UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC  20549

FORM 10-Q

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
	SECURITIES EXCHANGE ACT OF 1934
for the quarterly period ended August 4, 2007
OR
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
	SECURITIES EXCHANGE ACT OF 1934

for the transition period from                to                .

COMMISSION FILE NUMBER:  1-32315

NEW YORK & COMPANY, INC.(Exact name of registrant as specified in its charter)

DELAWARE	33-1031445
(State of incorporation)	(I.R.S. Employer Identification No.)
450 West 33rd Street
5th Floor
New York, New York 10001	(212) 884-2000
(Address of Principal Executive Offices, including Zip Code)	(Registrant’s Telephone Number, Including Area Code)

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

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

Large accelerated filer  o Accelerated filer  x Non-accelerated filer  o

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

As of August 31, 2007, the registrant had 58,751,621 shares of common stock outstanding.

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements	1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	12
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	23
Item 4.	Controls and Procedures	23
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	24
Item 1A.	Risk Factors	24
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	24
Item 3.	Defaults Upon Senior Securities	24
Item 4.	Submission of Matters to a Vote of Security Holders	24
Item 5.	Other Information	25
Item 6.	Exhibits	25

PART I.
FINANCIAL INFORMATION

ITEM 1.FINANCIAL STATEMENTS

New York & Company, Inc. and Subsidiaries
Condensed Consolidated Statements of Income
(Unaudited)

	Three months ended August 4, 2007			Three months ended July 29, 2006			Six months ended August 4, 2007			Six months ended July 29, 2006
	(Amounts in thousands, except per share amounts)
Net sales		$	294,402		$	264,858		$	578,364		$	531,995
Cost of goods sold, buying and occupancy costs		215,571			189,277			421,090			377,311
Gross profit		78,831			75,581			157,274			154,684
Selling, general and administrative expenses		72,759			64,200			149,601			132,684
Operating income		6,072			11,381			7,673			22,000
Interest expense, net of interest income of $500, $335, $959, and $549, respectively		219			477			480			967
Income before income taxes		5,853			10,904			7,193			21,033
Provision for income taxes		2,354			4,405			2,892			8,477
Net income		$	3,499		$	6,499		$	4,301		$	12,556
Basic earnings per share		$	0.06		$	0.12		$	0.07		$	0.23
Diluted earnings per share		$	0.06		$	0.11		$	0.07		$	0.21
Weighted average shares outstanding:
Basic shares of common stock		58,262			55,656			58,033			55,441
Diluted shares of common stock		60,954			59,852			60,911			59,798

See accompanying notes.

1

New York & Company, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets

	August 4, 2007				February 3, 2007				July 29, 2006
	(Unaudited)				(Audited)				(Unaudited)
	(Amounts in thousands, except per share amounts)
Assets
Current assets:
Cash and cash equivalents		$	27,749			$	68,064			$	36,888
Accounts receivable		18,341				14,270				21,687
Inventories, net		122,765				110,088				102,526
Prepaid expenses		27,761				20,351				18,584
Other current assets		3,041				2,089				1,934
Total current assets		199,657				214,862				181,619
Property and equipment, net		226,800				210,163				181,949
Goodwill		11,088				11,088				11,088
Intangible assets		32,053				32,053				32,053
Other assets		1,367				1,633				1,949
Total assets		$	470,965			$	469,799			$	408,658
Liabilities and stockholders’ equity
Current liabilities:
Current portion, long-term debt		$	6,000			$	6,000			$	6,000
Accounts payable		67,661				66,631				68,944
Accrued expenses		52,463				61,982				49,770
Income taxes payable		—				6,391				587
Deferred income taxes		2,540				3,894				3,006
Total current liabilities		128,664				144,898				128,307
Long-term debt, net of current portion		22,500				25,500				28,500
Deferred income taxes		2,182				2,990				3,403
Deferred rent		65,905				55,254				48,752
Other liabilities		4,594				358				655
Total liabilities		223,845				229,000				209,617
Stockholders’ equity:
Common stock, voting, par value $0.001; 300,000 shares authorized; 58,383, 57,538 and 55,938 shares issued and outstanding at August 4, 2007, February 3, 2007, and July 29, 2006, respectively		58				57				56
Additional paid-in capital		146,136				141,804				133,924
Retained earnings		101,132				99,144				65,530
Accumulated other comprehensive loss		(206		)		(206		)		(469		)
Total stockholders’ equity		247,120				240,799				199,041
Total liabilities and stockholders’ equity		$	470,965			$	469,799			$	408,658

See accompanying notes.

2

New York & Company, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)

	Six months ended August 4, 2007				Six months ended July 29, 2006
	(Amounts in thousands)
Operating activities
Net income		$	4,301			$	12,556
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Depreciation and amortization		19,115				15,651
Amortization of deferred financing costs		139				138
Share-based compensation expense		931				790
Deferred income taxes		(2,162		)		(1,330		)
Changes in operating assets and liabilities:
Accounts receivable		(4,071		)		(8,400		)
Inventories, net		(12,677		)		7,130
Prepaid expenses		(7,410		)		186
Accounts payable		1,030				(22,036		)
Accrued expenses		(9,510		)		(5,140		)
Income taxes payable		(8,704		)		587
Deferred rent		10,651				13,638
Other assets and liabilities		3,352				(1,849		)
Net cash (used in) provided by operating activities		(5,015		)		11,921
Investing activities
Capital expenditures		(35,638		)		(38,057		)
Net cash used in investing activities		(35,638		)		(38,057		)
Financing activities
Net proceeds from public offering		—				2,294
Payment of offering costs related to public offering		—				(439		)
Repayment of debt		(3,000		)		(3,000		)
Proceeds from exercise of stock options		162				840
Excess tax benefit from exercise of stock options		3,240				5,893
Other		(64		)		—
Net cash provided by financing activities		338				5,588
Net decrease in cash and cash equivalents		(40,315		)		(20,548		)
Cash and cash equivalents at beginning of period		68,064				57,436
Cash and cash equivalents at end of period		$	27,749			$	36,888

See accompanying notes.

3

New York & Company, Inc. and Subsidiaries
Condensed Consolidated Statement of Stockholders’ Equity
(Unaudited)

										Accumulated
					Additional					Other
	Common Stock				Paid-in		Retained			Comprehensive
	Shares	Amount			Capital		Earnings			Loss				Total
	(Amounts in thousands)
Balance at February 3, 2007	57,538		$	57	$	141,804	$	99,144			$	(206	)	$	240,799
Stock options exercised	845		1		161		—				—			162
Excess tax benefit from exercise of stock options	—		—		3,240		—				—			3,240
Share-based compensation expense	—		—		931		—				—			931
Cumulative effect of adoption of FIN 48	—		—		—		(2,313		)		—			(2,313		)
Net income	—		—		—		4,301				—			4,301
Balance at August 4, 2007	58,383		$	58	$	146,136	$	101,132			$	(206	)	$	247,120

See accompanying notes.

4

New York & Company, Inc.
Notes to Condensed Consolidated Financial Statements
August 4, 2007
(Unaudited)

1.Organization and Basis of Presentation

New York & Company, Inc. (together with its subsidiaries, collectively the “Company”) is a leading specialty retailer of fashion-oriented, moderately-priced women’s apparel. The Company designs and sources its proprietary branded  New York & Company™  merchandise sold exclusively through its national network of New York & Company retail stores and on-line at www.nyandcompany.com. The target customers for the Company’s New York & Company™  merchandise are fashion-conscious, value-sensitive women between the ages of 25 and 45. On July 19, 2005, the Company acquired Jasmine Company, Inc. (“JasmineSola”), a Boston-based, privately held women’s retailer of upscale and contemporary apparel, footwear and accessories sold through its chain of  JasmineSola™  branded retail stores. As of August 4, 2007, the Company operated 580 retail stores in 44 states, including 23 JasmineSola stores. Trademarks referenced in this Quarterly Report on Form 10-Q appear in italic type and are the property of the Company.

The accompanying condensed consolidated financial statements include the accounts for New York & Company, Inc. and all of its subsidiaries, including Lerner New York Holding, Inc. (“Lerner Holding”); Lerner New York, Inc.; Lernco, Inc.; Nevada Receivable Factoring, Inc. and JasmineSola. On a stand alone basis, without the consolidation of its subsidiaries, New York & Company, Inc. has no significant independent assets or operations. All significant intercompany balances and transactions have been eliminated in consolidation. In the opinion of management, the accompanying consolidated financial statements reflect all adjustments, which are of a normal recurring nature, necessary to present fairly the financial condition, results of operations and cash flows for the interim periods. Certain amounts in the prior periods have been reclassified to conform to the current period presentation.

The condensed consolidated financial statements as of August 4, 2007 and July 29, 2006 and for the thirteen weeks (“three months”) and twenty-six weeks (“six months”) ended August 4, 2007 and July 29, 2006 are unaudited and are presented pursuant to the rules and regulations of the United States Securities and Exchange Commission (“SEC”). Accordingly, these unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the 53-week fiscal year ended February 3, 2007 (“fiscal year 2006”), which were filed with the Company’s Annual Report on Form 10-K with the SEC on April 6, 2007. The 52-week fiscal year ending February 2, 2008 is referred to herein as “fiscal year 2007.” The Company’s fiscal year is a 52 or 53 week year that ends on the Saturday closest to January 31.

Due to seasonal variations in the retail industry, the results of operations for any interim period are not necessarily indicative of the results expected for the full fiscal year.

2.Public Offering of Common Stock

On January 25, 2006, the Company completed a public offering of 8,050,000 shares of common stock, including the underwriters’ over-allotment option, of which 130,000 shares were offered by the Company and 7,920,000 shares were offered by certain selling stockholders at a price to the public of $18.50 per share. Upon consummation of the public offering on January 31, 2006, net proceeds of $2.3 million and $139.8 million were distributed to the Company and selling stockholders, respectively.

The net proceeds received by the Company were used to pay the fees and expenses of the offering, as well as for general corporate purposes.

5

New York & Company, Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
August 4, 2007
(Unaudited)

3.Acquisition

On July 19, 2005, the Company entered into a Stock Purchase Agreement to acquire all of the outstanding common stock of JasmineSola for $22.5 million in cash and 350,000 shares of New York & Company, Inc. common stock, $0.001 par value, valued at $8.1 million based upon the closing stock price of New York & Company, Inc. on July 19, 2005. In addition, the Company will issue up to 200,000 shares of its common stock as additional consideration for the acquisition of JasmineSola contingent upon the achievement of certain growth targets over the three full fiscal years, and on a cumulative basis, following the acquisition. No shares were issued for fiscal year 2006. These contingent shares, if issued, will be recorded as an adjustment to the purchase price and goodwill.

The acquisition was accounted for under the purchase method of accounting. The purchase price allocation resulted in goodwill of $11.1 million and indefinite-lived intangible assets related to trademarks of $17.2 million.

In April 2007, the Company completed an arbitration proceeding related to the JasmineSola Stock Purchase Agreement and as a result recorded $3.3 million of charges in selling, general and administrative expenses, which consists primarily of legal costs related to the arbitration. The arbitration had no impact on the purchase price or goodwill.

4.Earnings Per Share

Basic earnings per share are computed by dividing net income by the weighted average number of shares of common stock outstanding for the period. Diluted earnings per share are calculated based on the weighted average number of shares of common stock outstanding plus the dilutive effect of stock options as if they were exercised and unvested restricted stock as if it were vested. A reconciliation between basic and diluted earnings per share is as follows:

	Three months ended August 4, 2007			Three months ended July 29, 2006			Six months ended August 4, 2007			Six months ended July 29, 2006
	(Amounts in thousands, except per share amounts)
Net income		$	3,499		$	6,499		$	4,301		$	12,556
Basic EPS
Weighted-average shares outstanding:
Basic shares of common stock		58,262			55,656			58,033			55,441
Basic EPS		$	0.06		$	0.12		$	0.07		$	0.23
Diluted EPS
Weighted-average shares outstanding:
Basic shares of common stock		58,262			55,656			58,033			55,441
Plus impact of stock options and restricted stock		2,692			4,196			2,878			4,357
Diluted shares of common stock		60,954			59,852			60,911			59,798
Diluted EPS		$	0.06		$	0.11		$	0.07		$	0.21

6

New York & Company, Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
August 4, 2007
(Unaudited)

4.Earnings Per Share (Continued)

The calculation of diluted earnings per share for the three and six months ended August 4, 2007 excludes options to purchase 965,426 and 979,506 shares, respectively, due to their antidilutive effect. The calculation of diluted earnings per share for the three and six months ended July 29, 2006 excludes options to purchase 886,836 and 855,336 shares, respectively, due to their antidilutive effect.

5.Share-Based Compensation

In December 2004, the Financial Accounting Standards Board (“FASB”) published Statement of Financial Accounting Standards (“SFAS”) No. 123 (Revised 2004), “Share-Based Payment” (“SFAS 123-R”). SFAS 123-R retains certain of the requirements of the original SFAS No. 123,  “Accounting for Stock-Based Compensation” (“SFAS 123”) and requires that the cost resulting from all share-based payment transactions be treated as compensation and recognized in the consolidated financial statements. The Company adopted SFAS 123-R in December 2004, utilizing the modified prospective method. Prior to the Company’s adoption of SFAS 123-R, the Company followed SFAS 123 and treated all forms of share-based payments as compensation recognized in the consolidated statement of income. Therefore, the adoption of SFAS 123-R did not have a material impact on the Company’s consolidated financial statements.

In connection with the consummation of the public offering of common stock on January 31, 2006, BSMB/NYCG, LLC, an affiliate of Bear Stearns Merchant Banking, LLC and the controlling stockholder of the Company, realized a cash return in excess of 3.0 times its investment in the Company; at which point, 2,777,311 outstanding stock options vested in accordance with the terms of the respective stock option agreements.

The Company recorded share-based compensation expense in the amount of $0.5 million and $0.2 million for the three months ended August 4, 2007 and July 29, 2006, respectively, and $0.9 million and $0.8 million for the six months ended August 4, 2007 and July 29, 2006, respectively. Included in the $0.8 million of share-based compensation expense for the six months ended July 29, 2006 is $0.2 million of expense related to the 2,777,311 stock options that vested on January 31, 2006.

The Company issued 844,992 shares of common stock upon exercise of stock options during the six months ended August 4, 2007.

6.Pension Plan

The Company sponsors a single-employer defined benefit pension plan (the “plan”) covering substantially all union employees. Employees covered by collective bargaining agreements are primarily non-management store associates, representing approximately 10% of the Company’s total employees. The Company’s collective bargaining agreement with the Local 1102 unit of the Retail, Wholesale and Department Store Union (RWDSU) AFL-CIO is set to expire on October 31, 2007 and is currently under renegotiation.

The plan provides retirement benefits for union employees who have attained the age of 18 and completed 425 hours of service in the twelve-month period following the date of employment. The plan

7

New York & Company, Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
August 4, 2007
(Unaudited)

6.Pension Plan (Continued)

provides benefits based on length of service. The Company’s funding policy for the pension plan is to contribute annually the amount necessary to provide for benefits based on accrued service. The Company does not anticipate the need for a material contribution to the plan for the remainder of the current fiscal year. Net periodic benefit cost includes the following components:

	Three months ended August 4, 2007				Three months ended July 29, 2006				Six months ended August 4, 2007				Six months ended July 29, 2006
	(Amounts in thousands)
Service cost		$	90			$	99			$	180			$	166
Interest cost		137				135				274				270
Expected return on plan assets		(179		)		(179		)		(358		)		(359		)
Net periodic benefit cost		$	48			$	55			$	96			$	77

7.Income Taxes

The effective tax rates for the three months ended August 4, 2007 and July 29, 2006 were 40.2% and 40.4%, respectively. The effective tax rates for the six months ended August 4, 2007 and July 29, 2006 were 40.2% and 40.3%, respectively.

The Company files U.S. federal income tax returns and income tax returns in various state jurisdictions. Effective February 4, 2007, the Company adopted FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement No. 109.” In accordance with the Interpretation, the Company recognized a cumulative-effect adjustment of $2.3 million, increasing its liability for unrecognized tax benefits, interest, and penalties and reducing the February 4, 2007 balance of retained earnings. At February 4, 2007, the Company reported a total liability of $4.5 million for unrecognized tax benefits, including interest and penalties, all of which would impact the Company’s effective tax rate if recognized. The Company does not anticipate any significant increases or decreases to the balance of unrecognized tax benefits during the next twelve months.

The Company recognizes accrued interest and penalties related to unrecognized tax benefits in income tax expense. At February 4, 2007, the Company had accrued $1.4 million and $0.6 million for the potential payment of interest and penalties, respectively. As of February 4, 2007, the Company is subject to U.S. federal income tax examinations and state and local income tax examinations for the tax years 2003 through 2006.

During the six months ended August 4, 2007, the Company recorded an additional $0.2 million for the potential payment of interest related to its unrecognized tax benefits. As of August 4, 2007, the Company reported a total liability of $4.7 million for unrecognized tax benefits, interest, and penalties, of which $0.8 million is reported as a reduction to prepaid income taxes included within prepaid expenses and $3.9 million is reported in other liabilities on the condensed consolidated balance sheet.

8

New York & Company, Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
August 4, 2007
(Unaudited)

8.Long-Term Debt and Credit Facilities

On August 22, 2007, Lerner New York, Inc., Lernco, Inc. and Jasmine Company, Inc. entered into a Second Amended and Restated Loan and Security Agreement (the “Loan Agreement”) with Wachovia Bank, National Association, as Agent for itself and the other lender party to the Loan Agreement. The obligations under the Loan Agreement are guaranteed by New York & Company, Inc. and its other subsidiaries. The Loan Agreement amended and restated the Amended and Restated Loan and Security Agreement (the “Existing Agreement”), dated March 16, 2004, among Lerner New York, Inc. and Lernco, Inc., as borrowers, together with the Agent and the lenders party thereto, as amended. The Loan Agreement is attached to this Quarterly Report on Form 10-Q as Exhibit 10.1.

The amendments to the Existing Agreement provide for, among other things: (i) an extension of the term of the Company’s existing $90.0 million revolving credit facility and existing $37.5 million term loan to March 17, 2012; (ii) a reduction of certain interest rates and fees under the revolver; (iii) a change in the borrowing base calculation under the Existing Agreement providing additional availability; (iv) the reduction of restrictions on, among other things, incurring indebtedness, transactions with affiliates, investments, stock repurchases, and sales of assets; and (v) the elimination of a minimum EBITDA covenant and the addition of a minimum fixed charge coverage ratio, as described further below.

The Company’s credit facilities currently consist of a $37.5 million term loan (“January 4, 2006 term loan”), of which $28.5 million was outstanding at August 4, 2007, and a $90.0 million revolving credit facility (which includes a sub-facility available for issuance of letters of credit of up to $75.0 million), both having a maturity date of March 17, 2012.

As of August 4, 2007, the Company had availability under its revolving credit facility, as amended by the Loan Agreement, of $66.1 million, net of letters of credit outstanding of $6.9 million, as compared to availability of $44.7 million, net of letters of credit outstanding of $9.7 million, as of July 29, 2006.

The revolving loans under the credit facilities bear interest, at the Company’s option, either at a floating rate equal to the Eurodollar rate plus a margin of between 1.00% and 1.25% per year, depending upon the Company’s financial performance, or the Prime rate. The Company pays the lenders under the revolving credit facility a monthly fee on outstanding commercial letters of credit at a rate of 0.625% per year and on standby letters of credit at a rate of between 1.00% and 1.25% per year, depending upon the Company’s financial performance, plus a monthly fee on a proportion of the unused commitments under that facility at a rate of 0.20% per year. The term loan bears interest at a floating rate equal to the Eurodollar rate plus 2.50% per year. If any default were to exist under the revolving credit facility and for so long as such default were to continue, at the option of the agent or lenders, the monthly fee on outstanding standby letters of credit may increase to 3.25% per year, interest on the revolving loans may increase to 3.25% per year above the Eurodollar rate for Eurodollar rate loans and 2.00% per year above the Prime rate for all Prime rate loans, and interest on the term loan may increase to the Eurodollar rate plus 4.50% per year.

The Company’s credit facilities contain certain covenants, including restrictions on the Company’s ability to pay dividends on its common stock, incur additional indebtedness and to prepay, redeem, defease or purchase other debt. Subject to such restrictions, the Company may incur more debt for working capital, capital expenditures, stock repurchases, acquisitions and for other purposes. The terms of the Company’s

9

New York & Company, Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
August 4, 2007
(Unaudited)

8.Long-Term Debt and Credit Facilities (Continued)

credit facilities also subject it to certain maintenance covenants until the Company’s existing term loan is paid in full, which require the Company to maintain a fixed charge coverage ratio of not less than 1.00 to 1.00 and a leverage ratio of not greater than 2.75 to 1.00. Should the Company fully repay its existing term loan, the Company will no longer be subject to the maximum leverage ratio and will only be subject to the minimum fixed charge coverage ratio in the event that the Company’s borrowing availability under its revolving credit facility falls below $10.0 million. In addition, in the event that the Company’s borrowing availability under its revolving credit facility, plus cash on-hand, falls below $50.0 million and the Company fails to maintain a minimum trailing twelve-month EBITDA, then the outstanding principal amount of the Company’s existing term loan must be prepaid down to $25.0 million, subject to certain restrictions. These ratios and the calculation of EBITDA, as defined under the Company’s Loan Agreement, are not necessarily comparable to other similarly titled ratios and measurements of other companies due to inconsistencies in the method of calculation. The Company is currently in compliance with the financial covenants referred to above.

The lenders have been granted a pledge of the common stock of Lerner Holding and certain of its subsidiaries, and a first priority security interest in substantially all other tangible and intangible assets of New York & Company, Inc. and its subsidiaries, as collateral for the Company’s obligations under the credit facilities. In addition, New York & Company, Inc. and certain of its subsidiaries have fully and unconditionally guaranteed the credit facilities, and such guarantees are joint and several.

9.New Accounting Pronouncements

In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement No. 109.” This Interpretation clarifies the accounting for uncertain tax positions recognized in a company’s financial statements in accordance with the provisions of FASB Statement No. 109, “Accounting for Income Taxes.” This Interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This Interpretation also provides guidance on derecognition of uncertain positions, financial statement classification, accounting for interest and penalties, accounting in interim periods, disclosure, and transition. This Interpretation is effective for fiscal years beginning after December 15, 2006. The Company adopted the provisions of this Interpretation on February 4, 2007, as described further in footnote 7, “Income Taxes” in these Notes to Condensed Consolidated Financial Statements.

In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (“SFAS No. 157”). SFAS No. 157 establishes a common definition for fair value to be applied to US GAAP guidance requiring the use of fair value, establishes a framework for measuring fair value, and expands the disclosure about such fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The Company is currently evaluating the impact, if any, that the adoption of this Statement will have on its financial position and results of operations.

10

New York & Company, Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
August 4, 2007
(Unaudited)

9.New Accounting Pronouncements (Continued)

In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB statements No. 87, 88, 106, and 132(R)” (“SFAS No. 158”). SFAS No. 158 requires recognition of the overfunded or underfunded status of defined benefit postretirement plans as an asset or liability in the statement of financial position and requires companies to recognize changes in that funded status in comprehensive income in the year in which the changes occur. SFAS No. 158 also requires measurement of the funded status of a plan as of the date of the statement of financial position. SFAS No. 158 is effective for recognition of the funded status of benefit plans for fiscal years ending after December 15, 2006 and is effective for the measurement date provisions for fiscal years ending after December 15, 2008. The adoption of the recognition provisions of this Statement at February 3, 2007 did not have an impact on the Company’s financial position and results of operations. The Company does not anticipate that the adoption of the measurement date provisions of this Statement will have a material impact on its financial position and results of operations.

10.Subsequent Event

On August 22, 2007, Lerner New York, Inc., Lernco, Inc. and Jasmine Company, Inc. entered into the Loan Agreement, which amended and restated the Existing Agreement. The terms of this Loan Agreement are set forth in footnote 8, “Long-Term Debt and Credit Facilities” in these Notes to Condensed Consolidated Financial Statements.

11

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

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS AND RISK FACTORS

(Cautionary Statements Under the Private Securities Litigation Reform Act of 1995)

This Quarterly Report on Form 10-Q includes forward-looking statements. Certain matters discussed in “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other sections of this Quarterly Report on Form 10-Q are forward-looking statements intended to qualify for safe harbors from liability established by the Private Securities Litigation Reform Act of 1995. Some of these statements can be identified by terms and phrases such as ‘‘anticipate,’’ ‘‘believe,’’ ‘‘intend,’’ ‘‘estimate,’’ ‘‘expect,’’ ‘‘continue,’’ ‘‘could,’’ ‘‘may,’’ ‘‘plan,’’ ‘‘project,’’ ‘‘predict’’ and similar expressions and include references to assumptions that the Company believes are reasonable and relate to its future prospects, developments and business strategies. Factors that could cause the Company’s actual results to differ materially from those expressed or implied in such forward-looking statements, include, but are not limited to those discussed under the heading “Item 3. Quantitative and Qualitative Disclosures About Market Risk” in this Quarterly Report on Form 10-Q and:

·the Company’s ability to open and operate stores successfully and the possible lack of availability of suitable store locations on acceptable terms;

·seasonal fluctuations in the Company’s business;

·the Company’s ability to anticipate and respond to fashion trends, develop new merchandise and launch new product lines successfully;

·general economic conditions, consumer confidence and spending patterns;

·the Company’s dependence on mall traffic for its sales;

·the Company’s dependence on the success of its brand;

·competition in the Company’s market, including promotional and pricing competition;

·the Company’s reliance on the effective use of customer information;

·the Company’s ability to service any debt it incurs from time to time as well as its ability to maintain the requirements that the agreements related to such debt impose upon the Company;

·the susceptibility of the Company’s business to extreme and/or unseasonable weather conditions;

·the Company’s ability to retain, recruit and train key personnel;

·the Company’s reliance on third parties to manage some aspects of its business;

·changes in the cost of raw materials, distribution services or labor, including federal and state minimum wage rates;

·the potential impact of national and international security concerns on the retail environment, including any possible military action, terrorist attacks or other hostilities;

·the Company’s reliance on foreign sources of production, including the disruption of imports by labor disputes, political instability, legal and regulatory matters, duties, taxes, other charges and quotas on imports, local business practices, potential delays in shipping and related pricing impacts and political issues and fluctuation in currency and exchange rates;

·the potential impact of natural disasters and health concerns relating to outbreaks of widespread diseases, particularly on manufacturing operations of the Company’s vendors;

12

·the ability of the Company’s manufacturers to manufacture and deliver products in a timely manner while meeting its quality standards;

·the Company’s ability to successfully integrate acquired businesses into its existing business;

·the Company’s reliance on manufacturers to maintain ethical business practices;

·the Company’s ability to protect its trademarks and other intellectual property rights;

·the Company’s ability to maintain, and its reliance on, its information systems infrastructure;

·the effects of government regulation;

·the control of the Company by its sponsors; and

·risks and uncertainties as described in the Company’s documents filed with the SEC, including its Annual Report on Form 10-K, as filed on April 6, 2007.

The Company undertakes no obligation to revise the forward-looking statements included in this Quarterly Report on Form 10-Q to reflect any future events or circumstances. The Company’s actual results, performance or achievements could differ materially from the results expressed or implied by these forward-looking statements.

Overview

The Company is a leading specialty retailer of fashion-oriented, moderately-priced women’s apparel. The Company designs and sources its proprietary branded New York & Company merchandise sold exclusively through its national network of New York & Company retail stores and on-line at www.nyandcompany.com. The target customers for the Company’s New York & Company merchandise are fashion-conscious, value-sensitive women between the ages of 25 and 45. On July 19, 2005, the Company acquired JasmineSola, a Boston-based, privately held women’s retailer of upscale and contemporary apparel, footwear and accessories sold through its chain of JasmineSola branded retail stores. As of August 4, 2007, the Company operated 580 retail stores in 44 states, including 23 JasmineSola stores.

The Company views the retail apparel market as having two principal selling seasons: spring (first and second quarter) and fall (third and fourth quarter). The Company’s business experiences seasonal fluctuations in net sales and operating income, with a significant portion of its operating income typically realized during fourth quarter. Seasonal fluctuations also affect inventory levels. The Company must carry a significant amount of inventory, especially before the holiday season selling period.

Net sales for the three months ended August 4, 2007 increased 11.2% to $294.4 million, as compared to $264.9 million for the three months ended July 29, 2006. Net sales for the six months ended August 4, 2007 increased 8.7% to $578.4 million, as compared to $532.0 million for the six months ended July 29, 2006. Comparable store sales increased 4.7% for the three months ended August 4, 2007, as compared to a comparable store sales decrease of 4.0% for the three months ended July 29, 2006. Comparable store sales increased 1.7% for the six months ended August 4, 2007, as compared to a comparable store sales decrease of 6.7% for the six months ended July 29, 2006. Net income for the three months ended August 4, 2007 decreased to $3.5 million, or $0.06 per diluted share, as compared to $6.5 million, or $0.11 per diluted share, for the three months ended July 29, 2006. Net income for the six months ended August 4, 2007 decreased to $4.3 million, or $0.07 per diluted share, as compared to $12.6 million, or $0.21 per diluted share, for the six months ended July 29, 2006. For a discussion of the more significant factors impacting these results, see “Results of Operations” below.

Capital spending for the six months ended August 4, 2007 was $35.6 million, as compared to $38.1 million for the six months ended July 29, 2006. The $35.6 million of capital spending represents $32.8 million related to the construction of new stores and the remodeling of existing stores and

13

$2.8 million related to non-store capital projects, which principally represent information technology enhancements. During the six months ended August 4, 2007, the Company opened 25 new stores, closed five stores and completed 14 remodels, ending the period operating 580 stores, as compared to 537 stores as of July 29, 2006. During the six months ended July 29, 2006, the Company opened 24 new stores, closed six stores and remodeled 19 stores. Total selling square footage as of August 4, 2007 was 3.357 million, as compared to 3.280 million as of July 29, 2006.

The Company’s business is impacted by economic conditions which affect the level of consumer spending on the merchandise the Company offers. These economic factors include interest rates, economic growth, wage rates, unemployment levels, energy prices, consumer confidence and consumer spending, among others. Consumer preferences, competition and economic conditions may change from time to time in the markets in which the Company operates and may negatively impact the Company’s net sales, profitability and future growth and expansion plans. As these economic conditions change, there can be no assurance that future trends and fluctuations in economic factors will not have a material adverse effect on the Company’s financial condition and results of operations. The Company’s strategy is to focus on its customers, current fashion trends, merchandise testing, value pricing and responsive inventory management to enable it to react to changes as they occur.

General

Net Sales.   Net sales consist of sales from comparable and non-comparable stores and the Company’s e-commerce website. A store is included in the comparable store sales calculation after it has completed 13 full fiscal months of operation from the store’s original opening date or once it has been reopened after remodeling. Non-comparable store sales include stores which have not completed 13 full fiscal months of operations, sales from closed stores, and sales from stores closed or in temporary locations during periods of remodeling. In addition, in a year with 53 weeks, sales in the last week of the year are not included in determining comparable store sales. Net sales from the sale of merchandise at the Company’s stores are recognized when the customer takes possession of the merchandise and the purchases are paid for, primarily with either cash or credit card. Net sales from the sale of merchandise on the Company’s e-commerce website are recognized when the merchandise is shipped to the customer. A reserve is provided for projected merchandise returns based on prior experience.

The Company issues gift cards which do not contain provisions for expiration or inactivity fees. The portion of the dollar value of gift cards that ultimately is not used by customers to make purchases is known as breakage. The Company estimates gift card breakage and records such amounts as revenues as gift cards are redeemed. The Company’s estimate of gift card breakage is based on analysis of historical redemption patterns as well as the remaining balance of gift cards for which the Company believes the likelihood of redemption to be remote.

Cost of Goods Sold, Buying and Occupancy Costs.   Cost of goods sold, buying and occupancy costs is comprised of direct inventory costs for merchandise sold, distribution, payroll and related costs for design, sourcing, production, merchandising, planning and allocation personnel, and store occupancy and related costs.

Gross Profit.   Gross profit represents net sales less cost of goods sold, buying and occupancy costs.

Selling, General and Administrative Expenses.   Selling, general and administrative expenses include selling, store management and corporate expenses, including payroll and employee benefits, employment taxes, management information systems, marketing, insurance, legal, store pre-opening and other corporate level expenses. Store pre-opening expenses include store level payroll, grand opening event marketing, travel, supplies and other store opening expenses.

14

Results of Operations

The following tables summarize the Company’s results of operations as a percentage of net sales and selected store operating data for the three and six months ended August 4, 2007 and July 29, 2006:

	Three months ended August 4, 2007			Three months ended July 29, 2006			Six months ended August 4, 2007			Six months ended July 29, 2006
Net sales		100.0	%		100.0	%		100.0	%		100.0	%
Cost of goods sold, buying and occupancy costs		73.2	%		71.5	%		72.8	%		70.9	%
Gross profit		26.8	%		28.5	%		27.2	%		29.1	%
Selling, general and administrative expenses		24.7	%		24.2	%		25.9	%		25.0	%
Operating income		2.1	%		4.3	%		1.3	%		4.1	%
Interest expense, net		0.1	%		0.2	%		0.1	%		0.2	%
Income before income taxes		2.0	%		4.1	%		1.2	%		3.9	%
Provision for income taxes		0.8	%		1.6	%		0.5	%		1.5	%
Net income		1.2	%		2.5	%		0.7	%		2.4	%

	Three months ended August 4, 2007				Three months ended July 29, 2006				Six months ended August 4, 2007				Six months ended July 29, 2006
	(Dollars in thousands, except square foot data)
Selected operating data:
Total net sales growth		11.2		%		4.0		%		8.7		%		1.4		%
Comparable store sales increase (decrease)		4.7		%		(4.0		)%		1.7		%		(6.7		)%
Net sales per average selling square foot(1)		$	88			$	81			$	173			$	163
Net sales per average store(2)		$	512			$	496			$	1,015			$	1,008
Average selling square footage per store(3)		5,789				6,108				5,789				6,108

(1)Net sales per average selling square foot is defined as net sales divided by the average of beginning and end of period selling square feet.

(2)Net sales per average store is defined as net sales divided by the average of beginning and end of period number of stores.

(3)Average selling square footage per store is defined as end of period selling square feet divided by end of period number of stores.

	Three months ended August 4, 2007						Three months ended July 29, 2006						Six months ended August 4, 2007						Six months ended July 29, 2006
	Store Count			Selling Square Feet			Store Count			Selling Square Feet			Store Count			Selling Square Feet			Store Count			Selling Square Feet
Store count and selling square feet:
Stores open, beginning of period		569			3,352,471			530			3,282,333			560			3,313,437			519			3,254,465
New stores		14			58,167			10			43,317			25			110,464			24			107,629
Closed stores		(3	)		(23,535	)		(3	)		(17,409	)		(5	)		(36,798	)		(6	)		(35,556	)
Net impact of remodeled stores on selling square feet		—			(29,737	)		—			(28,166	)		—			(29,737	)		—			(46,463	)
Stores open, end of period		580			3,357,366			537			3,280,075			580			3,357,366			537			3,280,075

15

Three Months Ended August 4, 2007 Compared to Three Months Ended July 29, 2006

Net Sales.   Net sales for the three months ended August 4, 2007 increased 11.2% to $294.4 million, as compared to $264.9 million for the three months ended July 29, 2006. The increase is primarily driven by a 4.7% increase in comparable store sales for the three months ended August 4, 2007, as compared to a decrease of 4.0% for the three months ended July 29, 2006. Also contributing to the increase in net sales are sales from new stores not yet included in the comparable store base. In the comparable store base, average dollar sales per transaction increased by 4.1% and the number of transactions per average store increased by 0.6%, as compared to the same period last year.

Gross Profit.   Gross profit increased $3.3 million to $78.8 million, or 26.8% of net sales, for the three months ended August 4, 2007, as compared to $75.6 million, or 28.5% of net sales, for the three months ended July 29, 2006. As a percentage of net sales, gross profit decreased for the three months ended August 4, 2007, due in large part to a decrease in merchandise margin in both the New York & Company and JasmineSola brands. While apparel margins for the New York & Company brand remained stable, as compared to last year, a decrease in accessory sales and increased accessory markdowns led to a decrease in merchandise margin for the Company. In addition, buying and occupancy costs for the Company increased slightly as a percentage of net sales primarily due to increases in real estate costs related to new and remodeled stores.

Selling, General and Administrative Expenses.   Selling, general and administrative expenses increased $8.6 million to $72.8 million, or 24.7% of net sales, for the three months ended August 4, 2007, as compared to $64.2 million, or 24.2% of net sales, for the three months ended July 29, 2006. The increase as a percentage of net sales during the three months ended August 4, 2007, as compared to the three months ended July 29, 2006, is primarily due to higher store selling expenses resulting from an increase in wage rates and store labor support partially offset by improved leverage on corporate expenses.

Operating Income.   For the reasons discussed above, operating income decreased $5.3 million to $6.1 million, or 2.1% of net sales, for the three months ended August 4, 2007, as compared to $11.4 million, or 4.3% of net sales, for the three months ended July 29, 2006.

Interest Expense, Net.   Net interest expense decreased $0.3 million to $0.2 million for the three months ended August 4, 2007, as compared to $0.5 million for the three months ended July 29, 2006. The decrease in net interest expense for the three months ended August 4, 2007, as compared to the three months ended July 29, 2006, is primarily related to a decrease in borrowings and fluctuations in interest rates.

Provision for Income Taxes.   The effective tax rate for the three months ended August 4, 2007 was 40.2%, as compared to 40.4% for the three months ended July 29, 2006.

Net Income.   For the reasons discussed above, net income decreased $3.0 million to $3.5 million, or 1.2% of net sales, for the three months ended August 4, 2007, as compared to $6.5 million, or 2.5% of net sales, for the three months ended July 29, 2006.

Six Months Ended August 4, 2007 Compared to Six Months Ended July 29, 2006

Net Sales.   Net sales for the six months ended August 4, 2007 increased 8.7% to $578.4 million, as compared to $532.0 million for the six months ended July 29, 2006. The increase is primarily driven by an 1.7% increase in comparable store sales for the six months ended August 4, 2007, as compared to a 6.7% decrease for the six months ended July 29, 2006. Also contributing to the increase in net sales are sales from new stores not yet included in the comparable store base. In the comparable store base, average dollar sales per transaction increased by 0.3% and the number of transactions per average store increased by 1.4%, as compared to the same period last year.

16

Gross Profit.   Gross profit increased $2.6 million to $157.3 million, or 27.2% of net sales, for the six months ended August 4, 2007, as compared to $154.7 million, or 29.1% of net sales, for the six months ended July 29, 2006. As a percentage of net sales, gross profit decreased for the six months ended August 4, 2007, due in large part to a decrease in merchandise margin in both the New York & Company and JasmineSola brands. While apparel margins for the New York & Company brand remained stable, as compared to last year, a decrease in accessory sales and increased accessory markdowns led to a decrease in merchandise margin for the Company. Also contributing to the decrease in merchandise margin was $1.8 million of charges incurred during the first three months of fiscal year 2007 in connection with the liquidation of inventory resulting from the termination of a JasmineSola lease and the exiting of that store, coupled with an overall modification of the JasmineSola closeout strategy. In addition, buying and occupancy costs for the Company increased as a percentage of net sales primarily due to low comparable store sales and increases in real estate costs related to new and remodeled stores.

Selling, General and Administrative Expenses.   Selling, general and administrative expenses increased $16.9 million to $149.6 million, or 25.9% of net sales, for the six months ended August 4, 2007, as compared to $132.7 million, or 25.0% of net sales, for the six months ended July 29, 2006. The increase as a percentage of net sales during the six months ended August 4, 2007, as compared to the six months ended July 29, 2006, is primarily due to $3.3 million of expenses, primarily legal costs, incurred in connection with the completion of the arbitration proceeding related to the JasmineSola Stock Purchase Agreement in April 2007. Also contributing to the increase in selling, general and administrative expenses as a percentage of net sales, as compared to last year, was an increase in store selling expenses resulting from an increase in wage rates and store labor support.

Operating Income.   For the reasons discussed above, operating income decreased $14.3 million to $7.7 million, or 1.3% of net sales, for the six months ended August 4, 2007, as compared to $22.0 million, or 4.1% of net sales, for the six months ended July 29, 2006.

Interest Expense, Net.   Net interest expense decreased $0.5 million to $0.5 million for the six months ended August 4, 2007, as compared to $1.0 million for the six months ended July 29, 2006. The decrease in net interest expense for the six months ended August 4, 2007, as compared to the six months ended July 29, 2006, is primarily related to a decrease in borrowings and fluctuations in interest rates.

Provision for Income Taxes.   The effective tax rate for the six months ended August 4, 2007 was 40.2%, as compared to 40.3% for the six months ended July 29 2006.

Net Income.   For the reasons discussed above, net income decreased $8.3 million to $4.3 million, or 0.7% of net sales, for the six months ended August 4, 2007, as compared to $12.6 million, or 2.4% of net sales, for the six months ended July 29, 2006.

Non-GAAP Financial Measure

The Company has provided a non-GAAP financial measure to adjust net income for the three and six months ended August 4, 2007 and July 29, 2006. This information reflects, on a non-GAAP adjusted basis, the Company’s net income before interest expense, net; provision for income taxes; and depreciation and amortization (“EBITDA”). The calculation for EBITDA is provided to enhance the user’s understanding of the Company’s operating results. EBITDA is provided because management believes it is an important measure of financial performance commonly used to determine the value of companies and to define standards for borrowing from institutional lenders. The non-GAAP financial information should be considered in addition to, not as an alternative to, net income, as an indicator of the Company’s operating performance, and cash flows from operating activities, as a measure of the Company’s liquidity, as determined in accordance with accounting principles generally accepted in the United States. The Company may calculate EBITDA differently than other companies.

17

Reconciliation of Net Income to EBITDA

	Three months ended August 4, 2007						Three months ended July 29, 2006						Six months ended August 4, 2007						Six months ended July 29, 2006
	Amounts in thousands			As a % of  net sales			Amounts in thousands			As a  % of net sales			Amounts in thousands			As a  % of net sales			Amounts in thousands			As a % of net sales
Net income		$	3,499		1.2	%		$	6,499		2.5	%		$	4,301		0.7	%		$	12,556		2.4	%
Add back:
Interest expense, net		219			0.1	%		477			0.2	%		480			0.1	%		967			0.2	%
Provision for income taxes		2,354			0.8	%		4,405			1.6	%		2,892			0.5	%		8,477			1.5	%
Depreciation and amortization		10,065			3.4	%		7,975			3.0	%		19,115			3.3	%		15,651			2.9	%
EBITDA		$	16,137		5.5	%		$	19,356		7.3	%		$	26,788		4.6	%		$	37,651		7.0	%

Liquidity and Capital Resources

The Company’s primary uses of cash are to fund working capital, operating expenses, debt service and capital expenditures related primarily to the construction of new stores, remodeling of existing stores and development of the Company’s information systems infrastructure. Historically, the Company has financed these requirements from internally generated cash flow. The Company intends to fund its ongoing capital and working capital requirements, as well as debt service obligations, primarily through cash flows from operations, supplemented by borrowings under its credit facilities, if needed. The Company is in compliance with all debt covenants as of August 4, 2007.

The following tables contain information regarding the Company’s liquidity and capital resources:

	August 4, 2007		February 3, 2007			July 29, 2006
	(Amounts in thousands)
Cash and cash equivalents	$	27,749		$	68,064	$	36,888
Working capital	$	70,993		$	69,964	$	53,312

	Six months ended August 4, 2007				Six months ended July 29, 2006
	(Amounts in thousands)
Net cash (used in) provided by operating activities		$	(5,015	)		$	11,921
Net cash used in investing activities		$	(35,638	)		$	(38,057	)
Net cash provided by financing activities		$	338			$	5,588

Operating Activities

Net cash used in operating activities was $5.0 million for the six months ended August 4, 2007, as compared to net cash provided by operating activities of $11.9 million for the six months ended July 29, 2006. The change in cash flow from operating activities for the six months ended August 4, 2007, as compared to the six months July 29, 2006, is primarily related to the decrease in net income, and changes in inventories, prepaid expenses, accrued expenses, income taxes payable, and deferred rent, partially offset by changes in accounts receivable, accounts payable, and other assets and liabilities.

Investing Activities

Net cash used in investing activities was $35.6 million for the six months ended August 4, 2007, as compared to $38.1 million of net cash used in investing activities for the six months ended July 29, 2006.

18

The $35.6 million and the $38.1 million reflect capital expenditures primarily related to the construction of new stores and the remodeling of existing stores.

The Company opened 25 new stores and completed 14 remodels in the six months ended August 4, 2007, as compared to 24 new stores and 19 remodels in the six months ended July 29, 2006. The Company currently plans to open 50 to 60 stores, close approximately 11 stores and remodel 25 to 30 stores in fiscal year 2007, ending the fiscal year with 599 to 609 stores. The Company’s future capital requirements will depend primarily on the number of new stores it opens, the number of existing stores it remodels and the timing of these expenditures.

Financing Activities

Net cash provided by financing activities was $0.3 million for the six months ended August 4, 2007, as compared to net cash provided by financing activities of $5.6 million for the six months ended July 29, 2006. Net cash provided by financing activities for the six months ended August 4, 2007 primarily consists of quarterly payments against the January 4, 2006 term loan totaling $3.0 million and $3.4 million of proceeds from the exercise of stock options and the related excess tax benefit to the Company. Net cash provided by financing activities for the six months ended July 29, 2006 represents proceeds of $2.3 million from the public offering of common stock, consummated on January 31, 2006; the payment of $0.4 million in fees and expenses related to the offering; quarterly payments against the January 4, 2006 term loan totaling $3.0 million; and $6.7 million of proceeds from the exercise of stock options and the related excess tax benefit to the Company.

Long-Term Debt and Credit Facilities

On August 22, 2007, Lerner New York, Inc., Lernco, Inc. and Jasmine Company, Inc. entered into the Loan Agreement, which amended and restated the Existing Agreement. See footnote 8, “Long-Term Debt and Credit Facilities” in the Notes to Condensed Consolidated Financial Statements.

The amendments to the Existing Agreement provide for, among other things: (i) an extension of the term of the Company’s existing $90.0 million revolving credit facility and existing $37.5 million term loan to March 17, 2012; (ii) a reduction of certain interest rates and fees under the revolver; (iii) a change in the borrowing base calculation under the Existing Agreement providing additional availability; (iv) the reduction of restrictions on, among other things, incurring indebtedness, transactions with affiliates, investments, stock repurchases, and sales of assets; and (v) the elimination of a minimum EBITDA covenant and the addition of a minimum fixed charge coverage ratio, as described further below.

The Company’s credit facilities currently consist of a $37.5 million term loan, of which $28.5 million was outstanding at August 4, 2007, and a $90.0 million revolving credit facility (which includes a sub-facility available for issuance of letters of credit of up to $75.0 million), both having a maturity date of March 17, 2012.

As of August 4, 2007, the Company had availability under its revolving credit facility, as amended by the Loan Agreement, of $66.1 million, net of letters of credit outstanding of $6.9 million, as compared to availability of $44.7 million, net of letters of credit outstanding of $9.7 million, as of July 29, 2006.

The revolving loans under the credit facilities bear interest, at the Company’s option, either at a floating rate equal to the Eurodollar rate plus a margin of between 1.00% and 1.25% per year, depending upon the Company’s financial performance, or the Prime rate. The Company pays the lenders under the revolving credit facility a monthly fee on outstanding commercial letters of credit at a rate of 0.625% per year and on standby letters of credit at a rate of between 1.00% and 1.25% per year, depending upon the Company’s financial performance, plus a monthly fee on a proportion of the unused commitments under that facility at a rate of 0.20% per year. The term loan bears interest at a floating rate equal to the

19

Eurodollar rate plus 2.50% per year. If any default were to exist under the revolving credit facility and for so long as such default were to continue, at the option of the agent or lenders, the monthly fee on outstanding standby letters of credit may increase to 3.25% per year, interest on the revolving loans may increase to 3.25% per year above the Eurodollar rate for Eurodollar rate loans and 2.00% per year above the Prime rate for all Prime rate loans, and interest on the term loan may increase to the Eurodollar rate plus 4.50% per year.

The Company’s credit facilities contain certain covenants, including restrictions on the Company’s ability to pay dividends on its common stock, incur additional indebtedness and to prepay, redeem, defease or purchase other debt. Subject to such restrictions, the Company may incur more debt for working capital, capital expenditures, stock repurchases, acquisitions and for other purposes. The terms of the Company’s credit facilities also subject it to certain maintenance covenants until the Company’s existing term loan is paid in full, which require the Company to maintain a fixed charge coverage ratio of not less than 1.00 to 1.00 and a leverage ratio of not greater than 2.75 to 1.00. Should the Company fully repay its existing term loan, the Company will no longer be subject to the maximum leverage ratio and will only be subject to the minimum fixed charge coverage ratio in the event that the Company’s borrowing availability under its revolving credit facility falls below $10.0 million. In addition, in the event that the Company’s borrowing availability under its revolving credit facility, plus cash on-hand, falls below $50.0 million and the Company fails to maintain a minimum trailing twelve-month EBITDA, then the outstanding principal amount of the Company’s existing term loan must be prepaid down to $25.0 million, subject to certain restrictions. These ratios and the calculation of EBITDA, as defined under the Company’s Loan Agreement, are not necessarily comparable to other similarly titled ratios and measurements of other companies due to inconsistencies in the method of calculation. The Company is currently in compliance with the financial covenants referred to above.

The lenders have been granted a pledge of the common stock of Lerner Holding and certain of its subsidiaries, and a first priority security interest in substantially all other tangible and intangible assets of New York & Company, Inc. and its subsidiaries, as collateral for the Company’s obligations under the credit facilities. In addition, New York & Company, Inc. and certain of its subsidiaries have fully and unconditionally guaranteed the credit facilities, and such guarantees are joint and several.

Critical Accounting Policies

The preparation of financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that impact the amounts reported on the Company’s consolidated financial statements and related notes. On an ongoing basis, management evaluates its estimates and judgments, including those related to inventories, long-lived assets, goodwill and other intangible assets. Management bases its estimate and judgments on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ materially from these judgments. Management believes the following estimates and assumptions are most significant to reporting the Company’s results of operations and financial position.

Inventory Valuation.   Inventories are principally valued at the lower of average cost or market, on a weighted average cost basis, using the retail method. The Company records a charge to cost of goods sold, buying and occupancy costs for all inventory on-hand when a permanent retail price reduction is reflected in its stores. In addition, management makes estimates and judgments regarding, among other things, initial markup, markdowns, future demand and market conditions, all of which significantly impact the ending inventory valuation. If actual future demand or market conditions are different than those projected by management, future period merchandise margin rates may be unfavorably or favorably affected. Other significant estimates related to inventory include shrink and obsolete and excess inventory which are also based on historical results and management’s operating projections.

20

Impairment of Long-Lived Assets.   The Company evaluates long-lived assets in accordance with SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS 144”). Long-lived assets are evaluated for recoverability in accordance with SFAS 144 whenever events or changes in circumstances indicate that an asset may have been impaired. In evaluating an asset for recoverability, the Company estimates the future cash flow expected to result from the use of the asset and eventual disposition. If the sum of the expected future undiscounted cash flow is less than the carrying amount of the asset, an impairment loss, equal to the excess of the carrying amount over the fair value of the asset, is recognized. An impairment loss could have a material adverse impact on the Company’s financial condition and results of operations. The Company’s evaluation for the six months ended August 4, 2007 resulted in no material asset impairment charge.

Goodwill and Other Intangible Assets.   SFAS No. 142, “Goodwill and Other Intangible Assets,” prohibits the amortization of goodwill and intangible assets with indefinite lives. The Company’s intangible assets relate primarily to the New York & Company trademarks, the JasmineSola trademarks and goodwill associated with the acquisition of JasmineSola on July 19, 2005. The trademarks were initially valued using the “relief from royalty method” and were determined to have indefinite lives by an independent appraiser. Goodwill represents the excess of the purchase price over the fair value of the net assets acquired.

The Company tests for impairment of goodwill and other intangible assets at least annually in the fourth quarter, or more frequently if events or circumstances indicate that the asset may be impaired, by comparing the fair value with the carrying amount for each individual asset. Goodwill impairment is determined using a two-step process. The first step of the goodwill impairment test is to identify a potential impairment by comparing the fair value of a reporting unit with its carrying amount, including the goodwill assigned to the reporting unit. The estimate of fair value of a reporting unit is determined using a discounted cash flow model. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is not deemed to be impaired and the second step of the impairment test is not performed. If the carrying amount of a reporting unit exceeds its fair value, the second step of the goodwill impairment test is performed to measure the amount of impairment loss, if any. The second step of the goodwill impairment test compares the implied fair value of the reporting unit’s goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit’s goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. The implied fair value of goodwill is determined in the same manner as the amount of goodwill recognized in a business combination. In other words, the fair value of the reporting unit is allocated to all of the assets and liabilities of that unit (including any unrecognized intangible assets) as if the reporting unit had been acquired in a business combination and the fair value of the reporting unit was the purchase price paid to acquire the reporting unit.

The impairment test for other intangible assets not subject to amortization consists of a comparison of the fair value of the intangible asset with its carrying value. The estimates of fair value of intangible assets not subject to amortization, specifically trademarks, are determined using the “relief from royalty method.” If the carrying value of the intangible asset exceeds its fair value, an impairment loss is recognized in an amount equal to that excess.

The calculation of estimated fair values used in the evaluation of goodwill and other intangible assets requires estimates of future cash flows, growth rates, discount rates and other variables, that are based on management’s historical experience, knowledge, and market data. If actual experience differs materially from management’s estimates or if changes in strategic direction occur, an impairment charge may be required. Management’s estimates may be affected by factors such as those outlined in the section of this report entitled MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS—SPECIAL NOTE REGARDING FORWARD-LOOKING

21

STATEMENTS AND RISK FACTORS. An impairment loss could have a material adverse impact on the Company’s results of operations.

Income Taxes.   Income taxes are calculated in accordance with SFAS No. 109, “Accounting for Income Taxes,” which requires the use of the liability method. Deferred tax assets and liabilities are recognized based on the difference between the financial statement carrying amounts of assets and liabilities and their respective tax bases. Inherent in the measurement of deferred balances are certain judgments and interpretations of enacted tax laws and published guidance with respect to applicability to the Company’s operations. Deferred tax assets are believed to be fully realizable as management expects future taxable income will be sufficient to recover the asset values and, as such, no related valuation allowance has been provided for. The Company adopted the provisions of FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement No. 109” on February 4, 2007, as described further in footnote 7, “Income Taxes” in the Notes to Condensed Consolidated Financial Statements.

Adoption of New Accounting Standards

In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement No. 109.” This Interpretation clarifies the accounting for uncertain tax positions recognized in a company’s financial statements in accordance with the provisions of FASB Statement No. 109, “Accounting for Income Taxes.” This Interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This Interpretation also provides guidance on derecognition of uncertain positions, financial statement classification, accounting for interest and penalties, accounting in interim periods, disclosure, and transition. This Interpretation is effective for fiscal years beginning after December 15, 2006. The Company adopted the provisions of this Interpretation on February 4, 2007, as described further in footnote 7, “Income Taxes” in the Notes to Condensed Consolidated Financial Statements.

In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements.” SFAS No. 157 establishes a common definition for fair value to be applied to US GAAP guidance requiring the use of fair value, establishes a framework for measuring fair value, and expands the disclosure about such fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The Company is currently evaluating the impact, if any, that the adoption of this Statement will have on its financial position and results of operations.

In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB statements No. 87, 88, 106, and 132(R).” SFAS No. 158 requires recognition of the overfunded or underfunded status of defined benefit postretirement plans as an asset or liability in the statement of financial position and requires companies to recognize changes in that funded status in comprehensive income in the year in which the changes occur. SFAS No. 158 also requires measurement of the funded status of a plan as of the date of the statement of financial position. SFAS No. 158 is effective for recognition of the funded status of benefit plans for fiscal years ending after December 15, 2006 and is effective for the measurement date provisions for fiscal years ending after December 15, 2008. The adoption of the recognition provisions of this Statement at February 3, 2007 did not have an impact on the Company’s financial position and results of operations. The Company does not anticipate that the adoption of the measurement date provisions of this Statement will have a material impact on its financial position and results of operations.

22

ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rates.   The Company’s market risks relate primarily to changes in interest rates. The Company’s credit facilities carry floating interest rates that are tied to the Eurodollar rate and the Prime rate and therefore, the consolidated statements of income and the consolidated statements of cash flows will be exposed to changes in interest rates. A 1.0% interest rate increase would increase interest expenses by approximately $0.3 million annually. The Company historically has not engaged in interest rate hedging activities.

Currency Exchange Rates.   The Company historically has not been exposed to currency exchange rate risks with respect to inventory purchases as such expenditures have been, and continue to be, denominated in U.S. Dollars. The Company purchases some of its inventory from suppliers in China, for which the Company pays U.S. Dollars. Since July 2005, China has been slowly increasing the value of the Chinese Yuan, which is now linked to a basket of world-currencies. If the exchange rate of the Chinese Yuan to the U.S. Dollar continues to increase, the Company may experience fluctuations in the cost of inventory purchased from China and the Company would adjust its supply chain accordingly.

ITEM 4.CONTROLS AND PROCEDURES

(a)   Evaluation of disclosure controls and procedures.   The Company carried out an evaluation, as of August 4, 2007, under the supervision and with the participation of the Company’s management, including the Company’s Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended. Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that the Company’s disclosure controls and procedures are effective in ensuring that all information required to be filed in this Quarterly Report on Form 10-Q was (i) recorded, processed, summarized and reported within the time period specified in the Securities and Exchange Commission’s rules and forms (ii) and that the disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its Principal Executive and Principal Financial Officers, as appropriate to allow timely decisions regarding required disclosure.

(b)   Changes in internal control over financial reporting.   There has been no change in the Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rule 13a-15 or 15d-15 that occurred during the Company’s last fiscal quarter (the Company’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

23

PART II.
OTHER INFORMATION

ITEM 1.LEGAL PROCEEDINGS

There have been no material changes in the Company’s legal proceedings from what was reported in its Annual Report on Form 10-K filed with the SEC on April 6, 2007.

ITEM 1A.RISK FACTORS

There have been no material changes in the Company’s risk factors from what was reported in its Annual Report on Form 10-K filed with the SEC on April 6, 2007.

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

None.

ITEM 3.DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

In accordance with the Company’s notice and proxy statement dated May 24, 2007, the Company held its Annual Meeting of Stockholders on June 27, 2007. Holders of 55,539,308 shares of the Company’s common stock were present in person or by proxy, representing approximately 95.7% of the Company’s 58,043,382 shares outstanding on the record date. The matters set forth below were submitted to a vote of the Company’s stockholders:

(a)    The election of eleven directors of the Company to hold office until the next Annual Meeting of Stockholders or until their respective successors are duly elected and qualified. The following persons were elected as members of the Board of Directors:

Name of Nominee	Votes For	Votes Withheld
Bodil M. Arlander	42,268,706	13,270,602
Philip M. Carpenter III	47,475,785	8,063,523
Richard P. Crystal	46,382,953	9,156,355
David H. Edwab	54,973,437	565,871
John D. Howard	42,138,322	13,400,986
Louis Lipschitz	54,989,942	549,366
Edward W. Moneypenny	55,016,412	522,896
Richard L. Perkal	46,018,077	9,521,231
Arthur E. Reiner	54,887,107	652,201
Ronald W. Ristau	45,210,543	10,328,765
Pamela Grunder Sheiffer	55,015,432	523,876

(b)   The proposal to ratify the selection of Ernst & Young LLP to serve as the Company’s independent registered public accounting firm for the fiscal year ending February 2, 2008:

Votes For	Votes Against	Abstentions
55,391,865	145,784	1,659

24

ITEM 5.OTHER INFORMATION

None.

ITEM 6.EXHIBITS

The following exhibits are filed with this report and made a part hereof.

10.1	Second Amended and Restated Loan and Security Agreement by and among Lerner New York, Inc., Lernco, Inc., Jasmine Company, Inc., Wachovia Bank, National Association, as Agent for itself and the other Lender named therein, dated as of August 22, 2007.
10.2	Second Amended and Restated Guarantee made by New York & Company, Inc., Lerner New York Holding, Inc., Nevada Receivable Factoring, Inc., Associated Lerner Shops of America, Inc. and Lerner New York GC, LLC in favor of Wachovia Bank, National Association, as Agent for itself and the other Lender named in the Second Amended and Restated Loan and Security Agreement, dated as of August 22, 2007.
10.3	Second Amended and Restated Collateral Assignment of Trademarks made among Lernco, Inc. and Jasmine Company, Inc. in favor of Wachovia Bank, National Association, as Agent for itself and the other Lender named in the Second Amended and Restated Loan and Security Agreement, dated as of August 22, 2007.
10.4	Amended and Restated Collateral Assignment of Trademarks made among Lerner New York, Inc. in favor of Wachovia Bank, National Association, as Agent for itself and the other Lender named in the Second Amended and Restated Loan and Security Agreement, dated as of August 22, 2007.
10.5	Second Amended and Restated Stock Pledge Agreement by and between Lerner New York, Inc. and Wachovia Bank, National Association, as Agent for itself and the other Lender named in the Second Amended and Restated Loan and Security Agreement, dated as of August 22, 2007.
10.6	Second Amended and Restated Stock Pledge Agreement by and between Lerner New York Holding, Inc. and Wachovia Bank, National Association, as Agent for itself and the other Lender named in the Second Amended and Restated Loan and Security Agreement, dated as of August 22, 2007.
10.7	Second Amended and Restated Stock Pledge Agreement by and between New York & Company, Inc. and Wachovia Bank, National Association, as Agent for itself and the other Lender named in the Second Amended and Restated Loan and Security Agreement, dated as of August 22, 2007.
10.8	Second Amended and Restated Intercompany Subordination Agreement made among the Obligors, as defined in the Second Amended and Restated Loan and Security Agreement, and Wachovia Bank, National Association, as Agent for itself and the other Lender named in the Second Amended and Restated Loan and Security Agreement, dated as of August 22, 2007.
31.1	Certification of Chief Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
31.2	Certification of Chief Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
32.1	Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

25

SIGNATURES

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

New York & Company, Inc.
/s/ Ronald W. Ristau
By:	Ronald W. Ristau
Its:	President and Chief Financial Officer
	(Principal Financial Officer)
Dated:	September 7, 2007

26