No.  123(R)  using  the  modified  prospective
transition  method.  The  adoption  of SFAS No.  123(R)  did not have a material
impact on our financial position, results of operations or cash flows.

In October 2005,  the  Financial  Accounting  Standards  Board issued FASB Staff
Position  (FSP) No. FAS 13-1,  "Accounting  for Rental Costs  Incurred  During a
Construction  Period."  FSP No. FAS 13-1  requires  companies  to  expense  rent
payments for building or ground leases incurred during a construction period. We
adopted FSP No. FAS 13-1 on a  prospective  basis in the first quarter of fiscal
2007.  The adoption of this new  standard did not have a material  impact on our
financial position, results of operations or cash flows.

FINANCIAL CONDITION


Liquidity and Capital Resources

Cash Flows

Restatement of Cash Flows
As disclosed in Note 22, Quarterly  Financial Data (Unaudited),  of the Notes to
Consolidated Financial Statements,  included in Item 8, Financial Statements and
Supplementary Data, of our fiscal 2006 Annual Report on Form 10-K, we identified
errors in our  previously  filed  consolidated  statement  of cash flows for the
quarter  ended May 31, 2005,  and restated  the  consolidated  statement of cash
flows for the three months ended May 31, 2005. We had  classified  variable rate
demand notes as cash and cash equivalents, however, these notes should have been
classified as short-term  investments and their purchases and sales as investing
activities.  We incorrectly  reflected  bank  overdrafts as a change in accounts
payable  in  operating  activities  rather  than  in  financing  activities.  We
incorrectly  included  accruals  for  purchases  of property  and  equipment  in
operating activities and investing activities. We incorrectly reflected deposits
in transit as a reduction to accounts payable.

Operating Activities
We used net cash from operating activities of $151.1 million in the three months
ended May 31, 2006,  compared with $100.7  million in the three months ended May
31, 2005. The primary use of cash in the three months ended May 31, 2006, was an
$84.9 million  increase in merchandise  inventory,  net of merchandise  payable,
which was due to an increase in inventory  purchases to support  increased sales
trends and customer  encountered  in-stock positions.  In addition,  there was a
$69.5 million  decrease in accrued income taxes  primarily due to the payment of
income taxes. The use of cash in the three months ended May 31, 2005,  primarily
resulted  from an $84.1  million  decrease  in accrued  income  taxes due to the
payment of income taxes.

Investing Activities
For the  three  months  ended  May 31,  2006,  net cash  provided  by  investing
activities was $244.3  million and primarily  relates to proceeds from the sales
and maturities of investment securities partly offset by purchases of investment
securities and purchases of property and  equipment.  For the three months ended
May 31,  2005,  net cash used in  investing  activities  was $181.7  million and
primarily relates to purchases of investment securities.

Financing Activities
We used net cash from financing  activities of $15.3 million in the three months
ended May 31, 2006,  compared  with $51.2  million in the three months ended May
31, 2005. The primary use of cash for both periods  relates to the repurchase of
common stock.  As of May 31, 2006, the board of directors had  authorized  stock
repurchases of up to $800 million,  of which $67.3 million remained available at
May 31, 2006. We used cash to repurchase 1.7 million shares of common stock at a
cost of $50.0  million  during the three months ended May 31, 2006. We used cash
to  repurchase  5.9 million  shares of common  stock at a cost of $92.9  million


                                 Page 21 of 30


during the same period last fiscal year. As of May 31, 2006, we had  repurchased
a cumulative  49.6 million  shares of common stock at a cost of $732.7  million.
Based  on the  market  value  of the  common  stock  at May 31,  2006,  the then
remaining  $67.3 million of the $800 million  authorization  would allow for the
repurchase of up to  approximately  1 percent of the 174.8  million  shares then
outstanding.

In June  2006,  the  board  authorized  a $400  million  increase  in the  stock
repurchase  authorization resulting in a total stock repurchase authorization of
up to $1.2  billion.  Based on the market  value of the common  stock at May 31,
2006, the remaining $467.3 million of the $1.2 billion authorization would allow
for the repurchase of up to  approximately 9 percent of the 174.8 million shares
then outstanding.

Also in June  2006,  the  board  of  directors  authorized  an  increase  in the
company's  quarterly  dividend  rate to 4 cents  per  share  from  the  previous
quarterly  dividend of 1.75 cents per share on the company's  common stock.  The
dividend change will be effective with payment of the quarterly  dividend in the
third quarter fiscal 2007.

Cash, Cash Equivalents and Short-term investments
At May 31, 2006, we had cash,  cash  equivalents  and short-term  investments of
$634.3  million,  compared with $838.0 million at February 28, 2006.  During the
first three months of fiscal 2007,  we used $50.0  million of cash to repurchase
common stock under our stock repurchase  authorization.  At May 31, 2005, we had
cash,  cash  equivalents  and  short-term  investments  of $817.0  million.  The
year-over-year  change in the cash balance primarily  reflects the use of $295.6
million to repurchase common stock under our stock repurchase authorization.

Net-owned Inventory
Merchandise  inventory  increased to $1.93  billion at May 31, 2006,  from $1.70
billion  at  February  28,  2006,  driven by an  increase  in  domestic  segment
inventory of $220.9 million due to an increase in inventory purchases to support
increased sales trends and customer  encountered  in-stock positions.  Net-owned
inventory,   calculated  as  merchandise  inventory  less  merchandise  payable,
increased by $88.1  million from  February  28,  2006,  to May 31, 2006,  due to
increases in  inventory to support  strong sales trends as well as the timing of
receipts of purchases.

Capital Expenditures
Capital expenditures, net of landlord reimbursements,  were $33.9 million in the
three months ended May 31, 2006,  compared with $28.5 million in the same period
last fiscal year.

Sources of Liquidity

We have a $500  million  revolving  credit  facility  secured by  inventory  and
accounts  receivable.  This  facility is scheduled  to mature in June 2009.  The
credit  facility  provides for a $400 million  borrowing  limit for the domestic
segment and a $100 million borrowing limit for the international segment. At May
31,  2006,   short-term  borrowings  were  $22.7  million  and  related  to  our
international segment. At May 31, 2006, outstanding letters of credit were $51.1
million,  leaving $426.2 million available for borrowing.  We were in compliance
with all covenants at May 31, 2006.

Our primary  sources of liquidity  include  available cash,  borrowing  capacity
under the  credit  facility  and  landlord  reimbursements.  We expect  that our
primary sources of liquidity will be sufficient to fund capital expenditures and
working capital for the foreseeable future.


FISCAL 2007 OUTLOOK

We expect to generate the following results in fiscal 2007:
o    consolidated  net  sales  growth  of 7  percent  to 11  percent,  including
     domestic segment comparable store sales growth of 5 percent to 7 percent
o    earnings  from  continuing  operations  before  income  taxes  (EBT)  as  a
     percentage of sales of 2.0 percent to 2.4 percent


                                 Page 22 of 30


The outlook also includes the following expectations:
o    depreciation and amortization expense of approximately $180 million
o    incremental   expenses  related  to  investments  in  information  systems,
     multi-channel  capabilities  and  innovation  activities  that  will  total
     approximately 100 basis points as a percentage of consolidated sales
o    expenses of $34 million  related to domestic  segment store  revitalization
     activities including Superstore relocations, remodels and refreshes
o    consolidated   effective   income  tax  rate  applicable  to  results  from
     continuing operations of 36.2 percent
o    reduction  in domestic  net-owned  inventory of $50 million to $100 million
     from February 28, 2006, to February 28, 2007

Domestic segment Superstore openings and estimates are as shown in the following
table.  The timing of store  openings  depends  upon a number of factors and can
change during the year. We expect  approximately one third of the openings to be
in the 20,000 square foot format. We also plan to remodel two locations,  one of
which was completed in the first quarter.

Domestic Segment Superstore Openings(a)

                                               Q1     Q2     Q3      Q4     FY07
-----------------------------------------------------------------------------------
Incremental Superstores....................     3      4      7      8-10   22-24
Relocated Superstores......................     2      -      5      3-5    10-12
                                             --------------------------------------
Total expected Superstore openings.........     5      4     12     11-15   32-36
                                             ===================================

(a) First quarter openings are actual.  On February 28, 2006, the company closed
one store in  advance  of opening a  replacement  store in the first  quarter of
fiscal 2007.  The  replacement  store is included in  relocations  for the first
quarter of fiscal 2007.

We anticipate that capital expenditures,  net of landlord  reimbursements,  will
total approximately $280 million in fiscal 2007. Of the fiscal 2007 estimate,
o    $127 million relates to store activities  including new store construction,
     relocations, remodels, store refresh and category reset activities;
o    $118 million relates to information systems;
o    $24 million relates to distribution and other expenditures; and
o    $11 million relates to the international segment.

The fiscal 2007 outlook is based on the following assumptions:

o    continued   sales  growth  in  key  product  areas   including  flat  panel
     televisions, notebook computers, digital imaging and portable digital audio
     players, as well as related accessories and services
o    continued growth in Web-originated sales
o    store traffic  relatively  unchanged from the prior year, an improvement in
     the sales  conversion rate and an increase in the average sales dollars per
     ticket
o    return to profitability in the international segment
o    increased  sales from  domestic  segment new store  openings,  relocations,
     store refreshes and category resets
o    continued  improvement  in  the  customer  experience  that  increases  the
     conversion rate
o    improved customer-encountered inventory in-stock levels
o    stable competitive and macroeconomic environments

FORWARD-LOOKING STATEMENTS

The provisions of the Private  Securities  Litigation Reform Act of 1995 provide
companies  with a "safe  harbor" when making  forward-looking  statements.  This
"safe harbor"  encourages  companies to provide  prospective  information  about
their  companies  without fear of  litigation.  We wish to take advantage of the
"safe harbor"  provisions  of the Act. Our  statements  that are not  historical
facts, including statements about management's  expectations for fiscal 2006 and
beyond,   are   forward-looking   statements  and  involve   various  risks  and
uncertainties. In most cases, you can identify our forward-looking statements by
words such as "expect," "anticipate," "believe," "should," "may," "plan," "will"
or similar words.


                                 Page 23 of 30


Forward-looking statements are estimates and projections reflecting our judgment
and involve a number of risks and uncertainties  that could cause actual results
to differ  materially  from those suggested by the  forward-looking  statements.
Although  we  believe  that  the  estimates  and  projections  reflected  in the
forward-looking  statements are  reasonable,  our  expectations  may prove to be
incorrect.  The retail industry and the specialty retail industry in particular,
are dynamic by nature and have  undergone  significant  changes in recent years.
Our ability to anticipate and successfully respond to the continuing  challenges
of our industry is key to achieving  our  expectations.  Important  factors that
could cause actual  results to differ  materially  from estimates or projections
contained in our forward-looking statements include the following:
o    changes in the amount and degree of  competition,  pricing and  promotional
     pressure exerted by current  competitors and potential new competition from
     competitors  using  either  similar or  alternative  methods or channels of
     distribution  such as the Internet,  telephone  shopping  services and mail
     order;
o    changes in general  economic  conditions  including,  but not  limited  to,
     financial market performance, consumer credit availability, interest rates,
     inflation, energy prices, personal discretionary spending levels, trends in
     consumer retail  spending,  both in general and in our product  categories,
     unemployment and consumer sentiment about the economy in general;
o    the level of consumer  response to new products or product  features in the
     merchandise categories we sell and changes in our merchandise sales mix;
o    the impact of new products and product  features on the demand for existing
     products and the pricing and profit margins associated with the products we
     sell ;
o    significant changes in retail prices for products we sell;
o    changes in  availability  or cost of  financing  for  working  capital  and
     capital  expenditures,  including  financing to support  development of our
     business;
o    the lack of  availability  or access to sources of inventory or the loss or
     disruption in supply from one of our major suppliers;
o    the  impact  of  inventory  and  supply  chain  management  initiatives  on
     inventory levels and profitability;
o    our  inability  to  liquidate  excess  inventory  should  excess  inventory
     develop;
o    our inability to maintain sales and profitability  improvement programs for
     our Circuit City Superstores, including our store revitalization plan;
o    our ability to continue to generate strong sales growth through our direct
     sales channel and to generate sales and margin growth through expanded
     service offerings;
o    the  availability of appropriate  real estate locations for relocations and
     new stores;
o    the cost and timeliness of new store openings and relocations;
o    consumer  reaction to new store  locations  and changes in our store design
     and merchandise;
o    our ability and the ability of Chase Card Services to  successfully  market
     and promote the third party credit card program being offered by Chase Card
     Services;
o    the extent to which customers  respond to promotional  financing offers and
     the types of promotional terms we offer;
o    our ability to attract and retain an effective  management  team or changes
     in the costs or availability of a suitable work force to manage and support
     our service-driven operating strategies;
o    the impact of initiatives related to upgrading merchandising, marketing and
     information   systems  on  revenue  and  operating  margin  and  the  costs
     associated with these investments;
o    changes in production or  distribution  costs or costs of materials for our
     advertising;
o    effectiveness  of our  advertising  and marketing  programs for  increasing
     consumer traffic and sales;
o    the successful implementation of our customer service initiatives;
o    the imposition of new  restrictions  or  regulations  regarding the sale of
     products  and/or  services  we sell,  changes in tax rules and  regulations
     applicable   to,  the   imposition  of  new   environmental   restrictions,
     regulations or laws or the discovery of environmental conditions at current
     or future locations, or any failure to comply with such laws or any adverse
     change in such laws;
o    failure  to  successfully  implement  sales and  profitability  improvement
     programs for our international segment;
o    the timely  production and delivery of private-label  merchandise and level
     of consumer demand for those products;


                                 Page 24 of 30


o    reduced investment returns or other changes relative to the assumptions for
     our pension plans that impact our pension expense;
o    changes in our anticipated cash flow;
o    whether,  when and in what amounts share  repurchases may be made under our
     stock buyback program;
o    adverse results in significant litigation matters, including the RadioShack
     litigation;
o    customer  acceptance  of the  re-branded  company-owned  stores  and dealer
     outlets in Canada;
o    currency exchange rate  fluctuations  between Canadian and U.S. dollars and
     other currencies ;
o    the global regulatory and trade environment;
o    the disruption of global, national or regional transportation systems;
o    the  occurrence of severe  weather  events or natural  disasters that could
     significantly damage or destroy stores or prohibit consumers from traveling
     to our retail locations, especially during peak holiday periods; and
o    the successful  execution of the  initiatives to achieve revenue growth and
     increase  operating  margin and the accuracy of the assumptions  underlying
     our  projected  2007 results as discussed  under  "Fiscal 2007  Outlook" in
     MD&A.

We  believe  our  forward-looking  statements  are  reasonable.  However,  undue
reliance should not be placed on forward-looking statements,  which are based on
current expectations.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are  exposed  to market  risk from  potential  changes  in the  U.S./Canadian
currency  exchange  rates  as  they  relate  to  inventory   purchases  and  the
translation of our international segment's financial results.

Inventory Purchases

A portion of  InterTAN's  purchases are from vendors  requiring  payment in U.S.
dollars. Accordingly,  there is risk that the value of the Canadian dollar could
fluctuate  relative to the U.S. dollar from the time the goods are ordered until
payment is made.  InterTAN's  management  monitors  the  foreign  exchange  risk
associated  with its U.S. dollar open orders on a regular basis by reviewing the
amount of such open  orders;  exchange  rates,  including  forecasts  from major
financial institutions; local news; and other economic factors. At May 31, 2006,
U.S. dollar purchase orders totaled  approximately  $25.6 million.  A 10 percent
decline in the value of the  Canadian  dollar  would  result in an  increase  in
product cost of  approximately  $2.6 million for those orders.  The  incremental
cost of such a decline in currency  values,  if incurred,  would be reflected in
higher cost of sales in future periods. In these circumstances, management would
take product pricing action, to the degree commercially feasible.

Translation of Financial Results

Because we translate our international segment's financial results from Canadian
dollars to U.S. dollars, fluctuations in the value of the Canadian dollar have a
direct  effect on reported  consolidated  results.  We do not hedge  against the
possible  impact of this  risk.  A 10  percent  adverse  change  in the  foreign
currency  exchange rate would not have a significant  impact on our consolidated
results of operations or financial position.

ITEM 4.  CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the  participation  of the company's  management,
including the chief executive officer and chief financial  officer,  the company
has evaluated the effectiveness of its "disclosure  controls and procedures," as
that term is defined in Rule 13a-15(e) of the  Securities  Exchange Act of 1934,
as amended, as of the end of the period covered by this Quarterly Report on Form
10-Q. Based upon their evaluation, the chief


                                 Page 25 of 30


executive  officer and chief  financial  officer  concluded  that the  company's
disclosure controls and procedures are effective.

Changes in Internal Controls over Financial Reporting

There were no changes in the company's internal control over financial reporting
in the  quarter  ended May 31,  2006,  that  have  materially  affected,  or are
reasonably  likely to materially  affect,  the company's  internal  control over
financial reporting.

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

On March 31, 2004,  Circuit City announced a public tender offer to purchase the
stock of InterTAN,  Inc.  Circuit City  completed the  acquisition  and InterTAN
became a wholly owned  subsidiary of Circuit City on May 19, 2004.  InterTAN has
operated retail consumer  electronics  outlets under the  RadioShack(R)  name in
Canada under a licensing agreement with a subsidiary of RadioShack  Corporation.
InterTAN also has operated under two other  agreements  with  RadioShack and its
subsidiaries  ("RadioShack"):  a  merchandising  agreement  and  an  advertising
agreement.

After the March 31, 2004, announcement, RadioShack asserted early termination of
all three agreements.  RadioShack  asserts that InterTAN failed to pay an annual
fee in material breach of the advertising agreement and,  alternatively,  that a
"without cause" termination of the advertising agreement triggers termination of
the other agreements.

On April 5, 2004,  RadioShack  filed suit  against  InterTAN in Tarrant  County,
Texas,  and  amended  that suit on April 27,  2004,  and  February  4, 2005 (the
"RadioShack  litigation").  InterTAN disputes the various termination  scenarios
alleged by RadioShack and is defending against those claims.  The parties argued
a RadioShack  motion for partial summary  judgment on February 3, 2005. On March
24,  2005,  the court  issued  an order on that  motion  stating  that the three
agreements  were  terminated no later than December 31, 2004.  Under the ruling,
InterTAN's rights under the agreements expired June 30, 2005.

Circuit  City  continues  to believe  that  RadioShack  is not entitled to early
termination of the  agreements,  that InterTAN has  substantial  defenses to the
RadioShack  claims and that  RadioShack  has breached the  agreements by seeking
early  termination.  There are several motions currently pending with the court,
including a motion to reconsider  prior  rulings.  InterTAN  intends to continue
defending the claims and exercise its rights under the agreements, as well avail
itself of any and all rights to appeal.

Because of the ongoing legal  conflict with  RadioShack,  Circuit City has taken
steps to position its Canadian  operations for continued success,  regardless of
the outcome of this  litigation.  Circuit City believes that the outcome of this
litigation  will not have a material  adverse effect on the company's  financial
condition or results of operations.

ITEM 1A. RISK FACTORS

In  addition  to the other  information  set forth in this  report,  you  should
carefully  consider the factors  discussed in Part I, "Item 1A. Risk Factors" in
our Annual Report on Form 10-K for the year ended February 28, 2006, which could
materially  affect our business,  financial  condition or future results.  There
have been no  material  changes  to those risk  factors  since we filed our 2006
Annual  Report on Form 10-K.  The risks  described in our Annual  Report on Form
10-K  are  not  the  only  risks  facing  our  company.   Additional  risks  and
uncertainties  not  currently  known  to us or  that  we  currently  deem  to be
immaterial  also  may  materially  adversely  affect  our  business,   financial
condition and/or operating results.


                                 Page 26 of 30


ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table provides information about common stock repurchases by or on
behalf of the company during the quarter ended May 31, 2006:

                                                                                                                     Approximate
                                                                                              Total Number         Dollar Value of
                                                                                                of Shares            Shares that
                                                                              Average        Purchased as            May Yet Be
                                                       Total Number            Price        Part of Publicly         Purchased
                                                        of Shares              Paid             Announced              Under
(Amounts in millions except per share data)              Purchased            per Share           Program           the Program(a)
-----------------------------------------------------------------------------------------------------------------------------------
March 1 - March 31, 2006.........................             -               $    -                  -                  $117.3
April 1 - April 30, 2006.........................           1.7               $28.92                1.7                  $ 67.3
May 1 - May 31, 2006.............................             -               $    -                  -                  $ 67.3
                                                     -----------------                      -----------------
Total fiscal 2007 first quarter..................           1.7               $28.92                1.7
                                                     =================                      =================


(a) In January  2003,  the company  announced  that the board of  directors  had
authorized the  repurchase of up to $200 million of common stock.  In June 2004,
the  company   announced  a  $200  million  increase  in  its  stock  repurchase
authorization,  raising the repurchase  capacity to $400 million. In March 2005,
the  company   announced  a  $400  million  increase  in  its  stock  repurchase
authorization, raising the repurchase capacity to $800 million. At May 31, 2006,
$67.3 million remained  available for stock  repurchases  under the $800 million
stock  repurchase  authorization.  In June 2006,  the  company  announced a $400
million increase in its stock repurchase  authorization,  raising the repurchase
capacity to $1.2 billion. There is no expiration date under the authorization.

ITEM 6.       EXHIBITS

      Articles of Incorporation and Bylaws

      3.1      Circuit  City  Stores,  Inc.  Amended  and  Restated  Articles of
               Incorporation,  effective  February 3, 1997,  as amended  through
               August 16, 2005, filed as Exhibit 3.1 to the company's Form 8-A/A
               filed  September  13,  2005  (File  No.  1-5767),  are  expressly
               incorporated herein by this reference.

      3.2      Circuit City Stores,  Inc. Bylaws,  as amended December 17, 2005,
               filed as Exhibit 3.1 to the company's  Current Report on Form 8-K
               filed  December  22,  2005  (File  No.  1-5767),   are  expressly
               incorporated herein by this reference.

      Material Contracts

      10.1     Schedule of Non-Employee Director Compensation,  filed as Exhibit
               10.1 to the company's  Current  Report on Form 8-K filed June 29,
               2006 (File No. 1-5767), is expressly  incorporated herein by this
               reference.*

      10.2     Form of Restricted  Stock Unit Award  Agreement for  Non-Employee
               Directors,  filed as Exhibit 10.2 to the company's Current Report
               on Form 8-K filed June 29, 2006 (File No.  1-5767),  is expressly
               incorporated herein by this reference.*

      10.3     Letter Agreement  between Circuit City Stores,  Inc. and Fiona P.
               Dias,  filed as Exhibit 10.3 to the company's  Current  Report on
               Form 8-K filed June 29,  2006  (File No.  1-5767),  is  expressly
               incorporated herein by this reference.*

      10.4     Form of Performance  Accelerated  Restricted  Stock Award letter,
               filed as Exhibit 10.4 to the company's Current Report on Form 8-K
               filed June 29, 2006 (File No. 1-5767), is expressly  incorporated
               herein by this reference.*


                                 Page 27 of 30


      10.5     Form of  Time-Based  Restricted  Stock  Award  letter,  filed  as
               Exhibit 10.5 to the  company's  Current  Report on Form 8-K filed
               June 29, 2006 (File No. 1-5767), is expressly incorporated herein
               by this reference.*

      Rule 13a-14(a)/15d-14(a) Certifications

      31.1     Certification  of CEO  under  Rule  13a-14(a)  of the  Securities
               Exchange Act of 1934

      31.2     Certification  of CFO  under  Rule  13a-14(a)  of the  Securities
               Exchange Act of 1934

      Section 1350 Certifications

      32.1     Certification of CEO under Section 906 of the  Sarbanes-Oxley Act
               of 2002

      32.2     Certification of CFO under Section 906 of the  Sarbanes-Oxley Act
               of 2002

      *Indicates management contracts, compensatory plans or arrangements of the
      company required to be filed as an exhibit.


                                 Page 28 of 30


                                   SIGNATURES


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


                            CIRCUIT CITY STORES, INC.
                            (Registrant)



                            By: /s/ Philip J. Schoonover
                                ------------------------------
                                Philip J. Schoonover
                                Chairman, President and Chief Executive Officer



                            By: /s/ Michael E. Foss
                                --------------------------------------
                                Michael E. Foss
                                Executive Vice President and
                                Chief Financial Officer



                            By: /s/ Philip J. Dunn
                                --------------------------------------
                                Philip J. Dunn
                                Senior Vice President, Treasurer,
                                Controller and
                                Chief Accounting Officer



July 10, 2006


                                 Page 29 of 30


                                  EXHIBIT INDEX

      Articles of Incorporation and Bylaws


      3.1      Circuit  City  Stores,  Inc.  Amended  and  Restated  Articles of
               Incorporation,  effective  February 3, 1997,  as amended  through
               August 16, 2005, filed as Exhibit 3.1 to the company's Form 8-A/A
               filed  September  13,  2005  (File  No.  1-5767),  are  expressly
               incorporated herein by this reference.

      3.2      Circuit City Stores,  Inc. Bylaws,  as amended December 17, 2005,
               filed as Exhibit 3.1 to the company's  Current Report on Form 8-K
               filed  December  22,  2005  (File  No.  1-5767),   are  expressly
               incorporated herein by this reference.

      Material Contracts

      10.1     Schedule of Non-Employee Director Compensation,  filed as Exhibit
               10.1 to the company's  Current  Report on Form 8-K filed June 29,
               2006 (File No. 1-5767), is expressly  incorporated herein by this
               reference.*

      10.2     Form of Restricted  Stock Unit Award  Agreement for  Non-Employee
               Directors,  filed as Exhibit 10.2 to the company's Current Report
               on Form 8-K filed June 29, 2006 (File No.  1-5767),  is expressly
               incorporated herein by this reference.*

      10.3     Letter Agreement  between Circuit City Stores,  Inc. and Fiona P.
               Dias,  filed as Exhibit 10.3 to the company's  Current  Report on
               Form 8-K filed June 29,  2006  (File No.  1-5767),  is  expressly
               incorporated herein by this reference.*

      10.4     Form of Performance  Accelerated  Restricted  Stock Award letter,
               filed as Exhibit 10.4 to the company's Current Report on Form 8-K
               filed June 29, 2006 (File No. 1-5767), is expressly  incorporated
               herein by this reference.*

      10.5     Form of  Time-Based  Restricted  Stock  Award  letter,  filed  as
               Exhibit 10.5 to the  company's  Current  Report on Form 8-K filed
               June 29, 2006 (File No. 1-5767), is expressly incorporated herein
               by this reference.*

      Rule 13a-14(a)/15d-14(a) Certifications

      31.1     Certification  of CEO  under  Rule  13a-14(a)  of the  Securities
               Exchange Act of 1934

      31.2     Certification  of CFO  under  Rule  13a-14(a)  of the  Securities
               Exchange Act of 1934

      Section 1350 Certifications

      32.1     Certification of CEO under Section 906 of the  Sarbanes-Oxley Act
               of 2002

      32.2     Certification of CFO under Section 906 of the  Sarbanes-Oxley Act
               of 2002

      *Indicates management contracts, compensatory plans or arrangements of the
      company required to be filed as an exhibit.


                                 Page 30 of 30