##### Table of Contents





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 September 30, 2009

OR



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

For the transition period from  to

Commission File Number 1-9511





THE COAST DISTRIBUTION SYSTEM, INC.

(Exact name of Registrant as specified in its charter)







|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|DELAWARE                                                       |  | 94-2490990                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)
|                                                               | 
|350 Woodview Avenue, Morgan Hill, California                   |  | 95037                                  
|(Address of principal executive offices)                       |  | (Zip Code)                             

(408) 782-6686

(Registrants telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed, since last year)





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 has submitted electronically and posted on its corporate website, if any, every interactive
data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller
reporting company. See definitions of accelerated filer, large accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.) (Check one):



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈ |  | Accelerated filer         |  |  ̈
|                        |  |   | 
|Non-accelerated filer   |  |  ̈ |  | Smaller reporting company |  | x

Indicate by check mark whether the Registrant is a shell company
(as defined in Securities Exchange Act Rule 12b-2).    YES   ̈    NO  x

APPLICABLE ONLY TO CORPORATE ISSUERS:

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

4,449,431 shares of Common Stock as of November 5, 2009









---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTER ENDED JUNE 30, 2009

TABLE OF
CONTENTS



|                              |  |              |  |                                                                                                                                  |  |        
|----------------------------- |  | ------------ |  | -------------------------------------------------------------------------------------------------------------------------------- |  | -------
|                              |  |              |  |                                                                                                                                  |  | Page No
|Part I. Financial Information |  |             
|                              |  |              | 
|                              |  | Item 1.      |  | Financial Statements                                                                                                             |  |        
|                              |  |              |  | Condensed Consolidated Interim Balance Sheets at September 30, 2009 (unaudited) and December 
31, 2008                           |  | 1      
|                              |  |              |  | Condensed Consolidated Interim Statements of Income for the three and nine months ended September 
30, 2009 and 2008 (unaudited) |  | 2      
|                              |  |              |  | Condensed Consolidated Interim Statements of Cash Flows for the nine months ended September 
30, 2009 and 2008 (unaudited)       |  | 3      
|                              |  |              |  | Notes to Condensed Consolidated Financial Statements (unaudited)                                                                 |  | 4      
|                              |  |              | 
|                              |  | Item 2       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                            |  | 10     
|                              |  |              |  | Forward Looking Information and Factors that Could Affect Our Future Financial
Performance                                       |  | 10     
|                              |  |              |  | Management Overview                                                                                                              |  | 10     
|                              |  |              |  | Accounting Policies and Estimates                                                                                                |  | 12     
|                              |  |              |  | Results of Operations                                                                                                            |  | 15     
|                              |  |              |  | Financial Condition, Liquidity and Capital Resources                                                                             |  | 17     
|                              |  |              |  | Seasonality and Inflation                                                                                                        |  | 19     
|                              |  |              | 
|                              |  | Item 3.      |  | Quantitative and Qualitative Disclosures About Market Risk                                                                       |  | 19     
|                              |  |              | 
|                              |  | Item 4       |  | Controls and Procedures                                                                                                          |  | 19     
|                              | 
|Part II. Other Information    |  |             
|                              |  |              | 
|                              |  | Item 1A      |  | Risk Factors                                                                                                                     |  | 21     
|                              |  |              | 
|                              |  | Item 4       |  | Submission of Matters to a Vote of Security Holders                                                                              |  | 22     
|                              |  |              | 
|                              |  | Item 6       |  | Exhibits                                                                                                                         |  | 23     
|                              | 
|SIGNATURES                    |  | S-1         
|                              | 
|EXHIBITS                      |  | E-1         
|                              |  |              | 
|                              |  | Exhibit 31.1 |  | Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                              |  |        
|                              |  |              | 
|                              |  | Exhibit 31.2 |  | Certifications of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                              |  |        
|                              |  |              | 
|                              |  | Exhibit 32.1 |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                               |  |        
|                              |  |              | 
|                              |  | Exhibit 32.2 |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                               |  |        



(i)



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM BALANCE SHEETS

(Dollars in Thousands)



|                                                                                                                                                                             |  |                   |        |                  |   |       
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------ | ---------------- | - | ------
|                                                                                                                                                                             |  | September 30,2009 |        | December 31,2008
|                                                                                                                                                                             |  | (unaudited)       |        |                 
|ASSETS                                                                                                                                                                      
|CURRENT ASSETS                                                                                                                                                               |  |                   |        |                  |   |       
|Cash                                                                                                                                                                         |  | $                 | 5,564  |                  | $ | 1,860 
|Accounts receivable  net of allowances of $824 and $1,399 as of September 30, 2009 and December 31, 2008,
respectively                                                      |  |                   | 8,898  |                  |   | 9,333 
|Inventories                                                                                                                                                                  |  |                   | 25,304 |                  |   | 30,710
|Other current assets                                                                                                                                                         |  |                   | 2,773  |                  |   | 5,652 
|                                                                                                                                                                             |  |                   |        |                  |   |       
|Total current assets                                                                                                                                                         |  |                   | 42,539 |                  |   | 47,555
|PROPERTY, PLANT, AND EQUIPMENT, NET                                                                                                                                          |  |                   | 2,380  |                  |   | 2,785 
|OTHER ASSETS                                                                                                                                                                 |  |                   | 2,635  |                  |   | 2,119 
|                                                                                                                                                                             |  |                   |        |                  |   |       
|                                                                                                                                                                             |  | $                 | 47,554 |                  | $ | 52,459
|                                                                                                                                                                             |  |                   |        |                  |   |       
|LIABILITIES                                                                                                                                                                 
|CURRENT LIABILITIES                                                                                                                                                          |  |                   |        |                  |   |       
|Current maturities of long-term obligations                                                                                                                                  |  | $                 | 9,234  |                  | $ | 135   
|Accounts payable                                                                                                                                                             |  |                   | 4,429  |                  |   | 3,557 
|Accrued liabilities                                                                                                                                                          |  |                   | 3,297  |                  |   | 3,469 
|                                                                                                                                                                             |  |                   |        |                  |   |       
|Total current liabilities                                                                                                                                                    |  |                   | 16,960 |                  |   | 7,161 
|                                                                                                                                                                             |  |                  
|LONG-TERM OBLIGATIONS                                                                                                                                                        |  |                   |       |                  |   | 17,078
|                                                                                                                                                                             |  |                  
|STOCKHOLDERS EQUITY                                                                                                                                                         |  |                   |        |                  |   |       
|Preferred stock, $.001 par value: 2,000,000 shares authorized: none issued or outstanding:                                                                                   |  |                   |       |                  |   |      
|Common stock, $.001 par value: 10,000,000 shares authorized; 4,449,431 and 4,449,431 shares issued and outstanding at
September 30, 2009 and December 31, 2008, respectively |  |                   | 4      |                  |   | 4     
|Additional paid-in capital                                                                                                                                                   |  |                   | 16,311 |                  |   | 16,133
|Accumulated other comprehensive income                                                                                                                                       |  |                   | 1,051  |                  |   | 31    
|Retained earnings                                                                                                                                                            |  |                   | 13,228 |                  |   | 12,052
|                                                                                                                                                                             |  |                   |        |                  |   |       
|                                                                                                                                                                             |  |                   | 30,594 |                  |   | 28,220
|                                                                                                                                                                             |  |                   |        |                  |   |       
|                                                                                                                                                                             |  | $                 | 47,554 |                  | $ | 52,459
|                                                                                                                                                                             |  |                   |        |                  |   |       

The accompanying notes are an integral part of these statements.



1



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

Three
and Nine Months Ended September 30,

(Unaudited)



|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|-------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------- | -
|                                             |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                             |  | 2009                            |        |   | 2008                           |   |        | 2009 |  |   | 2008   |  
|Net sales                                    |  | $                               | 29,596 |   |                                | $ | 34,683 |      |  | $ | 85,932 |   |  | $ | 115,368 |  
|Cost of sales, including distribution costs  |  |                                 | 23,464 |   |                                |   | 28,486 |      |  |   | 68,849 |   |  |   | 92,433  |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Gross profit                                 |  |                                 | 6,132  |   |                                |   | 6,197  |      |  |   | 17,083 |   |  |   | 22,935  |  
|Selling, general and administrative expenses |  |                                 | 4,707  |   |                                |   | 6,808  |      |  |   | 14,794 |   |  |   | 21,305  |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Operating income (loss)                      |  |                                 | 1,425  |   |                                |   | (611   | )    |  |   | 2,289  |   |  |   | 1,630   |  
|Other income (expense)                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Interest                                     |  |                                 | (140   | ) |                                |   | (323   | )    |  |   | (488   | ) |  |   | (1,182  | )
|Other                                        |  |                                 | (50    | ) |                                |   | 33     |      |  |   | (179   | ) |  |   | (255    | )
|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|                                             |  |                                 | (190   | ) |                                |   | (290   | )    |  |   | (667   | ) |  |   | (1,437  | )
|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Earnings (loss) before income taxes          |  |                                 | 1,235  |   |                                |   | (901   | )    |  |   | 1,622  |   |  |   | 193     |  
|Income tax provision (benefit)               |  | $                               | 333    |   |                                |   | (611   | )    |  |   | 446    |   |  |   | (228    | )
|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net earnings (loss)                          |  | $                               | 902    |   |                                | $ | (290   | )    |  | $ | 1,176  |   |  | $ | 421     |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Basic earnings (loss) per share              |  | $                               | 0.20   |   |                                | $ | (0.07  | )    |  | $ | 0.26   |   |  | $ | 0.09    |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Diluted earnings (loss) per share            |  | $                               | 0.20   |   |                                | $ | (0.07  | )    |  | $ | 0.26   |   |  | $ | 0.09    |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  

The accompanying notes are an integral part of these statements.



2



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS

(Dollars in thousands)

Nine months ended
September 30,

(Unaudited)



|                                                                                              |  |      |         |   |      |   |          |  
|--------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | -------- | -
|                                                                                              |  | 2009 |         |   | 2008 |  
|Cash flows from operating activities:                                                         |  |      |         |   |      |   |          |  
|Net earnings                                                                                  |  | $    | 1,176   |   |      | $ | 421      |  
|Adjustments to reconcile net earnings to net cash provided by (used in) operating activities: |  |      |         |   |      |   |          |  
|Depreciation and amortization                                                                 |  |      | 631     |   |      |   | 721      |  
|Equity in net earnings of affiliated companies, net of distributions                          |  |      | 26      |   |      |   | 34       |  
|Stock based compensation expense                                                              |  |      | 178     |   |      |   | 175      |  
|(Gain) Loss on sale of property and equipment                                                 |  |      | (2      | ) |      |   | 81       |  
|Deferred income taxes                                                                         |  |      | (350    | ) |      |   |         |  
|Changes in assets and liabilities:                                                            |  |      |         |   |      |   |          |  
|Accounts receivable                                                                           |  |      | 435     |   |      |   | 2,678    |  
|Inventories                                                                                   |  |      | 5,406   |   |      |   | 9,487    |  
|Other current assets                                                                          |  |      | 2,570   |   |      |   | (766     | )
|Accounts payable                                                                              |  |      | 872     |   |      |   | (5,000   | )
|Accrued liabilities                                                                           |  |      | (172    | ) |      |   | 655      |  
|                                                                                              |  |      |         |   |      |   |          |  
|Changes in assets and liabilities                                                             |  |      | 9,111   |   |      |   | 7,054    |  
|                                                                                              |  |      |         |   |      |   |          |  
|Net cash provided by operating activities                                                     |  |      | 10,770  |   |      |   | 8,486    |  
|                                                                                              |  |     
|Cash flows from investing activities:                                                         |  |      |         |   |      |   |          |  
|Proceeds from sales of property and equipment                                                 |  |      | 3       |   |      |   | 1        |  
|Capital expenditures                                                                          |  |      | (137    | ) |      |   | (345     | )
|Cash paid for derivative asset                                                                |  |      | (44     | ) |      |   |         |  
|Change in other assets                                                                        |  |      | (193    | ) |      |   | (117     | )
|                                                                                              |  |      |         |   |      |   |          |  
|Net cash used in investing activities                                                         |  |      | (371    | ) |      |   | (461     | )
|                                                                                              |  |     
|Cash flows from financing activities:                                                         |  |      |         |   |      |   |          |  
|Borrowings under notes payable and line of credit agreement                                   |  |      | 83,483  |   |      |   | 134,761  |  
|Repayments under notes payable and line of credit agreement                                   |  |      | (91,462 | ) |      |   | (138,988 | )
|Proceeds from issuance of common stock pursuant to employee stock plans                       |  |      |        |   |      |   | 42       |  
|Retirement of common stock                                                                    |  |      |        |   |      |   | (1       | )
|Dividends paid                                                                                |  |      |        |   |      |   | (578     | )
|                                                                                              |  |      |         |   |      |   |          |  
|Net cash used in financing activities                                                         |  |      | (7,979  | ) |      |   | (4,764   | )
|Effect of exchange rate changes on cash                                                       |  |      | 1,284   |   |      |   | (796     | )
|                                                                                              |  |      |         |   |      |   |          |  
|NET INCREASE IN CASH                                                                          |  |      | 3,704   |   |      |   | 2,465    |  
|Cash beginning of period                                                                      |  |      | 1,860   |   |      |   | 790      |  
|                                                                                              |  |      |         |   |      |   |          |  
|Cash end of period                                                                            |  | $    | 5,564   |   |      | $ | 3,255    |  
|                                                                                              |  |      |         |   |      |   |          |  

The accompanying notes are an integral part of these statements.



3



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



1. The accompanying condensed consolidated
interim financial statements have been prepared in accordance with accounting principles and SEC rules applicable to interim financial information. Accordingly, they do not include all of the information and footnotes required by accounting
principles generally accepted in the United States of America for complete financial statements. In the opinion of management, these unaudited condensed consolidated financial statements contain all adjustments (consisting only of normal recurring
adjustments and accruals) necessary for a fair presentation of our consolidated financial position as of September 30, 2009 and the results of our operations and cash flows for the three and nine months ended September 30, 2009 and 2008.
The accounting policies that we follow are set forth in Note A to, and these condensed consolidated financial statements should be read in conjunction with, our consolidated financial statements and the notes thereto contained in our Annual
Report on Form 10-K for the fiscal year ended December 31, 2008.

2. Our business is seasonal and its results of
operations for the three and nine months ended September 30, 2009 are not necessarily indicative of the results to be expected in any other interim period during, or for the full year ending, December 31, 2009. See Managements
Discussion and Analysis of Financial Condition and Results of Operations  Seasonality and Inflation in Item 2 of Part I of this Report.

3. Basic earnings per share for each period are computed using the weighted average number of common shares outstanding during such period. Diluted earnings per share are computed using the weighted
average number of common and potentially dilutive securities outstanding during the period. Potentially dilutive securities consist of the incremental common shares issuable upon the exercise of outstanding stock options (using the treasury stock
method). However, potentially dilutive securities are excluded from the computation of diluted earnings (loss) per share if their effect is anti-dilutive. For the three and nine months ended September 30, 2009, 486,000 shares of common stock,
which were issuable on exercise of stock options, were excluded from the computation of diluted earnings per share because their exercise prices were greater than the average per share market prices of our common stock during these periods and,
therefore, were anti-dilutive. For the three and nine months ended September 30, 2008, 597,333 and 482,000 shares of our common stock, respectively, that were issuable on exercise of stock options, were excluded from the computation of diluted
earnings per share because their exercise prices were greater than the average per share market prices of our common stock during those periods and, therefore, also were anti-dilutive.



|                                                  |  |                                 |       |      |                                |       |      |  |      |       |  |   |      
|------------------------------------------------- |  | ------------------------------- | ----- | ---- | ------------------------------ | ----- | ---- |  | ---- | ----- |  | - | -----
|                                                  |  | Three Months EndedSeptember 30, |       |      | Nine Months EndedSeptember 30,
|                                                  |  | 2009                            |       | 2008 |                                |       | 2009 |  | 2008
|                                                  |  | (In thousands)                 
|Numerator                                         |  |                                 |       |      |                                |       |      |  |      |       |  |   |      
|Net earnings (loss)                               |  | $                               | 902   |      | $                              | (290  | )    |  | $    | 1,176 |  | $ | 421  
|Denominator                                       |  |                                 |       |      |                                |       |      |  |      |       |  |   |      
|Weighted average shares outstanding               |  |                                 | 4,449 |      |                                | 4,448 |      |  |      | 4,449 |  |   | 4,445
|Dilutive effect of stock options                  |  |                                 | 54    |      |                                |      |      |  |      | 27    |  |   | 39   
|                                                  |  |                                 |       |      |                                |       |      |  |      |       |  |   |      
|Denominator for diluted earnings (loss) per share |  |                                 | 4,503 |      |                                | 4,448 |      |  |      | 4,476 |  |   | 4,484
|                                                  |  |                                 |       |      |                                |       |      |  |      |       |  |   |      

4. We lease our corporate offices, warehouse facilities and data processing
equipment. Those leases are classified as operating leases. The office and warehouse leases expire over the next ten years. Minimum future rental commitments under non-cancelable operating leases are as follows:



|                              |  |                |       
|----------------------------- |  | -------------- | ------
|Year Ending December 31,      |  | (In thousands)
|2009 (remaining three months) |  | $              | 1,136 
|2010                          |  |                | 4,359 
|2011                          |  |                | 3,629 
|2012                          |  |                | 2,661 
|2013                          |  |                | 2,370 
|Thereafter                    |  |                | 7,269 
|                              |  |                |       
|                              |  | $              | 21,424
|                              |  |                |       



4



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



5. We have one operating segment, the
distribution of replacement parts, accessories and supplies for recreational vehicles and boats. The following table sets forth the net sales, by region, for the periods presented below:



|       |  |                                 |        |                                |   |        |  |      |        |  |   |        
|------ |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------ |  | - | -------
|       |  | Three Months EndedSeptember 30, |        | Nine Months EndedSeptember 30,
|       |  | 2009                            |        | 2008                           |   | 2009   |  | 2008
|       |  | (In thousands)                 
|USA    |  | $                               | 22,185 |                                | $ | 25,383 |  | $    | 65,070 |  | $ | 82,620 
|Canada |  |                                 | 7,411  |                                |   | 9,300  |  |      | 20,862 |  |   | 32,748 
|       |  |                                 |        |                                |   |        |  |      |        |  |   |        
|       |  | $                               | 29,596 |                                | $ | 34,683 |  |      | 85,932 |  |   | 115,368
|       |  |                                 |        |                                |   |        |  |      |        |  |   |        

6. Comprehensive Earnings.



|                                                                                            |  |                                 |       |      |                                |      |      |  |      |       |  |   |      |  
|------------------------------------------------------------------------------------------- |  | ------------------------------- | ----- | ---- | ------------------------------ | ---- | ---- |  | ---- | ----- |  | - | ---- | -
|                                                                                            |  | Three Months EndedSeptember 30, |       |      | Nine Months EndedSeptember 30, |     
|                                                                                            |  | 2009                            |       | 2008 |                                |      | 2009 |  | 2008 |      
|                                                                                            |  | (In thousands)                  |      
|Net earnings (loss)                                                                         |  | $                               | 902   |      | $                              | (290 | )    |  | $    | 1,176 |  | $ | 421  |  
|Change in accumulated foreign currency translation adjustment and fair value of derivative: |  |                                 | 844   |      |                                | (528 | )    |  |      | 1,020 |  |   | (773 | )
|                                                                                            |  |                                 |       |      |                                |      |      |  |      |       |  |   |      |  
|Comprehensive earnings (loss)                                                               |  | $                               | 1,746 |      | $                              | (818 | )    |  | $    | 2,196 |  | $ | (352 | )
|                                                                                            |  |                                 |       |      |                                |      |      |  |      |       |  |   |      |  

7. Stock Based Compensation.

In August 2008, our shareholders approved the 2008 Equity Incentive Plan (the 2008 Plan), which provides for the grant of equity
incentives, consisting of options, stock appreciation rights, restricted stock and restricted stock units, to officers, other key employees, directors and consultants. The 2008 Plan initially set aside, for the grant of such equity incentives,
300,000 shares of our common stock, plus an additional 41,500 shares which was equal to the total of the shares that were then available for the grant of new options under our previously approved stock incentive plans. At the same time,
those 41,500 shares ceased to be issuable under those plans. Options to purchase a total of 196,000 shares of our common stock granted under the 2008 plan were outstanding at September 30, 2009.

Options to purchase 511,667 shares of our common stock granted under previous plans were outstanding at September 30, 2009. The 2008
Plan provides that if any of those options expire or are terminated, rather than being exercised, the shares that had been issuable under those options will thereupon become available for the grant of equity incentives under the 2008 Plan.

The fair value of each option was estimated as of the date of grant using a binomial model. This model incorporates certain
assumptions including a risk-free market interest rate, expected dividend yield of the underlying common stock, expected option life and expected volatility in the market value of the underlying common stock.

We used the following weighted average assumptions in estimating the fair value of the options granted in the periods indicated below:



|                         |  |                                |   |  |         |  
|------------------------ |  | ------------------------------ | - |  | ------- | -
|                         |  | Nine Months EndedSeptember 30, |  
|                         |  | 2009                           |   |  | 2008    |  
|Stock Incentive Plans:   |  |                                |   |  |         |  
|Expected volatility      |  | 57.0                           | % |  | 42.0    | %
|Risk-free interest rate  |  | 1.76                           | % |  | 2.60    | %
|Expected dividend yields |  | N/A                            |   |  | 5.40    | %
|Expected lives           |  | 3 years                        |   |  | 3 years |  

Expected volatilities are based on the historical volatility of our common stock. The
risk free interest rate is based upon market yields for United States Treasury debt securities. The expected dividend yield for the employee options granted in 2008 was based on our dividend policy then in effect, which had provided for the payment
of quarterly cash dividends to our stockholders, and the fair



5



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



market value of our shares at September 30, 2008. Our Board of Directors suspended the payment of dividends in November 2008 and, therefore, the dividend yield was not applicable in 2009.
Expected lives are based on several factors including the average holding period of outstanding options, their remaining terms and the cycle of our long range business plan.

The following table summarizes stock option activity during the nine month periods ended September 30, 2009 and 2008:



|                                  |  |                 |   |  |                              |      |                                         |           |                         |   |        
|--------------------------------- |  | --------------- | - |  | ---------------------------- | ---- | --------------------------------------- | --------- | ----------------------- | - | -------
|                                  |  | Numberof Shares |   |  | WeightedAverageExercisePrice |      | WeightedAverageRemainingContractualTerm |           | AggregateIntrinsicValue
|Outstanding at December 31, 2008  |  | 597,333         |   |  | $                            | 6.26 |                                         |           |                         |   |        
|Granted                           |  | 193,000         |   |  |                              | 1.14 |                                         |           |                         |   |        
|Exercised                         |  |                |   |  |                              |     |                                         |           |                         |   |        
|Forfeited                         |  | (82,666         | ) |  |                              | 5.13 |                                         |           |                         |   |        
|                                  |  |                 |   |  |                              |      |                                         |           |                         |   |        
|Outstanding at September 30, 2009 |  | 707,667         |   |  | $                            | 4.99 |                                         | 4.0 years |                         | $ | 546,000
|                                  |  |                 |   |  |                              |      |                                         |           |                         |   |        
|Exercisable at September 30, 2009 |  | 339,167         |   |  | $                            | 6.08 |                                         | 3.7 years |                         | $ | 80,000 
|                                  |  |                 |   | 
|                                  |  | Numberof Shares |   |  | WeightedAverageExercisePrice |      | WeightedAverageRemainingContractualTerm |           | AggregateIntrinsicValue
|Outstanding at December 31, 2007  |  | 488,333         |   |  | $                            | 6.51 |                                         |           |                         |   |        
|Granted                           |  | 113,000         |   |  |                              | 5.05 |                                         |           |                         |   |        
|Exercised                         |  | (4,000          | ) |  |                              | 3.13 |                                         |           |                         |   |        
|Forfeited                         |  |                |   |  |                              |     |                                         |           |                         |   |        
|                                  |  |                 |   |  |                              |      |                                         |           |                         |   |        
|Outstanding at September 30, 2008 |  | 597,333         |   |  | $                            | 6.26 |                                         | 4.4 years |                         | $ | 52,723 
|                                  |  |                 |   |  |                              |      |                                         |           |                         |   |        
|Exercisable at September 30, 2008 |  | 237,833         |   |  | $                            | 5.27 |                                         | 4.2 years |                         | $ | 52,723 

The aggregate intrinsic values set forth in the above tables represent the total
pre-tax intrinsic values (the aggregate differences between the closing stock price of the Companys common stock on September 30, 2009 and 2008, respectively, and the exercise prices for in-the-money options) that would have been received
by the option holders if all in-the-money options had been exercised on September 30, 2009 and 2008, respectively. There were no options exercised during the nine months ended September 30, 2009 or 2008.

The weighted-average grant-date fair values of options granted during the nine month periods ended September 30, 2009 and 2008 were
$0.64 and $1.33, respectively.

A summary of the status of the nonvested options outstanding at September 30, 2009 and
2008, and changes during the nine month periods ended September 30, 2009 and 2008, is presented in the tables below:



|                                |  |                 |   |  |                                       |     
|------------------------------- |  | --------------- | - |  | ------------------------------------- | ----
|                                |  | Numberof Shares |   |  | Weighted AverageGrant-DateFair Values
|Nonvested at December 31, 2008  |  | 359,500         |   |  | $                                     | 2.11
|Granted                         |  | 193,000         |   |  |                                       | 0.63
|Vested                          |  | (159,650        | ) |  |                                       | 2.02
|Forfeited                       |  | (24,350         | ) |  |                                       | 1.99
|                                |  |                 |   |  |                                       |     
|Nonvested at September 30, 2009 |  | 368,500         |   |  |                                       | 1.38
|                                |  |                 |   |  |                                       |     



6



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



|                                |  |                 |   |  |                                      |     
|------------------------------- |  | --------------- | - |  | ------------------------------------ | ----
|                                |  | Numberof Shares |   |  | Weighted AverageGrant-DateFair Value
|Nonvested at December 31, 2007  |  | 354,500         |   |  | $                                    | 2.44
|Granted                         |  | 113,000         |   |  |                                      | 1.33
|Vested                          |  | (108,000        | ) |  |                                      | 2.37
|Forfeited                       |  |                |   |  |                                      |    
|                                |  |                 |   |  |                                      |     
|Nonvested at September 30, 2008 |  | 359,500         |   |  |                                      | 2.11
|                                |  |                 |   |  |                                      |     

Our equity compensation expense was $58,000 and $45,000 for the quarters ended
September 30, 2009 and 2008, respectively, and $178,000 and $175,000 for the nine months ended September 30, 2009 and 2008, respectively.

As of September 30, 2009 and 2008, there were $341,800 and $465,400, respectively, of total unrecognized compensation cost related to nonvested options granted under our stock incentive plans. As of
September 30, 2009 and 2008, those costs were expected to be recognized over a weighted average period of 2.1 years and 2.4 years, respectively.

8. Fair Value Measurements and Financial Instruments.

We apply fair value
accounting for all financial assets and liabilities and non-financial assets and liabilities that are recognized or disclosed at fair value in the financial statements on a recurring basis. We define fair value as the price that would be received
from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities that are required to be recorded at fair
value, we consider the principal or most advantageous market in which we would transact and the marked-based risk measurements or assumptions that market participants would use in pricing the asset or liability, such as inherent risk, transfer
restrictions and credit risk.

Generally acceptable accounting principles in the United States of America (GAAP)
establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring the fair values of financial and non-financial assets and liabilities. These tiers consist of:



|Level 1  | Quoted prices in active markets for identical assets or liabilities.
|--------- | --------------------------------------------------------------------



|Level 2  | Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in
inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|--------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Level 3  | Inputs that are generally unobservable and typically reflect managements estimates of assumptions that market participants would use in pricing the asset or
liabilities.
|--------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following tables summarize the fair value measurements (in thousands of dollars), of our
financial assets, which consisted of (i) cash and cash equivalents at September 30, 2009 and (ii) at December 31, 2008, cash and cash equivalents and a derivative instrument that we purchased to hedge our foreign currency risk in
Canada:



|                             |  |                       |       |                                                |   |                                             |  |   |    
|---------------------------- |  | --------------------- | ----- | ---------------------------------------------- | - | ------------------------------------------- |  | - | ---
|                             |  | At September 30, 2009
|                             |  | Total                 |       | Quoted market pricesin active markets(level 1) |   | Significant otherobservable inputs(level 2)
|Cash and Cash Equivalents(1) |  | $                     | 5,564 |                                                | $ | 5,564                                       |  | $ |   
|                             | 
|                             |  | At December 31, 2008 
|                             |  | Total                 |       | Quoted market pricesin active markets(level 1) |   | Significant otherobservable inputs(level 2)
|Cash and Cash Equivalents(1) |  | $                     | 1,860 |                                                | $ | 1,860                                       |  | $ |   
|Derivative Asset             |  | $                     | 286   |                                                | $ |                                            |  | $ | 286



|(1) | Cash and cash equivalents are valued on the basis of quoted market prices in active markets.
|--- | --------------------------------------------------------------------------------------------



7



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



The carrying amounts of certain other financial
instruments, such as accounts receivable, accounts payable, accrued liabilities and short-term debt, approximate their respective fair values due to the short maturities of those instruments.

9. Recent Accounting Pronouncements.

With the exception of those discussed below, there have been no recent accounting pronouncements or changes in accounting pronouncements during the three and nine months ended September 30, 2009, as
compared to the recent accounting pronouncements described in the Companys Annual Report on Form 10-K for the year ended December 31, 2008, that we believe are of significance, or potential significance to the Company based upon current
operations.

On September 15, 2006, the Financial Accounting Standards Board (FASB) issued new guidance that
defined fair value, established a framework for measuring fair value in accordance with GAAP, and expanded the disclosures required to be made with respect to fair value measurements. However, this guidance did not expand the use of fair value in
any new circumstances. We adopted the guidance for our financial assets and liabilities effective beginning in the second quarter of fiscal 2009. Adoption of this guidance has not had a material effect on our financial condition, results of
operations or cash flows.

In December 2007, the FASB issued new guidance on business combinations which, subject to limited
exceptions, requires an acquiring entity to recognize all the assets acquired and liabilities assumed in a business acquisition transaction at their respective acquisition-date fair values. The guidance also changed the accounting treatment and
disclosure for certain specific items in a business combination. The guidance applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after
December 15, 2008. We adopted this new guidance effective on January 1, 2009. However, until such time as we consummate a business acquisition, this guidance will not affect our reported financial condition, results of operations or cash
flows.

In December 2007, the FASB issued guidance that establishes new accounting and reporting standards with respect to an
entitys non-controlling interest in a subsidiary and for the deconsolidation of a subsidiary. This guidance requires that a non-controlling minority interest in a subsidiary be reported by its parent entity as equity, rather than as a
liability, on the parent entitys balance sheet. Additionally, this guidance requires disclosure with respect to the consolidated net income attributable to the parent entity and to the non-controlling interest in a subsidiary, respectively, to
be set forth on the face of the parent entitys income statement. The guidance became effective for fiscal years beginning on or after December 15, 2008. We adopted the guidance effective as of January 1, 2009. That adoption has not
had a material effect on our financial condition, results of operations or cash flows.

In April 2009, the FASB issued new
guidance regarding interim disclosures about the fair values of financial instruments. It requires an entity to provide the disclosures with respect to such values in its interim financial statements. Previously, such disclosures were required to be
made only in annual financial statements. We adopted this guidance in the second quarter of 2009 and we have provided the additional disclosures in the accompanying notes to the condensed consolidated interim financial statements included in this
Report.

In June 2009, the FASB issued new guidance that provides for eliminating the concept of qualifying special purpose
entities. It also replaces the quantitative-based risks and rewards calculation for determining which enterprise has a controlling financial interest in a variable interest entity with an approach focused on identifying which enterprise has
(i) the power to direct the activities of the variable interest entity, (ii) the right to receive benefits from that entity and (iii) the obligation to absorb any losses incurred by such an entity. Additionally, the guidance requires
an ongoing assessment of whether a company is the primary beneficiary of a variable interest entity. The guidance will become effective for the Company beginning on January 1, 2010. We do not expect the adoption of this guidance to have a
material effect on our financial condition, results of operations or cash flows.

In June 2009, The FASB established the FASB
Accounting Standards Codification (Codification) as the source of authoritative accounting principles recognized by the FASB to be applied in the preparation of financial statements in conformity with GAAP. It also explicitly recognizes
rules and interpretive releases of the Securities and Exchange Commission (SEC) under federal securities laws as authoritative GAAP for SEC registrants. We adopted this Codification in the three months ended September 30, 2009.
However, adoption of this Codification has not had a material effect on our financial condition, results of operations or cash flows.



8



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)(Continued)



Effective April 1, 2009, we adopted the
FASBs guidance on subsequent events. That guidance is intended to establish general standards of accounting for, and disclosure of, material events that occur after the balance sheet date but before financial statements are issued. It requires
the disclosure by a reporting company, in its financial statements, of (i) the last day of the period (the evaluation period) during which that company evaluated events which occurred subsequent to the date of the balance sheet
included in such financial statements and the basis on which the last day of such evaluation period was determined, and (ii) any material events that occurred during the evaluation period so established by the reporting company. For purposes of
the condensed consolidated interim financial statements included in this Report, we evaluated events that occurred subsequent to September 30, 2009 and up to November 16, 2009, which was the date of issuance of such financial statements.



9



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Forward Looking Information and Factors that Could Affect Our Future Financial Performance

Statements contained in this Report that are not historical facts or that discuss our expectations, beliefs or views regarding our future
financial performance or future financial condition, or financial or other trends in our business or in the markets in which we operate, constitute forward-looking statements within the meaning of Section 27A of the Securities Act
of 1933, as amended (the Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act). Forward-looking statements can be identified by the fact that they do not relate strictly
to historical or current facts. Often, they include words such as believe, expect, anticipate, intend, plan, estimate, project, forecast or words of
similar meaning, or future or conditional verbs such as will, would, should, could, or may. Such forward-looking statements are based on current information that is available to us, and on
assumptions that we make, about future events over which we do not have control. In addition, our business and the markets in which we operate are subject to a number of risks and uncertainties. Such risks and uncertainties, and unexpected future
events, could cause our financial condition or actual operating results in the future to differ significantly from our expected financial condition and operating results that are set forth in the forward looking statements contained in this Report
and could, therefore, also affect the price performance of our shares.

The principal risks and uncertainties to which our
business is subject are discussed in (i) Item 1A in our Annual Report on Form 10-K for our fiscal year ended December 31, 2008 (our 2008 10-K) that we filed with the Securities and Exchange Commission (the SEC);
(ii) in the subsection below in this Item 2 below following the caption Management Overview-Factors Generally Affecting Sales of RV and Boating Products and (iii) Item 1A, entitled Risk Factors, in Part
II of this Report. Therefore, you are urged to read not only the information contained below in this Item 2, entitled Managements Discussion and Analysis of Financial Condition and Results Of Operations, but also the
cautionary information contained in Item 1A of our 2008 10-K and the additional cautionary information in Item 1A in Part II of this Report, which qualify the forward looking statements contained in this Report.

Due to these risks and uncertainties, you are cautioned not to place undue reliance on the forward-looking statements contained in this
Report and not to make predictions about future performance based solely on our historical financial performance. We also disclaim any obligation to update forward-looking statements contained in this Report or in our 2008 10-K or any other of our
filings previously made with the SEC, except as may otherwise be required by law or the rules of the American Stock Exchange.

Management Overview

We believe that we are one of the largest wholesale
distributors of replacement parts, accessories and supplies for recreational vehicles (RVs), and boats in North America. We supply more than 12,000 products and serve more than 10,000 customers throughout the United States and Canada,
from 13 regional distribution centers in the United States and 4 regional distribution centers in Canada. Our sales are made primarily to retail parts and supplies stores, service and repair establishments and new and used RV and boat
dealers (After-Market Customers). Ours sales to our Aftermarket Customers are affected primarily by (i) the usage of RVs and boats by the consumers, because such usage affects their need for and their purchases of replacement parts,
repair services and supplies from our Aftermarket Customers, and (ii) sales of new RVs and boats, because consumers often accessorize their RVs and boats at the time of purchase.

Factors Generally Affecting Sales of RV and Boating Products

Our sales and operating results are directly affected by the extent to which consumers purchase and use RVs and boats. Such purchases and
usage, in turn, depend in large measure upon the extent of discretionary income available to consumers, their confidence about future economic conditions and the availability and cost of credit that consumers need or use to finance purchases of RVs
and boats, each of which can affect the willingness and ability of consumers to purchase and use RVs and boats. As a result, recessionary conditions or a tightening in the availability or increases in the costs of borrowings often lead consumers to
reduce their purchases and, to a lesser extent, their usage, of RVs and boats and, therefore, their need for and their purchases of the products that we sell. Additionally, increases in the prices and shortages in the supply of gasoline can lead to
declines in the usage and purchases of RVs and boats, because these conditions increase the costs of, and create difficulties for consumers in, using RVs and boats.



10



---

##### Table of Contents

Weather conditions also affect our operating results. Purchases and the usage of RVs and
boats declines in the winter months. As a result, our sales and operating results in the first and fourth calendar quarters generally are lower than in the spring and summer months in the second and third calendar quarters of the year. See
Seasonality and Inflation below. Moreover, our sales and operating results can be adversely affected if unusually severe or winter weather conditions occur during the spring or summer months, because conditions of this nature will cause
consumers to reduce their usage of RVs and boats, therefore, their purchases of the products we sell during periods when such purchases and usage ordinarily increase.

These same circumstances and conditions, in turn, affect the ability and willingness of Aftermarket Customers to purchase the products that we sell. Aftermarket Customers will reduce their purchases of
products from us if consumer demand for those products declines, or Aftermarket Customers lose confidence about future economic conditions or encounter difficulties in obtaining or affording bank financing they need to fund their working capital
requirements. Moreover, during the winter, as well as any other periods of the year that may encounter unusually adverse weather conditions, Aftermarket Customers also reduce their purchases of the products we sell due to declines, during such
periods, in the usage and purchases of RVs and boats by consumers. By contrast, when the economy is strong and financing is readily available, and weather conditions are good, Aftermarket Customers are more willing to increase their product
purchases in order to be able to meet expected increases in consumer demand.

As a result, our sales and operating results can
be, and in the past have been, affected by economic conditions, the availability and the costs of consumer and business financing, the supply and prices of gasoline and weather conditions.

Overview of Operating Results  Three and Nine months Ended September 30, 2009 and 2008

The following table sets forth information comparing our results of operations in the three and nine months ended September 30, 2009 to
our results of operations in the same respective periods of 2008.



|                                           |  |                                                  |        |      |                                 |        |   |         |       |                       |  |   |        |  |   |         |  |       |   
|------------------------------------------ |  | ------------------------------------------------ | ------ | ---- | ------------------------------- | ------ | - | ------- | ----- | --------------------- |  | - | ------ |  | - | ------- |  | ----- | --
|                                           |  | Three Months Ended September 30,                 |        |      | Nine Months Ended September 30, |       
|                                           |  | Amounts                                          |        |      | % Change2009 vs. 2008           |        |   | Amounts |       | % Change2009 vs. 2008 | 
|                                           |  | 2009                                             |        | 2008 |                                 |        |   | 2009    |       | 2008                  | 
|                                           |  | (Dollars in thousands, except per share amounts) |       
|Net Sales                                  |  | $                                                | 29,596 |      | $                               | 34,683 |   |         | (14.7 | )%                    |  | $ | 85,932 |  | $ | 115,368 |  | (25.5 | )%
|Gross Profit                               |  |                                                  | 6,132  |      |                                 | 6,197  |   |         | (1.1  | )%                    |  |   | 17,073 |  |   | 22,935  |  | (25.6 | )%
|Selling, general and administrative exp.   |  |                                                  | 4,707  |      |                                 | 6,808  |   |         | (30.9 | )%                    |  |   | 14,794 |  |   | 21,305  |  | (30.6 | )%
|Operating income (loss)                    |  |                                                  | 1,425  |      |                                 | (611   | ) |         | N/M   |                       |  |   | 2,289  |  |   | 1,630   |  | 40.4  | % 
|Other Expense                              |  |                                                  | 190    |      |                                 | 290    |   |         | (34.5 | )%                    |  |   | 667    |  |   | 1,437   |  | (53.6 | )%
|Earnings (loss) before income taxes        |  |                                                  | 1,235  |      |                                 | (901   | ) |         | N/M   |                       |  |   | 1,622  |  |   | 193     |  | 761.1 | % 
|Net earnings (loss)                        |  |                                                  | 902    |      |                                 | (290   | ) |         | N/M   |                       |  |   | 1,176  |  |   | 421     |  | 179.3 | % 
|Earnings (loss) per common share  diluted |  | $                                                | 0.20   |      | $                               | (0.07  | ) |         | N/M   |                       |  | $ | 0.26   |  | $ | 0.09    |  | 188.9 | % 

As indicated in the table above, our sales decreased in both the three and nine
months ended September 30, 2009 as compared to the same respective periods of 2008. Those decreases were primarily attributable to the continuance of both the economic recession and credit crisis in the United States and Canada during 2009,
which have caused a decline in consumer confidence and reductions in the availability of credit that have led to significant reductions in discretionary spending by consumers on which purchases and the usage of RVs and boats, and the demand for the
products we sell, depend.

Notwithstanding the recession and credit crisis and their adverse impact on our sales, we were able
to increase our operating income and pre-tax earnings in the three months ended September 30, 2009 by $2.0 million and $2.1 million, respectively, to $1.4 million and $1.2 million, respectively, from an operating loss of
$611,000 and a pre-tax loss of $901,000 in the same three months of 2008. In the nine months ended September 30, 2009, we also increased our operating income and pre-tax earnings by $659,000 and $1.4 million, respectively, to
$2.3 million and $1.6 million, respectively, from $1.6 million and $193,000, respectively, in the same nine months of 2008.



11



---

##### Table of Contents

These improvements in our operating results were primarily attributable to:



| |  |  | Reductions in Costs of Sales. Reductions we made in our costs of sales, which enabled us to improve our gross margin in the three months ended
September 30, 2009 to 20.7%, from 17.9% in the same three months of 2008, and to maintain our gross margin at 19.9% in the nine months ended September 30, 2009, notwithstanding the declines in net sales in both of those periods of 2009.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Reductions that we made in selling, general and administrative expenses of $2.1 million, or 30.9%, in the three months ended September 30,
2009 and $6.5 million, or 30.6%, in the nine months ended September 30, 2009, as a result of cost-cutting measures (including workforce reductions and reductions in management compensation and employee wages), that we initiated in the
second half of 2008 and have continued into 2009 in response to the economic recession and the credit crisis and their adverse impact on our net sales.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Reductions in interest expense in both the three and nine months ended September 30, 2009, primarily as a result of (i) reductions in
inventory and in other working capital requirements that enabled us to reduce our outstanding bank borrowings, and (ii) lower market rates of interest which determine the rate of interest charged on our bank borrowings.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

A more detailed discussion of our results of operations, and the factors that contributed to the
improvements in our results of operation, in the three and nine months ended September 30, 2009 is set forth in the subsection entitled Results of Operations below.

Accounting Policies and Estimates

General

In
accordance with accounting principles generally accepted in the United States of America (GAAP), we record most of our assets at the lower of cost or fair value. In the case of some of our assets, principally accounts receivable,
inventories and deferred income taxes, we make adjustments to their costs or fair values to arrive at what we expect to be able to collect on outstanding accounts receivables, the amounts at which we expect to be able to sell our inventories and the
amounts of available income tax benefits that we will be able to use to reduce our future income tax liability. Those adjustments are made on the basis of a number of different factors, including judgments or assumptions we make regarding economic
and market conditions and trends and their impact on our financial performance, and those judgments and assumptions are, in turn, based on current information available to us. If those conditions or trends were to change in ways that we did not
expect, then based on our assessment of how those changes will affect the prospects for realizing the values at which we have recorded these assets, we may be required, pursuant to GAAP, to further adjust the carrying values at which we record these
assets for financial reporting purposes. Any resulting downward adjustments are commonly referred to as write-downs in the carrying values of the assets affected by the changed conditions.

It is our practice to establish reserves or allowances against which we are able to charge any downward adjustments or
write-downs to these assets. Examples include an allowance established for uncollectible accounts receivable (sometimes referred to as bad debt reserves) and an allowance for inventory obsolescence. The amounts at which those
allowances are established and maintained are based on our historical experience and also on our assumptions and judgments about economic or market conditions or trends or any other factors that could affect the values at which we had recorded such
assets. We periodically increase or replenish the allowances following write-downs of uncollectible accounts or to take account of increased risks due to adverse changes in economic or market conditions or trends. Increases in the allowances are
effectuated by charges to income or increases in expense in the periods when those allowances are increased. As a result, our judgments and assumptions about market or economic conditions or trends and about their effects on our financial
performance can and will affect not only the amounts at which we record these assets on our balance sheet, but also our results of operations.

The decisions as to the timing of (i) adjustments or write-downs of this nature and (ii) the increases we make to our reserves, also require subjective evaluations or assessments about the
effects and duration of changes in economic or market conditions or trends. For example, it is difficult to predict whether events or changes in economic or market conditions, such as increasing gasoline prices or interest rates or economic
slowdowns, will be of short or long-term duration, and it is not uncommon for it to take some time after the onset of such changes for their full effects on our business to be recognized. Therefore, we make such estimates based on the information
available to us at that time and reevaluate and adjust the reserves and allowances for potential write-downs on a quarterly basis.



12



---

##### Table of Contents

Under GAAP, most businesses also must make estimates or judgments regarding the periods
during which sales are recorded and also the amounts at which they are recorded. Those estimates and judgments will depend on such factors as the steps or actions that a business must take to complete a sale of products or to perform services for a
customer and the circumstances under which a customer would be entitled to return the products or reject or adjust the payment for services rendered to it. Additionally, in the case of a business that grants its customers contractual rights to
return products sold to them, GAAP requires that a reserve or allowance be established for product returns by means of a reduction in the amount at which its sales are recorded, based primarily on the nature, extensiveness and duration of those
rights and its historical return experience.

In making our estimates and assumptions we follow GAAP and accounting practices
applicable to our business that we believe will enable us to make fair and consistent estimates of the carrying values of those assets and to establish adequate reserves or allowances for downward adjustments in those values that we may have to make
in future periods.

Our Critical Accounting Policies

Set forth below is a summary of the accounting policies that we believe are material to an understanding of our financial condition and the
results of operations that are discussed below.

Revenue Recognition and the Allowance for Product Returns. We
recognize revenue from the sale of a product upon its shipment to the customer. Shipping and handling costs that are billed to our customers are included in revenue, and our shipping and handling costs are included in cost of sales. We provide our
customers with limited rights to return products that we sell to them. We establish an allowance for potential returns which reduces the amounts of our reported sales. We estimate the allowance based on historical experience with returns of like
products and current economic and market conditions and trends, which can affect the level at which customers submit products for return.

Accounts Receivable and the Allowance for Doubtful Accounts. In the normal course of business we extend 30 day payment terms to our customers and, due to the seasonality of our business,
during late fall and winter we sometimes grant payment terms of longer duration to those of our customers that have good credit records. We regularly review our customers accounts and estimate the amount of, and establish an allowance for,
uncollectible accounts receivables in each reporting period. The amount of the allowance is based on several factors, including the age of unpaid accounts receivable, a review of significant past due accounts and current economic and market trends
that can affect the ability of our customers to keep their accounts current. Estimates of uncollectible amounts are reviewed periodically to determine if the allowance should be increased, and any increases are recorded in the accounting period in
which the events or circumstances that require such increases become known. For example, if economic or market conditions were to deteriorate further, adversely affecting the ability of customers to make payments to us on a timely basis, it may
become necessary for us to increase the allowance for uncollectible accounts. Since the allowance is increased or replenished by recording a charge which is included in, and has the effect of increasing, selling, general and administrative expenses,
an increase in the allowance will reduce income in the period when the increase is recorded.

Reserve for Excess,
Slow-Moving and Obsolete Inventory. We are a wholesale distributor, and not a manufacturer, of products and all of our inventory consists of finished goods. Inventories are valued at the lower of cost (first-in, first-out) or net realizable
value and that value is reduced by an allowance that we maintain for excess and slowing-moving or obsolete inventories. The amount of the allowance is determined on the basis of historical experience with different product lines and estimates or
assumptions concerning economic and market conditions and trends. If there is an economic downturn or a decline in sales, causing inventories of some product lines to accumulate, it may become necessary for us to increase the allowance. Other
factors that can require increases in the allowance or inventory write downs are reductions in pricing or introduction of new or competitive products by manufacturers; however, due to the relative maturity of the markets in which we operate, usually
these are not significant factors. Increases in this allowance also will cause a decline in operating results as such increases are effectuated by charges against income. Our reserve for excess and obsolete inventory increased to $1,927,000 at
September 30, 2009 from $1,795,000 at September 30, 2008. That increase was attributable primarily to the slowing of sales in 2009, as compared to 2008, as a result of the continuing economic recession and credit crisis and the increasing
unemployment rate in the United States which is continuing to adversely affect consumer confidence and discretionary spending.



13



---

##### Table of Contents

Allowance for Deferred Income Taxes. We record as a deferred tax asset on
our balance sheet an amount equal to the tax credit and tax loss carryforwards and tax deductions (tax benefits) that we believe will be available to us to offset or reduce the amounts of our income taxes in future periods. Under
applicable federal and state income tax laws and regulations, such tax benefits will expire if not used within specified periods of time. Accordingly, the ability to use our deferred tax asset, in its entirety, depends on the taxable income that we
generate during those time periods. At least once a year, we make estimates of our future taxable income that we believe we are likely to generate during those future periods. If we conclude, on the basis of those estimates and the aggregate amount
of the tax benefits available to us, that it is more likely than not that we will be able to fully utilize those tax benefits prior to their expiration, we recognize the deferred tax asset in full on our balance sheet. On the other hand, if we
conclude on the basis of those estimates and the aggregate amount and duration of the tax benefits available to us that it is more likely than not that we will be unable to utilize those tax benefits in their entirety prior to their expiration,
then, we would establish (or increase any existing) valuation allowance to reduce the deferred tax asset on our balance sheet to the amount that we believe we will be able to utilize. That reduction is implemented by recognizing a non-cash charge
that would have the effect of increasing the provision, or reducing any credit, for income taxes that would be recorded in our income statement. At September 30, 2009, the aggregate amount of our net deferred tax asset was approximately
$3,350,000.

Long-Lived Assets and Intangible Assets. Long-lived assets are reviewed for possible impairment at least
annually or if and when events or changes in circumstances indicate that the carrying value of those assets may not be recoverable in full, by comparing the fair value of the long-lived asset to its carrying amount.

Foreign Currency Translation. The financial position and results of operations of our foreign subsidiaries are measured using local
currency as the functional currency. Assets and liabilities of each foreign subsidiary are translated into U.S. dollars at the rate of exchange in effect at the end of each reporting period. Revenues and expenses are translated into
U.S. dollars at the average exchange rate for the reporting period. Foreign currency translation gains and losses not impacting cash flows are credited to or charged against other comprehensive earnings. Foreign currency translation gains and
losses arising from cash transactions are credited to or charged against current earnings.

Derivative Financial
Instruments. We have substantial business operations in Canada and as a result, our sales, earnings, cash flows and financial position can be affected by movements in the Canadian dollar exchange rate. Therefore, we sometimes hedge the net
investment of our foreign operations in Canada by purchasing foreign exchange derivatives, such as purchased put option contracts, to mitigate or hedge the risk of changes in the value of our net investment in our Canadian subsidiary
that can occur as a result of changes in currency exchange rates. As of September 30, 2009, we did not hold any foreign currency derivatives. We do not use financial instruments for trading or other speculative purposes.

Warranty Costs. We generally do not independently warrant the products that we distribute. Instead, in almost all cases, the
manufacturers of the products that we distribute warrant the products and allow us to return defective products, including those that have been returned to us by our customers. However we sell a line of portable and standby generators under a
product supply arrangement which obligates us to provide warranty services for these products and to share the costs of providing those services with the manufacturer. The duration of the warranty for these products is a period of 24 months
following the sale of the product to a retail customer. We established warranty reserves for these products of $409,000 and $555,000 at September 30, 2009 and 2008, respectively. Those amounts were determined on the basis of a number of
factors, including our estimates of future sales of the products that we warrant and our historical and expected future warranty claims experience. In the event changes occur in the conditions or circumstances upon which those assumptions and
estimates were made, it could become necessary for us to increase the reserve by means of a charge to our income in future periods.



14



---

##### Table of Contents

Results of Operations

Net Sales. The following table sets forth and compares our net sales (in thousands of dollars) in the three and nine months ended
September 30, 2009 to our net sales in the same respective periods of 2008:



|                                 |  |                                 |  |         |      |                        |      |          |  |        
|-------------------------------- |  | ------------------------------- |  | ------- | ---- | ---------------------- | ---- | -------- |  | -------
|(Unaudited)                     
|Three Months Ended September 30, |  | Nine Months Ended
September 30,
|Amounts                          |  | % Change 2009 vs. 2008          |  | Amounts |      | % Change 2009 vs. 2008
|2009                             |  | 2008                            |  |         | 2009 |                        | 2008 |         
|$ 29,596                         |  | $34,683                         |  | (14.7)% |      | $85,932                |      | $115,368 |  | (25.5)%

The declines in net sales during the three and nine months ended September 30,
2009 were due primarily to declines in purchases and in the usage of RVs and boats. Those declines were primarily attributable to the worsening of the economic recession and the credit crisis in the United States and Canada during 2009. The economic
recession and credit crisis have combined to reduce disposable income of and confidence among consumers about the future which, in turn, have caused consumers to reduce their purchases and the usage of RVs and boats. As a result, consumers have
reduced their purchases of the products we sell and those reductions, together with the credit crisis, have caused Aftermarket Customers to reduce their product purchases from us.

Gross Profit and Gross Margin. Gross profit is calculated by subtracting the costs of products sold from net sales. Costs of products
sold consist primarily of the amounts paid to manufacturers and suppliers for the products that we purchase for resale, and warehouse and distribution costs, including warehouse labor costs and freight charges. Gross margin is gross profits stated
as a percentage of net sales. The following table compares our gross profits (in thousands of dollars) and our gross margin in the three and nine months ended September 30, 2009 and 2008.



|             |  |                                 |       |   |                                |   |       |      |  |   |        |   |  |   |        |  
|------------ |  | ------------------------------- | ----- | - | ------------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|             |  | Three Months EndedSeptember 30, |       |   | Nine Months EndedSeptember 30, |  
|             |  | 2009                            |       |   | 2008                           |   |       | 2009 |  |   | 2008   |  
|Gross profit |  | $                               | 6,132 |   |                                | $ | 6,197 |      |  | $ | 17,083 |   |  | $ | 22,935 |  
|Gross margin |  |                                 | 20.7  | % |                                |   | 17.9  | %    |  |   | 19.9   | % |  |   | 19.9   | %

The increase in our gross margin in the three months ended September 30, 2009,
as compared to the same three months of 2008, was primarily attributable to (i) a reduction in shipping costs, (ii) reductions in customer discounts and rebates, and (iii) the introduction into the market of additional higher margin
Coast branded products during 2009. In the nine months ended 2009, notwithstanding the nearly 26% decline in net sales, we were able to maintain our gross margin at 19.9% by reducing our costs of sales by an equivalent percentage. That reduction in
our costs of sales was primarily attributable to (i) our implementation of workforce reductions at our warehouse and distribution centers and reductions in employee compensation, (ii) the replacement of our annual dealer show, that was to
have been held in February 2009, with a much less costly on-line virtual dealer show, (iii) reductions in freight costs, discounts and volume rebates, (iv) reductions in rent and in square footage that we obtained under the leases for some
of our warehouse and distribution centers, and (v) the introduction of additional higher margin Coast branded products during 2009. The positive effect of these actions on our gross margins was, however, partially offset by a weakening of the
Canadian dollar, as compared to the U.S. dollar during the first six months of 2009, which increased the costs to our Canadian subsidiary of purchasing products from suppliers in the United States, who are the principal sources of the products
it purchases.



15



---

##### Table of Contents

Selling, General and Administrative Expenses. The following table compares the
selling, general and administrative (SG&A) expenses, in thousands of dollars, that we incurred in the three and nine month periods ended September 30, 2009 to our SG&A expenses in the same respective periods of 2008.



|                                             |  |                                 |       |   |                                |   |       |      |  |   |        |   |  |   |        |  
|-------------------------------------------- |  | ------------------------------- | ----- | - | ------------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                             |  | Three Months EndedSeptember 30, |       |   | Nine Months EndedSeptember 30, |  
|                                             |  | 2009                            |       |   | 2008                           |   |       | 2009 |  |   | 2008   |  
|Selling, general and administrative expenses |  | $                               | 4,707 |   |                                | $ | 6,808 |      |  | $ | 14,794 |   |  | $ | 21,305 |  
|As a percentage of net sales                 |  |                                 | 15.9  | % |                                |   | 19.6  | %    |  |   | 17.2   | % |  |   | 18.5   | %

We reduced our SG&A expenses in absolute dollars, by $2,101,000, or 30.9%, and by
$6,511,000, or 30.6%, in the three and nine months ended September 30, 2009, respectively, as compared to the same respective periods of 2008. In addition, as the above table indicates, despite the declines in net sales so far this year, our
SG&A expenses also declined as a percentage of net sales in both the three and nine months ended September 30, 2009. The reductions in SG&A expenses were primarily attributable to cost cutting measures that we implemented in response to
the economic recession and credit crisis in the latter half of 2008 and that we have continued into 2009, including (i) workforce reductions, (ii) reductions in management salaries and employee wages, and (iii) reductions in selling,
marketing and administrative expenses. It is our intention to undertake additional cost savings measures during the remainder of 2009 and to keep our SG&A expenses at or below current levels at least through the first quarter of 2010.

Other Income (Expense). Other income (expense) consists primarily of interest expense that we incur on borrowings and,
to a lesser extent, foreign currency gains or losses and gains or losses on disposal of assets. The table below provides information, in thousands of dollars, regarding our other income (expense) during the following fiscal periods:



|                             |  |                                 |      |    |                                |   |      |      |  |   |      |    |  |   |        |   
|---------------------------- |  | ------------------------------- | ---- | -- | ------------------------------ | - | ---- | ---- |  | - | ---- | -- |  | - | ------ | --
|                             |  | Three Months EndedSeptember 30, |      |    | Nine Months EndedSeptember 30, |  
|                             |  | 2009                            |      |    | 2008                           |   |      | 2009 |  |   | 2008 |   
|Other income (expense)       |  |                                 |      |    |                                |   |      |      |  |   |      |    |  |   |        |   
|Interest expense             |  | $                               | (140 | )  |                                | $ | (323 | )    |  | $ | (488 | )  |  | $ | (1,182 | ) 
|Other                        |  |                                 | (50  | )  |                                |   | 33   |      |  |   | (179 | )  |  |   | (255   | ) 
|                             |  |                                 |      |    |                                |   |      |      |  |   |      |    |  |   |        |   
|Total                        |  | $                               | (190 | )  |                                | $ | (290 | )    |  | $ | (667 | )  |  | $ | (1,437 | ) 
|As a percentage of net sales |  |                                 | (0.6 | )% |                                |   | (0.8 | )%   |  |   | (0.8 | )% |  |   | (1.3   | )%

Interest expense decreased by $183,000, or 57%, and by $694,000, or 59%, in the three
and nine months ended September 30, 2009, respectively, as compared to the same three and nine months of 2008. These decreases were primarily the result of reductions in our average outstanding bank borrowings and decreases in the rates of
interest charged on those borrowings during the first nine months of this year as compared to the same nine months of 2008. We were able to reduce our bank borrowings primarily as a result of (i) increases in internally generated cash flows in
both the three and nine months ended September 30, 2009, (ii) reductions in inventories and in outstanding accounts receivable primarily due to declines in our sales as a result of the economic recession and credit crisis, and
(iii) reductions in our costs of sales and SG&A expenses as a result of the implementation of costs savings measures, which reduced our needs for borrowings to fund working capital requirements. See Financial Condition, Liquidity and
Capital Resources below. The decreases in the rates of interest we paid on our bank borrowings were primarily due to actions taken by the Federal Reserve Board, in response to the economic recession and credit crisis, to reduce market rates of
interest, which determine the rates of interest we pay on our bank borrowings.

Income Taxes



|                               |  |                                 |      |   |                                |   |      |      |  |   |      |   |  |   |      |  
|------------------------------ |  | ------------------------------- | ---- | - | ------------------------------ | - | ---- | ---- |  | - | ---- | - |  | - | ---- | -
|                               |  | Three Months EndedSeptember 30, |      |   | Nine Months EndedSeptember 30, |  
|                               |  | 2009                            |      |   | 2008                           |   |      | 2009 |  |   | 2008 |  
|                               |  | (Dollars in thousands)          |     
|Income tax provision (benefit) |  | $                               | 333  |   |                                | $ | (611 | )    |  | $ | 446  |   |  | $ | (228 | )
|Effective tax rates            |  |                                 | 27.0 | % |                                |   | 67.8 | %    |  |   | 27.5 | % |  |   | N/M  |  



16



---

##### Table of Contents

Our effective tax rates are affected primarily by the amount of our pre-tax earnings or
losses, the amounts of our expenses that are not deductible for income tax purposes and the amounts of taxable income generated by our foreign subsidiaries, because tax rates in their respective countries vary, sometimes considerably, from income
tax rates in the United States.

Financial Condition, Liquidity and Capital Resources

We finance our working capital requirements for our operations primarily with borrowings under a revolving bank line of credit
and internally generated funds. As we previously reported, in March 2009 we entered into an agreement amending the terms of our revolving bank line of credit, in order to obtain a waiver from the bank lender of a failure to meet a tangible net
worth covenant at December 31, 2008. Among other things, that amendment (i) reduced the maximum amount of our credit line borrowings that can be outstanding at any one time from $40 million to a $25 million or, if less, an amount
equal to 50% of eligible inventory and 80% of eligible accounts receivable, (ii) provides that the bank may reduce the respective percentages of eligible inventory and eligible accounts receivable that determine the maximum amount of our bank
borrowings that may be outstanding at any one time, (iii) substituted, for the annual tangible net worth covenant, a quarterly pretax income covenant, and (iv) increased the interest rate on our credit facility borrowings, effective as of
April 1, 2009, from prime plus 0.25% per annum to prime plus 2.25% per annum, or Libor plus 4% per annum. The amendment also prohibits us from paying cash dividends or repurchasing our shares without the prior consent of the bank
lender. The maturity date of the line of credit, which is May 2010, remains unchanged and as a result, borrowings under the line of credit have been classified as short-term debt at September 30, 2009; whereas, such borrowings were classified
as long term debt as of December 31, 2008.

These amendments makes us more vulnerable to economic downturns and
competitive pressures, because we will have less borrowing capacity to meet our working capital requirements in the event that internally generated cash flow declines, whether as a result of the economic recession or other adverse conditions. In
such an event, it could become necessary for us to reduce our purchases of inventory or take other actions that could adversely affect our results of operations. In addition, there is no assurance that we will be able to meet the pretax income
covenant under the amendment, although we were in compliance with that covenant at September 30, 2009.

On the other
hand, we have reduced our need for and our use of borrowings since December 31, 2008 due primarily to (i) reductions in inventories and reductions in outstanding accounts receivable due primarily to the decline in net sales as a result of,
and the implementation of more stringent customer credit standards in response to, the deterioration in economic conditions, (ii) our success in reducing our costs of sales and SG&A expenses, which reduced our need for borrowings to fund
those expenses and (iii) increases in internally generated cash flow in the nine months ended September 30, 2009 as compared to the same nine months of 2008. As a result, at November 5, 2009, our outstanding bank borrowings totaled
$8,870,000, as compared to $16,966,000 at December 31, 2008. Our bank borrowings are secured by substantially all of our assets, and rank senior in priority to other indebtedness of the Company.

Although we were in compliance, as of September 30, 2009, with all of the financial covenants applicable to our bank line of credit,
due to the continuing economic recession and the credit crisis, there is no assurance that our bank lender will renew or extend our credit line or, even if it is willing to do so, that the costs of and the restrictions on borrowings will not be more
onerous than under the current credit line. As a result, we have begun exploring other possible sources of borrowings, so that our operations will not be adversely affected if the current credit line is not renewed or extended or if the borrowing
costs or restrictions under any renewal or extension are made significantly more onerous. There is no assurance, however, that we will be able to obtain a new credit line or a renewal or extension of the current credit line before its maturity date
in May 2010. See Item 1A  Risk Factors in Part II of this Report below.

Cash Provided by Operations.
Our operations generated positive cash flow of $10,770,000 during the nine months ended September 30, 2009, primarily due to (i) net earnings of $1,176,000, (ii) reductions in inventories and accounts receivable of $5,406,000 and
$435,000, respectively, and (iii) a reduction in other current assets of $2,570,000. At September 30, 2009, our inventories were $25,304,000 as compared to $35,540,000 at September 30, 2008. By comparison, our operations generated
cash of $8,486,000 in the first nine months of 2008, as reductions in inventories and accounts receivable of $9,487,000 and $2,678,000, respectively, were partially offset by the use of cash to reduce accounts payable by $5,000,000 in the nine
months ended September 30, 2008.



17



---

##### Table of Contents

Net Cash Used in Investing Activities. We used cash for investing activities of
$371,000 in the nine months ended September 30, 2009, as compared to using cash of $461,000 in investing activities in the same nine months of 2008. That decrease was primarily attributable to a reduction in capital expenditures to $137,000 in
the first nine months of the current year from $345,000 in the same nine months of 2008.

Net Cash Used in Financing
Activities. Cash used in financing activities consists primarily of our repayments of borrowings under our revolving bank line of credit. In the first nine months of 2009, we used $7,979,000 of cash to make repayments of borrowings under that
line of credit and, to a much lesser extent, on notes payable. By comparison, during the nine months ended September 30, 2008, we used $4,764,000 of cash in financing activities, of which $4,227,000 was used to make repayments on our bank line
of credit and other notes payable and $578,000 of which was used to pay cash dividends to our stockholders.

Debt, Lease
and Other Contractual Obligations. The following table sets forth, by maturity dates, the total of our debt, lease and other contractual obligations, in thousands of dollars, at December 31, 2008:



|                                              |  |       |        |                   |   |                   |  |                   |        |                     |   |       |  |   |      
|--------------------------------------------- |  | ----- | ------ | ----------------- | - | ----------------- |  | ----------------- | ------ | ------------------- | - | ----- |  | - | -----
|Contractual Obligations at December 31, 2008: |  | Total |        | Less thanOne Year |   | One toThree Years |  | Four toFive Years |        | More thanFive Years
|Long-Term debt obligations                    |  | $     | 16,966 |                   | $ |                  |  | $                 | 16,966 |                     | $ |      |  | $ |     
|Capital lease obligations                     |  |       | 247    |                   |   | 135               |  |                   | 112    |                     |   |      |  |   |     
|Operating lease obligations                   |  |       | 22,929 |                   |   | 4,152             |  |                   | 6,967  |                     |   | 4,901 |  |   | 6,909
|Purchase obligations under letters of credit  |  |       |       |                   |   |                  |  |                   |       |                     |   |      |  |   |     
|                                              |  |       |        |                   |   |                   |  |                   |        |                     |   |       |  |   |      
|                                              |  | $     | 40,142 |                   | $ | 4,287             |  | $                 | 24,045 |                     | $ | 4,901 |  | $ | 6,909
|                                              |  |       |        |                   |   |                   |  |                   |        |                     |   |       |  |   |      

Our debt obligations consist primarily of borrowings under our revolving bank line of
credit. The line of credit matures in May 2010 and, therefore, such borrowings are classified as a current liability in our balance sheet at September 30, 2009. It is not possible to calculate future estimated interest payments on those
borrowings predictably, because the amounts of such borrowings fluctuate throughout the year depending on our liquidity needs, which can vary widely primarily due to the seasonality of our business and the effects of prevailing economic conditions
on the demand for and the purchases of our products by customers. Also, the interest rate on those borrowings is determined by reference to the banks prime rate or LIBOR, which also can and often do fluctuate during the year depending
primarily on the monetary policies implemented by the Federal Reserve Board and economic and credit market conditions. Additionally, the formulas for determining the specific interest rate that will apply to such borrowings can change from year to
year. Set forth above, under the caption Financial Condition, Liquidity and Capital Resources are the formulas for determining the interest rates that will apply to those borrowings during remainder of the fiscal year ending
December 31 2009.

Cash Dividends. Prior to November 2008, we were paying quarterly cash dividends to our
stockholders in the amount of $0.07 per share and we paid a total of $578,000 in dividends in the first nine months of 2008. However, in order to maintain cash for operations and reduce the need for bank borrowings, in response to the recession and
credit crisis, we discontinued the payment of dividends in November 2008 and we have no plans to pay cash dividends for the foreseeable future. Additionally, the amendment to our bank line of credit agreement, entered into in March 2009,
prohibits us from paying cash dividends in the future without the prior consent of the bank lender. See Working Capital, Liquidity and Cash Flows above.

Expected Uses and Sources of Funds. We expect our principal requirements and uses for cash during the remainder of 2009 will be primarily to fund operations. We anticipate that we will be able to
fund our cash requirements during that period with borrowings under our revolving credit facility and internally generated funds.

We plan to continue exploring opportunities to increase our sales and improve our profit margins by seeking to establish new product supply relationships that would enable us to increase the products that we source from lower cost, but high
quality, overseas suppliers, primarily in China and other countries in Asia, and to invest in tooling needed for such products. As a result, we may have occasion in the future to use internally generated funds or bank borrowings for these purposes
as well.



18



---

##### Table of Contents

Seasonality and Inflation

Seasonality. Sales of recreational vehicle and boating parts, supplies and accessories are seasonal. We have significantly higher
sales during the six-month period from March through August than we do during the remainder of the year when winter weather conditions result in reductions in the purchase and in the usage of RVs and boats and, therefore, also in the demand for our
products, by consumers. Because a substantial portion of our expenses are fixed, operating income declines and the Company sometimes incurs losses and must rely more heavily on borrowings to fund operating requirements during the period from
September through February when our sales are lower.

Inflation. Generally, we have been able to pass inflationary
price increases on to our customers. However, inflation also may cause or may be accompanied by increases in interest rates and gasoline prices. Such increases, or even the prospect of increases in the price or shortages in the supply of gasoline,
can adversely affect the purchase and usage of RVs and boats, which can result in a decline in the demand for our products.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

Our exposure to market risk with respect to financial instruments is primarily related to changes in interest rates with respect to borrowing activities, which may adversely affect our financial position,
results of operations and cash flows. In seeking to minimize the risks from interest rate fluctuations, we manage exposures through our regular operating and financing activities. The fair value of borrowings under our revolving credit facility
approximate the carrying value of such obligations. As of September 30, 2009, we had outstanding approximately $9.1 million under our revolving credit facility.

We have substantial sales operations in Canada and as a result, our earnings, cash flows and financial position can be affected by movements in the Canadian dollar exchange rate. Consequently, we are
exposed to market risk from foreign currency fluctuations associated with our Canadian operations and our Canadian currency denominated debt. Therefore, on occasion we have, in the past, hedged the net investment of our foreign operations in Canada
by sometimes purchasing foreign exchange derivatives, such as purchased put option contracts, to mitigate the risk of changes in the value of our net investment in our Canadian subsidiary that can occur as a result of changes in currency exchange
rates. As of September 30, 2009, we had no foreign currency derivatives outstanding. We do not use financial instruments for trading or other speculative purposes.

Net Investment Hedges. As described above, we sometimes hedge certain portions of our net investment in our Canadian subsidiary against currency exchange risks, ordinarily by purchasing and holding
derivatives, in the form of foreign currency purchased option contracts. During the nine months ended September 30, 2009, those contracts consisted of $5,000,000 of Canadian dollar hedges that matured on June 30, 2009 and a Canadian dollar
hedge, with a notional value of $1,000,000, that matured on September 1, 2009. We have elected to designate the contracts for special hedge accounting treatment as net investment hedges. Accordingly, these contracts were held at fair value on
our balance sheet with the effective portion of the hedge recorded in Accumulated Other Comprehensive Income. In the first nine months of 2009, we recorded a loss of $329,000 in Accumulated Other Comprehensive Income in respect of the effective
portion of the hedges. There were no material amounts of ineffectiveness recorded during the first nine months of 2009.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Securities Exchange Act of 1934, as amended (the Exchange Act) is recorded, processed,
summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission (the SEC), and that such information is accumulated and communicated to our management, including our Chief
Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, our management recognized that any system of controls and procedures, no
matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as ours are designed to do, and management necessarily was required to apply its judgment in evaluating the cost-benefit
relationship of possible controls and procedures.



19



---

##### Table of Contents

In accordance with SEC rules, an evaluation was performed under the supervision and with the
participation of our Chief Executive Officer and Chief Financial Officer of the effectiveness, as of September 30, 2009, of the Companys disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act). Based on
that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2009, the Companys disclosure controls and procedures were effective to provide reasonable assurance that information required to
be disclosed in our reports that we file under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and that such information is accumulated and communicated to
management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

There was no change in our internal control over financial reporting that occurred during the quarter ended September 30, 2009 that has materially affected, or is reasonably likely to materially
affect, our internal control over financial reporting.



20



---

##### Table of Contents

PART II  OTHER INFORMATION



|ITEM 1A | RISK FACTORS
|------- | ------------

There have
been no material changes in the risk factors that were disclosed in Item 1A, under the caption Risk Factors in Part I of our Annual Report on Form 10-K for our fiscal year ended December 31, 2008 (the 2008
10-K), except as follows:

Our 2008 10-K contains a risk factor, entitled Our business and financial
performance are affected by economic conditions that, among other things, describes the risks that adverse changes in economic conditions can pose for our operating results in the future and the adverse impact that the continuation of the
current economic recession and credit crisis could have on our business. The following two risk factors update and replace that risk factor:

Our business and financial performance are adversely affected by downturns in economic conditions which affect discretionary spending by consumers.

Our sales are dependent primarily on and, as a result our future financial performance will be affected directly by, the purchase and usage,
by consumers, of RVs and boats which, in turn, are dependent on the amount of discretionary income they have and are willing to use to purchase and use RVs and boats. As a result, our sales and future financial performance will be affected primarily
by (i) the amount of discretionary income that consumers have to spend and their confidence about future economic conditions, which determine their ability and willingness to purchase and use RVs and boats; (ii) the availability of and the
interest rates payable on borrowings, which consumers usually need to finance the purchase and the costs of using their RVs and boats, and (iii) the expenses that consumers incur as a result of their use of RVs and boats. As a result, our sales
and financial performance in the past have been, and our future sales and financial performance may be, adversely affected by the following conditions and circumstances:



| |  |  | Economic downturns and recessions, which result in declines in discretionary income and a loss of confidence among consumers about economic conditions
and their own economic well-being and security, which cause them to reduce their purchases and usage of RVs and boats and, therefore, their purchases of the products we sell;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A tightening in the availability and increases in the costs of (i) consumer credit on which consumers rely to supplement their own funds when
purchasing new or used RVs and boats and paying to maintain and to purchase supplies and accessories for their RVs and boats and (ii) bank borrowings on which our Aftermarket Customers depend to meet their working capital requirements,
including the costs of purchasing products from us; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increases in the prices and shortages in the supply of gasoline, which increase the costs and sometimes even the ability and, therefore, the
willingness of consumers to purchase and use RVs and boats.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The current economic recession and credit
crisis could have longer term adverse consequences for our business and future financial performance.

The current
economic recession and credit crisis have led to the closure or bankruptcies of many RV and boating dealers and a number of well-known RV manufacturers which could significantly reduce the size of the RV and boating markets and the number of
Aftermarket Customers who purchase products from us and, therefore, could adversely affect our business and our sales and future financial performance. In addition, the spending, borrowing and savings habits of consumers may change as a result of
the current recession and credit crisis, which could result in a decline in their purchases and usage of RVs and boats and, therefore, in their need for and purchases of the products we sell. Also, owners of RVs and boats may increasingly choose to
purchase the types of RV and boating products that we sell from lower cost sellers, such as mass merchandisers and web-based retailers, instead of from the independent dealers, supply stores and service centers that comprise our Aftermarket
Customers that purchase products from us, which could adversely affect our market share, pricing, and sales revenues and, as a result, our future financial performance.



21



---

##### Table of Contents

The following paragraph is added to and supplements the risk factor, in our 2008 10-K,
entitled We rely heavily on bank borrowings in the operation of our business which makes us more vulnerable to adverse changes in economic conditions:

Our line of credit will mature in May 2010, at which time it will be necessary for us to repay our outstanding bank borrowings, unless we are able to obtain an extension or renewal of that credit
line. If we are unable to get such an extension and renewal, it will be necessary for us to obtain a new credit line from another bank or lender. However, many banks and other lenders have curtailed, or altogether discontinued, asset-based lending
of the type that has been available to us for more than the past 20 years. As a result, there is no assurance that, if necessary, we will succeed in obtaining, by May 2010, a new source of borrowings for our business in an amount sufficient to
continue to fund our working capital and other cash requirements at current levels, if at all. Moreover, even if we succeed in obtaining such financing, the costs and terms thereof could be more onerous than the costs and terms of borrowings under
our existing line of credit. An inability to obtain an extension or renewal of our existing line of credit or to establish a new line of credit with another bank or asset-based lender would have a material adverse effect on our business, financial
condition, results of operations and future prospects.



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

Our 2009 Annual Meeting of Stockholders was held on August 25, 2009. The matters voted on by stockholders at that Meeting consisted of (i) the election of two Class III Directors to the
Companys Board of Directors to serve for a term of three years and until their successors are elected; and (ii) the ratification of the selection of Burr Pilger & Mayer LLP as the Companys independent registered public
accounting firm for fiscal 2009.

Election of Directors. The Board of Directors of the Company nominated Thomas R.
McGuire and Ben A. Frydman for election to the Board of Directors as the Companys Class III Directors to serve for a term of three years and until their successors are elected. Messrs. McGuire and Frydman were the only persons nominated
for election as Class III Directors at the Annual Meeting and, accordingly, their election was uncontested. Set forth below is information regarding the results of the voting on the election of the Class III Directors:



|                  |  |            |  |            |   |  |           |  |            |  
|----------------- |  | ---------- |  | ---------- | - |  | --------- |  | ---------- | -
|NOMINEE           |  | VOTES CAST | 
|                  |  | For        |  | Percent(1) |   |  | Withhold  |  | Percent(1) |  
|Thomas R. McGuire |  | 3,581,651  |  | 85.2       | % |  | 619,795   |  | 14.8       | %
|Ben A. Frydman    |  | 2,972,774  |  | 70.8       | % |  | 1,228,672 |  | 29.2       | %



|(1) | As a percentage of the total number of shares voted in the election of directors.
|--- | ---------------------------------------------------------------------------------

As the election was uncontested, there were no broker non-votes in the election of directors.

Ratification of Selection of Independent Registered Public Accounting Firm. The selection of Burr Pilger & Mayer LLP as the
Companys independent registered public accounting firm for fiscal 2009 was ratified by the Companys stockholders by the following vote:



|           |  |            |  |         |  |            |  |         |  |           
|---------- |  | ---------- |  | ------- |  | ---------- |  | ------- |  | ----------
|VOTES CAST
|For        |  | Percent(1) |  | Against |  | Percent(1) |  | Abstain |  | Percent(1)
|4,178,468  |  | 99.5%      |  | 251     |  |           |  | 22,717  |  | 0.5%      



|(1) | As a percentage of the total number of shares voted on this proposal.
|--- | ---------------------------------------------------------------------

There were no broker non-votes with respect to this proposal.



22



---

##### Table of Contents

|ITEM 6. | EXHIBITS
|------- | --------

(a)
Exhibits.



|           |  |                                                                                                   
|---------- |  | --------------------------------------------------------------------------------------------------
|ExhibitNo. |  | Description of Exhibit                                                                            
|           | 
|31.1       |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|           | 
|31.2       |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|           | 
|32.1       |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|           | 
|32.2       |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



23



---

##### Table of Contents

SIGNATURES

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



|                         |  |  |  |                                     |  |                                                     
|------------------------ |  |  |  | ----------------------------------- |  | ----------------------------------------------------
|                         |  |  |  | THE COAST DISTRIBUTION SYSTEM, INC.
|                         |  |  | 
|Dated: November 16, 2009 |  |  |  | By:                                 |  | /s/    SANDRA A.
KNELL                              
|                         |  |  |  |                                     |  | Sandra A. Knell                                     
|                         |  |  |  |                                     |  | Executive Vice President and Chief Financial Officer



S-1



---

##### Table of Contents

INDEX TO EXHIBITS



|           |  |                                                                                                   
|---------- |  | --------------------------------------------------------------------------------------------------
|ExhibitNo. |  | Description of Exhibit                                                                            
|           | 
|31.1       |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|           | 
|31.2       |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|           | 
|32.1       |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|           | 
|32.2       |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



E-1