Exhibit 99.2

New York & Company, Inc. and Subsidiaries
Schedule of Consolidating Statements of Operations
- Fiscal Year 2007 (amounts in thousands, except per share amounts) -

(Unaudited)

	Three Months Ended May 5, 2007						Three Months Ended August 4, 2007						Three Months Ended November 3, 2007						Three Months Ended February 2, 2008						Twelve Months Ended February 2, 2008
	New York  &				Consolidated		New York  &				Consolidated		New York  &				Consolidated		New York  &				Consolidated		New York  &				Consolidated
	Company		JasmineSola		Company		Company		JasmineSola		Company		Company		JasmineSola		Company		Company		JasmineSola		Company		Company		JasmineSola		Company
Net sales	$274,186		$9,776		$283,962		$284,966		$9,436		$294,402		$276,379		$10,601		$286,980		$359,413		$13,414		$372,827		$1,194,944		$43,227		$1,238,171
Cost of goods sold, buying and occupancy costs	194,743		10,776		205,519		206,275		9,296		215,571		194,263		8,066		202,329		256,458		16,796		273,254		851,739		44,934		896,673
Gross profit	79,443		(1,000	)	78,443		78,691		140		78,831		82,116		2,535		84,651		102,955		(3,382	)	99,573		343,205		(1,707	)	341,498
Selling, general and administrative expenses	70,525		6,317		76,842		70,051		2,708		72,759		73,758		2,941		76,699		83,991		3,190		87,181		298,325		15,156		313,481
Loss from impairment charges related to JasmineSola	—		—		—		—		—		—		—		35,249		35,249		—		—		—		—		35,249		35,249
Operating income (loss)	8,918		(7,317	)	1,601		8,640		(2,568	)	6,072		8,358		(35,655	)	(27,297	)	18,964		(6,572	)	12,392		44,880		(52,112	)	(7,232	)
Interest expense, net	261		—		261		219		—		219		437		—		437		283		—		283		1,200		—		1,200
Income (loss) before income taxes	8,657		(7,317	)	1,340		8,421		(2,568	)	5,853		7,921		(35,655	)	(27,734	)	18,681		(6,572	)	12,109		43,680		(52,112	)	(8,432	)
Income tax provision (benefit)	3,480		(2,942	)	538		3,385		(1,031	)	2,354		2,630		(14,334	)	(11,704	)	7,509		(2,272	)	5,237		17,004		(20,579	)	(3,575	)
Net income (loss)	$5,177		$(4,375	)	$802		$5,036		$(1,537	)	$3,499		$5,291		$(21,321	)	$(16,030	)	$11,172		$(4,300	)	$6,872		$26,676		$(31,533	)	$(4,857	)
Basic earnings (loss) per share	$0.09		$(0.08	)	$0.01		$0.09		$(0.03	)	$0.06		$0.09		$(0.36	)	$(0.27	)	$0.19		$(0.07	)	$0.12		$0.46		$(0.54	)	$(0.08	)
Diluted earnings (loss) per share	$0.08		$(0.07	)	$0.01		$0.08		$(0.02	)	$0.06		$0.09		$(0.35	)	$(0.26	)	$0.18		$(0.07	)	$0.11		$0.44		$(0.52	)	$(0.08	)
Weighted average shares outstanding:
Basic shares of common stock	57,805		57,805		57,805		58,262		58,262		58,262		58,845		58,845		58,845		59,237		59,237		59,237		58,537		58,537		58,537
Diluted shares of common stock	60,869		60,869		60,869		60,954		60,954		60,954		61,074		61,074		61,074		61,214		61,214		61,214		61,028		61,028		61,028
As a percentage of net sales:
Net sales	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%
Cost of goods sold, buying and occupancy costs	71.0	%	110.2	%	72.4	%	72.4	%	98.5	%	73.2	%	70.3	%	76.1	%	70.5	%	71.4	%	125.2	%	73.3	%	71.3	%	103.9	%	72.4	%
Gross profit	29.0	%	(10.2	%)	27.6	%	27.6	%	1.5	%	26.8	%	29.7	%	23.9	%	29.5	%	28.6	%	(25.2	%)	26.7	%	28.7	%	(3.9	%)	27.6	%
Selling, general and administrative expenses	25.7	%	64.6	%	27.0	%	24.6	%	28.7	%	24.7	%	26.7	%	27.7	%	26.7	%	23.3	%	23.8	%	23.4	%	24.9	%	35.1	%	25.3	%
Loss from impairment charges related to JasmineSola	—	%	—	%	—	%	—	%	—	%	—	%	—	%	332.5	%	12.3	%	—	%	—	%	—	%	—	%	81.6	%	2.9	%
Operating income (loss)	3.3	%	(74.8	%)	0.6	%	3.0	%	(27.2	%)	2.1	%	3.0	%	(336.3	%)	(9.5	%)	5.3	%	(49.0	%)	3.3	%	3.8	%	(120.6	%)	(0.6	%)
Interest expense, net	0.1	%	—	%	0.1	%	0.1	%	—	%	0.1	%	0.2	%	—	%	0.2	%	0.1	%	—	%	0.1	%	0.1	%	—	%	0.1	%
Income (loss) before income taxes	3.2	%	(74.8	%)	0.5	%	2.9	%	(27.2	%)	2.0	%	2.8	%	(336.3	%)	(9.7	%)	5.2	%	(49.0	%)	3.2	%	3.7	%	(120.6	%)	(0.7	%)
Income tax provision (benefit)	1.3	%	(30.0	%)	0.2	%	1.1	%	(10.9	%)	0.8	%	0.9	%	(135.2	%)	(4.1	%)	2.1	%	(16.9	%)	1.4	%	1.5	%	(47.7	%)	(0.3	%)
Net income (loss)	1.9	%	(44.8	%)	0.3	%	1.8	%	(16.3	%)	1.2	%	1.9	%	(201.1	%)	(5.6	%)	3.1	%	(32.1	%)	1.8	%	2.2	%	(72.9	%)	(0.4	%)