##### 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, 2008
| | -------------------------------------------------

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 is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of Indicate accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange
Act, (Check one):

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

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 3, 2008









---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC.

QUARTERLY REPORT ON FORM 10-Q

FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008

TABLE OF CONTENTS



|                                                                                                                                     |  |         
|------------------------------------------------------------------------------------------------------------------------------------ |  | --------
|                                                                                                                                     |  | Page No.
|Part I. Financial Information                                                                                                        |  |         
|                                                                                                                                     | 
|Item 1. Financial Statements                                                                                                         |  |         
|                                                                                                                                     | 
|Condensed Consolidated Interim Balance Sheets at September 30, 2008 (unaudited) and December 31,
2007                                |  | 1       
|                                                                                                                                     | 
|Condensed Consolidated Interim Statements of Operations for the three and nine months ended September 
30, 2008 and 2007 (unaudited) |  | 2       
|                                                                                                                                     | 
|Condensed Consolidated Interim Statements of Cash Flows for the nine months ended September 
30, 2008 and 2007 (unaudited)           |  | 3       
|                                                                                                                                     | 
|Notes to Condensed Consolidated Financial Statements (unaudited)                                                                     |  | 4       
|                                                                                                                                     | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations                                        |  |         
|                                                                                                                                     | 
|Management Overview                                                                                                                  |  | 9       
|Critical Accounting Policies and Estimates                                                                                           |  | 10      
|General                                                                                                                              |  | 10      
|Critical Accounting Policies                                                                                                         |  | 11      
|Results of Operations                                                                                                                |  | 12      
|Financial Condition, Liquidity and Capital Resources                                                                                 |  | 14      
|Seasonality and Inflation                                                                                                            |  | 16      
|Forward Looking Information and Factors that Could Affect Our Future Financial Performance                                           |  | 16      
|                                                                                                                                     | 
|Item 3. Quantitative and Qualitative Disclosures About Market Risk                                                                   |  | 18      
|                                                                                                                                     | 
|Item 4. Controls and Procedures                                                                                                      |  | 19      
|                                                                                                                                     | 
|Part II. Other Information                                                                                                           |  |         
|                                                                                                                                     | 
|Item 1A. Risk Factors                                                                                                                |  | 19      
|                                                                                                                                     | 
|Item 4. Submission of Matters to a Vote of the Security Holders                                                                      |  | 19      
|                                                                                                                                     | 
|Item 6. Exhibits and Reports on Form 8-K                                                                                             |  | 20      
|                                                                                                                                     | 
|Signatures                                                                                                                           |  | S-1     
|                                                                                                                                     | 
|Exhibits                                                                                                                             |  | E-1     
|                                                                                                                                     | 
|Exhibit 31.1 Certifications of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002                           |  |         
|                                                                                                                                     | 
|Exhibit 31.2 Certifications of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002                           |  |         
|                                                                                                                                     | 
|Exhibit 32.1 Certification of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of
2002                            |  |         
|                                                                                                                                     | 
|Exhibit 32.2 Certification of Chief Financial Officer under 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 30,2008 |            |   | December 31,2007
|                                                                                                                                                                             |  |                   | (unaudited | ) |                  |   |       
|ASSETS                                                                                                                                                                       |  |                   |            |   |                  |   |       
|CURRENT ASSETS                                                                                                                                                               |  |                   |            |   |                  |   |       
|Cash                                                                                                                                                                         |  | $                 | 3,255      |   |                  | $ | 790   
|Accounts receivable  net of allowances of $1,375 and $1,504 as of September 30, 2008 and December 31, 2007,
respectively                                                    |  |                   | 12,211     |   |                  |   | 14,889
|Inventories  net of allowances of $1,795 and $2,570 as of September 30, 2008 and December 31, 2007,
respectively                                                            |  |                   | 35,540     |   |                  |   | 45,027
|Other current assets                                                                                                                                                         |  |                   | 4,656      |   |                  |   | 3,890 
|                                                                                                                                                                             |  |                   |            |   |                  |   |       
|Total current assets                                                                                                                                                         |  |                   | 55,662     |   |                  |   | 64,596
|PROPERTY, PLANT, AND EQUIPMENT, NET                                                                                                                                          |  |                   | 3,017      |   |                  |   | 3,444 
|OTHER ASSETS                                                                                                                                                                 |  |                   | 1,326      |   |                  |   | 1,267 
|                                                                                                                                                                             |  |                   |            |   |                  |   |       
|                                                                                                                                                                             |  | $                 | 60,005     |   |                  | $ | 69,307
|                                                                                                                                                                             |  |                   |            |   |                  |   |       
|LIABILITIES                                                                                                                                                                  |  |                   |            |   |                  |   |       
|CURRENT LIABILITIES                                                                                                                                                          |  |                   |            |   |                  |   |       
|Current maturities of long-term obligations                                                                                                                                  |  | $                 | 134        |   |                  | $ | 125   
|Accounts payable                                                                                                                                                             |  |                   | 3,472      |   |                  |   | 8,472 
|Accrued liabilities                                                                                                                                                          |  |                   | 4,079      |   |                  |   | 3,424 
|                                                                                                                                                                             |  |                   |            |   |                  |   |       
|Total current liabilities                                                                                                                                                    |  |                   | 7,685      |   |                  |   | 12,021
|LONG-TERM OBLIGATIONS                                                                                                                                                        |  |                   | 20,543     |   |                  |   | 24,795
|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 4,439,225 shares issued and outstanding at September 30, 2008
and December 31, 2007, respectively |  |                   | 16,081     |   |                  |   | 15,865
|Accumulated other comprehensive income                                                                                                                                       |  |                   | 1,384      |   |                  |   | 2,157 
|Retained earnings                                                                                                                                                            |  |                   | 14,312     |   |                  |   | 14,469
|                                                                                                                                                                             |  |                   |            |   |                  |   |       
|                                                                                                                                                                             |  |                   | 31,777     |   |                  |   | 32,491
|                                                                                                                                                                             |  |                   |            |   |                  |   |       
|                                                                                                                                                                             |  | $                 | 60,005     |   |                  | $ | 69,307
|                                                                                                                                                                             |  |                   |            |   |                  |   |       

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 OPERATIONS

Three and Nine Months Ended September 30,

(Unaudited)

(Dollars in thousands, except per share data)



|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|-------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                             |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                             |  | 2008                            |        |   | 2007                           |   |        | 2008 |  |   | 2007    |  
|Net sales                                    |  | $                               | 34,683 |   |                                | $ | 43,173 |      |  | $ | 115,368 |   |  | $ | 137,638 |  
|Cost of sales, including distribution costs  |  |                                 | 28,486 |   |                                |   | 34,757 |      |  |   | 92,433  |   |  |   | 111,305 |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Gross profit                                 |  |                                 | 6,197  |   |                                |   | 8,416  |      |  |   | 22,935  |   |  |   | 26,333  |  
|Selling, general and administrative expenses |  |                                 | 6,808  |   |                                |   | 6,582  |      |  |   | 21,305  |   |  |   | 21,809  |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Operating income (loss)                      |  |                                 | (611   | ) |                                |   | 1,834  |      |  |   | 1,630   |   |  |   | 4,524   |  
|Other income (expense)                       |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Interest                                     |  |                                 | (323   | ) |                                |   | (485   | )    |  |   | (1,182  | ) |  |   | (1,723  | )
|Other                                        |  |                                 | 33     |   |                                |   | (5     | )    |  |   | (255    | ) |  |   | (102    | )
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                             |  |                                 | (290   | ) |                                |   | (490   | )    |  |   | (1,437  | ) |  |   | (1,825  | )
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Earnings (loss) before income taxes          |  |                                 | (901   | ) |                                |   | 1,344  |      |  |   | 193     |   |  |   | 2,699   |  
|Income tax provision (benefit)               |  |                                 | (611   | ) |                                |   | 510    |      |  |   | (228    | ) |  |   | 992     |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Net earnings (loss)                          |  | $                               | (290   | ) |                                | $ | 834    |      |  | $ | 421     |   |  | $ | 1,707   |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Basic earnings (loss) per share              |  | $                               | (0.07  | ) |                                | $ | 0.19   |      |  | $ | 0.09    |   |  | $ | 0.39    |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Diluted earnings (loss) per share            |  | $                               | (0.07  | ) |                                | $ | 0.18   |      |  | $ | 0.09    |   |  | $ | 0.38    |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Dividends per common share                   |  | $                               | 0.03   |   |                                | $ | 0.07   |      |  | $ | 0.13    |   |  | $ | 0.21    |  
|                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  

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

Nine months ended September 30,

(Unaudited)

(Dollars in thousands)



|                                                                                    |  |      |          |   |      |   |          |  
|----------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | - | -------- | -
|                                                                                    |  | 2008 |          |   | 2007 |  
|Cash flows from operating activities:                                               |  |      |          |   |      |   |          |  
|Net earnings                                                                        |  | $    | 421      |   |      | $ | 1,707    |  
|Adjustments to reconcile net earnings to net cash provided by operating activities: |  |      |          |   |      |   |          |  
|Depreciation and amortization                                                       |  |      | 721      |   |      |   | 667      |  
|Stock-based Compensation expense                                                    |  |      | 175      |   |      |   | 153      |  
|Equity in net earnings of affiliated companies, net of distributions                |  |      | 34       |   |      |   | 34       |  
|Gain (Loss) on sale of property and equipment                                       |  |      | 81       |   |      |   | (3       | )
|Changes in assets and liabilities:                                                  |  |      |          |   |      |   |          |  
|Accounts receivable                                                                 |  |      | 2,678    |   |      |   | (593     | )
|Inventories                                                                         |  |      | 9,487    |   |      |   | 1,782    |  
|Other current assets                                                                |  |      | (766     | ) |      |   | 2,205    |  
|Accounts payable                                                                    |  |      | (5,000   | ) |      |   | (3,621   | )
|Accrued liabilities                                                                 |  |      | 655      |   |      |   | 390      |  
|                                                                                    |  |      |          |   |      |   |          |  
|Total adjustments                                                                   |  |      | 8,065    |   |      |   | 1,014    |  
|                                                                                    |  |      |          |   |      |   |          |  
|Net cash provided by operating activities                                           |  |      | 8,486    |   |      |   | 2,721    |  
|Cash flows from investing activities:                                               |  |      |          |   |      |   |          |  
|Capital expenditures                                                                |  |      | (345     | ) |      |   | (1,443   | )
|Proceeds from sale of property and equipment                                        |  |      | 1        |   |      |   | 10       |  
|Change in other assets                                                              |  |      | (117     | ) |      |   | 141      |  
|                                                                                    |  |      |          |   |      |   |          |  
|Net cash used in investing activities                                               |  |      | (461     | ) |      |   | (1,292   | )
|Cash flows from financing activities:                                               |  |      |          |   |      |   |          |  
|Borrowings under notes payable and line-of-credit agreements                        |  |      | 134,761  |   |      |   | 170,239  |  
|Repayments under notes payable and line-of-credit agreements                        |  |      | (138,988 | ) |      |   | (171,819 | )
|Issuance of common stock pursuant to employee stock option and purchase plans       |  |      | 42       |   |      |   | 430      |  
|Dividends paid                                                                      |  |      | (578     | ) |      |   | (930     | )
|Retirement of common stock                                                          |  |      | (1       | ) |      |   | (485     | )
|                                                                                    |  |      |          |   |      |   |          |  
|Net cash used in financing activities                                               |  |      | (4,764   | ) |      |   | (2,565   | )
|Effect of exchange rate changes on cash                                             |  |      | (796     | ) |      |   | 1,290    |  
|                                                                                    |  |      |          |   |      |   |          |  
|NET INCREASE IN CASH                                                                |  |      | 2,465    |   |      |   | 154      |  
|Cash beginning of period                                                            |  |      | 790      |   |      |   | 721      |  
|                                                                                    |  |      |          |   |      |   |          |  
|Cash end of period                                                                  |  | $    | 3,255    |   |      | $ | 875      |  
|                                                                                    |  |      |          |   |      |   |          |  

The accompanying notes are an integral part of these statements.



3



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS



|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 the Companys financial position as of September 30, 2008 and the
results of its operations and cash flows for the three and nine month periods ended September 30, 2008 and 2007. The accounting policies followed by us 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, 2007.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2. | The Companys business is seasonal and its results of operations for the three and nine month periods ended September 30, 2008 and 2007 are not necessarily indicative of
the results to be expected in any other interim period during, or for the full year ending, December 31, 2008. 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 stock options (using the treasury
stock method). Potentially dilutive securities are excluded from the computation if their effect is anti-dilutive. For the three months ended September 30, 2008 all 597,333 of the Companys outstanding options were excluded from the
computation of diluted earnings per share because the Company incurred a loss for the period and the inclusion of those options would be anti-dilutive. For the nine months ended September 30, 2008 482,000 options were excluded from the
computation of diluted earnings per share because their exercise prices were greater than the average market price of the Companys stock during that period. For the three and nine months ended September 30, 2007, 342,000 and 286,000
shares of common stock 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 market price of the Companys common stock during those
periods.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                    |  |                                |       |                               |      |   |       |  |      |       |  |   |      
|--------------------------------------------------- |  | ------------------------------ | ----- | ----------------------------- | ---- | - | ----- |  | ---- | ----- |  | - | -----
|                                                    |  | Three MonthsEndedSeptember 30, |       | Nine MonthsEndedSeptember 30,
|                                                    |  | 2008                           |       |                               | 2007 |   | 2008  |  | 2007
|                                                    |  | (In thousands)                
|Numerator:                                          |  |                                |       |                               |      |   |       |  |      |       |  |   |      
|Net earnings (loss)                                 |  | $                              | (290  | )                             |      | $ | 834   |  | $    | 421   |  | $ | 1,707
|Denominator:                                        |  |                                |       |                               |      |   |       |  |      |       |  |   |      
|Weighted average shares outstanding                 |  |                                | 4,448 |                               |      |   | 4,431 |  |      | 4,445 |  |   | 4,425
|Dilutive effect of stock options                    |  |                                |      |                               |      |   | 93    |  |      | 39    |  |   | 113  
|                                                    |  |                                |       |                               |      |   |       |  |      |       |  |   |      
|Denominator for diluted net income (loss) per share |  |                                | 4,448 |                               |      |   | 4,524 |  |      | 4,484 |  |   | 4,538
|                                                    |  |                                |       |                               |      |   |       |  |      |       |  |   |      



|4. | The Company leases its corporate offices, warehouse facilities and data processing equipment. Those leases are classified as operating leases as they do not meet the capitalization
criteria of SFAS No. 13. 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)
|2008 (remaining three months) |  | $              | 1,118 
|2009                          |  |                | 4,230 
|2010                          |  |                | 3,652 
|2011                          |  |                | 3,189 
|2012                          |  |                | 2,531 
|Thereafter                    |  |                | 9,660 
|                              |  |                |       
|                              |  | $              | 24,380
|                              |  |                |       



4



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



|5 | The Company has 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 MonthsEnded September 30, |        | Nine MonthsEnded September 30,
|       |  | 2008                            |        | 2007                           |   | 2008   |  | 2007
|       |  | (In thousands)                 
|USA    |  | $                               | 25,383 |                                | $ | 31,843 |  | $    | 82,620  |  | $ | 102,549
|Canada |  |                                 | 9,300  |                                |   | 11,330 |  |      | 32,748  |  |   | 35,089 
|Other  |  |                                 |       |                                |   |       |  |      |        |  |   |       
|       |  |                                 |        |                                |   |        |  |      |         |  |   |        
|       |  | $                               | 34,683 |                                | $ | 43,173 |  | $    | 115,368 |  | $ | 137,638
|       |  |                                 |        |                                |   |        |  |      |         |  |   |        



|6. | Comprehensive Earnings.
|-- | -----------------------



|                                                              |  |                                |      |                               |      |   |       |  |   |      |   |  |   |      
|------------------------------------------------------------- |  | ------------------------------ | ---- | ----------------------------- | ---- | - | ----- |  | - | ---- | - |  | - | -----
|                                                              |  | Three MonthsEndedSeptember 30, |      | Nine MonthsEndedSeptember 30,
|                                                              |  | 2008                           |      |                               | 2007 |   | 2008  |  |   | 2007
|                                                              |  | (In thousands)                
|Net earnings (loss)                                           |  | $                              | (290 | )                             |      | $ | 834   |  | $ | 421  |   |  | $ | 1,707
|Change in accumulated foreign currency translation adjustment |  |                                | (528 | )                             |      |   | 746   |  |   | (773 | ) |  |   | 1,488
|                                                              |  |                                |      |                               |      |   |       |  |   |      |   |  |   |      
|Comprehensive earnings (loss)                                 |  | $                              | (818 | )                             |      | $ | 1,580 |  | $ | (352 | ) |  | $ | 3,195
|                                                              |  |                                |      |                               |      |   |       |  |   |      |   |  |   |      



|7. | Stock Based Compensation. Effective January 1, 2006, the Company adopted the provisions of Financial Accounting Standards Board Statement 123R, Share-Based Payment
(SFAS 123R) which requires entities that grant stock options or other equity compensation awards to employees to recognize, for financial reporting purposes, the fair value of those options and shares as compensation cost over their
respective service (vesting) periods. SFAS 123R provides for, and the Company has elected to adopt, the modified prospective application method of recognizing such compensation costs, pursuant to which equity compensation is comprised of
(i) compensation expense for all share-based awards granted prior to, but not yet vested as of January 1, 2006, based on their grant date fair values estimated in accordance with the original provisions of SFAS No. 123, and
(ii) compensation cost for all share-based awards granted subsequent to December 31, 2005, based on their grant date fair values estimated in accordance with the provisions of SFAS 123(R). The Companys stock option compensation
expense was $45,000 and $55,000 for the quarters ended September 30, 2008 and 2007, respectively and $175,000 and $153,000 for the nine months ended September 30, 2008 and 2007, respectively.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | In 1997 the Company adopted an Employee Stock Purchase Plan to encourage employees to purchase shares of our common stock and, thereby, become stockholders of the Company. A total
of 400,000 shares of the Companys common stock were reserved for issuance under this Plan. The Plan was available to all full-time employees (other than employees that own 5% or more of our outstanding shares of common stock) and participation
was voluntary. Employees who desired to participate in that Plan could elect to do so at the beginning of an annual purchase period, at which time they were required to authorize payment for the shares they desired to purchase under the
Plan by payroll deductions to be made ratably over the annual purchase period. The price at which shares were sold under the Plan was 85% of the market price of the Companys shares, either at the beginning of the purchase period, or at the end
of the purchase period, whichever was lower which was determined at the end of the purchase period. At that time the participating employees had the option of having their withholdings applied to purchase shares under the Plan or withdrawing from
the Plan, in which case their accumulated payroll deductions would be refunded. The Plan expired in 2007 and no additional shares may be sold under the Plan.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



5



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



For purposes of SFAS 123R, the fair value of each option is 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 issued in the periods indicated below:



|                         |  |                                |   |  |         |  
|------------------------ |  | ------------------------------ | - |  | ------- | -
|                         |  | Nine Months EndedSeptember 30, |  
|                         |  | 2008                           |   |  | 2007    |  
|Stock Option Plans:      |  |                                |   |  |         |  
|Expected volatility      |  | 42                             | % |  | 46      | %
|Risk free interest rates |  | 2.6                            | % |  | 4.5     | %
|Expected dividend yields |  | 5.4                            | % |  | 3.6     | %
|Expected lives           |  | 3 years                        |   |  | 4 years |  
|Stock Purchase Plan(1)   |  |                                |   |  |         |  
|Expected volatility      |  | N/A                            |   |  | 40      | %
|Risk free interest rates |  | N/A                            |   |  | 4.90    | %
|Expected dividend yields |  | N/A                            |   |  | 3.6     | %
|Expected lives           |  | N/A                            |   |  | 1 year  |  

|                                                                                                                                                       |  |  |  | 
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  |  |  | 
|(1)    As noted above, the Stock Purchase Plan expired in 2007 and, therefore, no stock based compensation awards were granted under the Plan in 2008.

Expected volatilities are based on the historical volatility of the Companys common stock. The risk free
interest rate is based upon market yields for United States Treasury debt securities. The expected dividend yield is based upon the Companys current dividend policy and the fair market value of the Companys shares at the end of the
quarter. 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.

In August 2008, the Companys shareholders approved the 2008 Equity Incentive Plan (the 2008 Plan), which set aside 300,000 shares of Common Stock for the grant 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 equity incentives, 300,000 shares of the Companys common stock; plus an additional
41,500 shares, which number was equal to the number of shares then available for the grant of new options under the Companys existing stock incentive plans. At the same time, those 41,500 shares ceased to be issuable. Options to purchase a
total of 8,000 shares of our common stock granted under the 2008 Plan were outstanding at September 30, 2008. Options to purchase 589,333 shares of our common stock granted under previous plans were outstanding at September 30, 2008.

The following table summarizes stock option activity during the nine month periods ended September 30, 2008 and 2007:



|                                  |  |         |   |  |                               |      |                                          |           |                         |   |       
|--------------------------------- |  | ------- | - |  | ----------------------------- | ---- | ---------------------------------------- | --------- | ----------------------- | - | ------
|                                  |  | Shares  |   |  | Weighted-AverageExercisePrice |      | Weighted-AverageRemainingContractualTerm |           | 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
|                                  |  |         |   |  |                               |      |                                          |           |                         |   |       



6



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



|                                  |  |         |   |  |                               |      |                                          |           |                         |   |        
|--------------------------------- |  | ------- | - |  | ----------------------------- | ---- | ---------------------------------------- | --------- | ----------------------- | - | -------
|                                  |  | Shares  |   |  | Weighted-AverageExercisePrice |      | Weighted-AverageRemainingContractualTerm |           | AggregateIntrinsicValue
|Outstanding at December 31, 2006  |  | 437,333 |   |  | $                             | 5.16 |                                          |           |                         |   |        
|Granted                           |  | 158,000 |   |  |                               | 8.16 |                                          |           |                         |   |        
|Exercised                         |  | (93,000 | ) |  |                               | 3.19 |                                          |           |                         |   |        
|Forfeited                         |  | (14,000 | ) |  |                               | 5.06 |                                          |           |                         |   |        
|                                  |  |         |   |  |                               |      |                                          |           |                         |   |        
|Outstanding at September 30, 2007 |  | 488,333 |   |  | $                             | 6.51 |                                          | 5.2 years |                         | $ | 444,365
|Exercisable at September 30, 2007 |  | 133,833 |   |  | $                             | 4.35 |                                          | 4.6 years |                         | $ | 331,705

The aggregate intrinsic value in each of the tables above represents the total pre-tax intrinsic value (the
aggregate difference between the closing stock price of the Companys common stock on September 30, 2008 or 2007, respectively, and the exercise price 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, 2008 or 2007, respectively. The total pre-tax intrinsic value of options exercised during the nine months ended September 30, 2008 and 2007 was $0 and $276,878, respectively.

The weighted average grant-date fair value of options granted during the nine month periods ended September 30, 2008 and 2007 was $1.33 and $2.57
respectively.

A summary of the status of the Companys nonvested options as of September 30, 2008 and 2007, and changes during the nine month
periods ended September 30, 2008 and 2007, is presented below:



|                                |  |          |   |  |                              |     
|------------------------------- |  | -------- | - |  | ---------------------------- | ----
|                                |  | Shares   |   |  | WeightedAverageExercisePrice
|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
|                                |  |          |   |  |                              |     



|                                |  |         |   |  |                              |     
|------------------------------- |  | ------- | - |  | ---------------------------- | ----
|                                |  | Shares  |   |  | WeightedAverageExercisePrice
|Nonvested at December 31, 2006  |  | 248,000 |   |  | $                            | 2.42
|Granted                         |  | 158,000 |   |  |                              | 2.58
|Vested                          |  | (39,000 | ) |  |                              | 2.92
|Forfeited                       |  | (12,500 | ) |  |                              | 2.18
|                                |  |         |   |  |                              |     
|Nonvested at September 30, 2007 |  | 354,500 |   |  | $                            | 2.44
|                                |  |         |   |  |                              |     

As of September 30, 2008 and 2007, there was $465,429 and $575,322, respectively, of total unrecognized
compensation cost related to nonvested options granted under the Companys option plans. That cost is expected to be recognized over a weighted average period of 2.4 years in 2008 and 2.8 years in 2007.



|8. | Recent Accounting Pronouncements
|-- | --------------------------------

In September 2006, the FASB issued
Statement of Financial Accounting Standards No. 157, Fair Value Measurements (SFAS 157). SFAS 157 provides a new single authoritative definition of fair value and provides



7



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



enhanced guidance for measuring the fair value of assets and liabilities and requires additional disclosures related to the extent to which companies measure
assets and liabilities at fair value, the information used to measure fair value, and the effect of fair value measurements on earnings. SFAS 157 was to have become effective for us as of January 1, 2008. However, at its February 6, 2008
meeting, the FASB decided to defer, for one year, the effective date of SFAS No 157 for all non-financial assets and non-financial liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring
basis (that is, at least annually).

In February 2007, the FASB issued Statement of Financial Accounting Standards No. 159, The Fair Value
Option of Financial Assets and Liabilities (SFAS 159). SFAS 159 provides entities with the option to report selected financial assets and liabilities at fair value. Business entities adopting SFAS 159 will report unrealized gains and
losses in earnings at each subsequent reporting date on items for which fair value option has been elected. SFAS 159 established presentation and disclosure requirements designed to facilitate comparisons between entities that choose different
measurement attributes for similar types of assets and liabilities. SFAS 159 requires additional information that will help investors and other financial statements users to understand the effect on an entitys earnings of its choice to use
fair value measure of its financial assets and liabilities. SFAS 159 is effective for fiscal years beginning after November 15, 2007, with earlier adoption permitted. The adoption of SFAS 159 on January 1, 2008 did not have any material
effect on our consolidated financial position, results of operation and cash flows.

In December
2007, the FASB issued Statement of Financial Accounting Standards No. 141 (revised 2007) (SFAS NO. 141R), Business Combinations. SFAS No. 141 (R) will change accounting for business combinations. Under SFAS 141(R) ,
an acquiring entity will be required to recognize all the assets acquired and liabilities assumed in a business acquisition transaction at the acquisition-date fair value with limited exceptions. SFAS No. 141(R) also will change the accounting
treatment and disclosures for certain specific items in a business combination. SFAS No. 141® applies prospectively to business combinations for which the acquisition date is on or
after the beginning g of the first annual reporting period beginning on or after December 31, 2008. SFAS No. 141(R) will have an impact on accounting for business combination once adopted, but the effect is dependent upon acquisitions that
are effectuated after its effect date.

In December 2007, the FASB issued Statement of Financial Accounting Standards No. 160 (SFAS No. 160)
Noncontrolling Interests in Consolidated Financial Statements An Amendment of ARB No. 51. SFAS No. 160 establishes new accounting and reporting standards for the non-controlling interest in a subsidiary and for the
deconsolidation of a subsidiary. SFAS No. 160 is effective for fiscal years beginning on or after December 15, 2008. The Company is currently assessing the impact that adoption of SFAS No. 160 may have on our consolidated financial
statements.

In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities (SFAS 161). This
statement will require enhanced disclosures about derivative instruments and hedging activities to enable investors to better understand their effects on an entitys financial position, financial performance and cash flows. It is effective for
financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged. Management is currently assessing any impact that adoption of SFAS 161 may have on our financial results.

In June 2008, the FASB issued a FASB Staff Position (FSP) on the FASBs Emerging Issues Task Force (EITF) Issue No. 03-06-1, Determining
Whether Instruments Granted in Share-Based Payment Transactions are Participating Securities, (FSP EITF 03-06-1). This FSP addresses whether instruments granted in Share-based payment transactions are participating securities prior to vesting
and, therefore, need to be included in the earnings allocation in computing earnings per share (EPS) under the two-class method described in SFAS No. 128, Earnings Per Share. It affects entities that accrue or pay nonforfeitable cash
dividends on share-based payment awards during the awards service FSP EITF 03-06-1 is effective for fiscal years beginning after December 15, 2008 and interim periods within those fiscal years and will require a retrospective adjustment
to all prior period EPS. We are currently evaluating the impact this FSP will have on our calculation and presentation of EPS.



8



---

##### Table of Contents

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

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 14,000 products and serve more than 12,000 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). Our sales are affected primarily by (i) usage of RVs and boats by the consumers to whom After-Market Customers sell our products, because such usage affects the consumers needs for an purchases of
replacement parts, repair services and supplies, 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

The usage and the purchase, by
consumers, of RVs and boats depend, in large measure, upon the extent of discretionary income and credit available to consumers, the availability and prices of gasoline, prevailing interest rates and their confidence about economic conditions. As a
result, recessionary conditions, a tightening of available credit or increases in prevailing interests rates and increases in gasoline prices often lead to declines in the purchase and, to a somewhat lesser extent, in the usage, of RVs and boats,
because these conditions increase the consumers costs of purchasing, and the costs and difficulties of using, their RVs and boats. Weather conditions also can affect our operating results, because unusually severe or extended winter weather
conditions can reduce the usage of RVs and boats for periods extending beyond the ordinary winter months or to regions that ordinarily encounter milder winter weather conditions and can cause period-to-period fluctuations in our sales and financial
performance. As a result, our sales and operating results can be, and in the past have been, affected by recessionary economic conditions, shortages in the supply or increases in the prices of gasoline, tightening in the availability of credit to
consumers, increases in interest rates, and unusually adverse weather conditions. A combination of worsening economic conditions, increases in the prices of gasoline, and a tightening of consumer credit resulted in a significant decline in consumer
confidence and adversely affected our operating results in fiscal 2008.

Overview of Operating Results Three and Nine Months Ended
September 30, 2008 vs. Three and Nine Months Ended September 30, 2007

Set forth below is financial data that provides a
comparison of our results of operations for the three and nine months ended September 30, 2008 to the results of operations for the same respective periods of 2007. The data is presented in thousands of dollars (except for per share data).



|                                              |  |                                                  |        |                               |      |   |        |  |   |         |   |  |   |        
|--------------------------------------------- |  | ------------------------------------------------ | ------ | ----------------------------- | ---- | - | ------ |  | - | ------- | - |  | - | -------
|                                              |  | Three Months EndedSeptember 30,                  |        | Nine Months EndedSeptember30,
|                                              |  | 2008                                             |        |                               | 2007 |   | 2008   |  |   | 2007   
|                                              |  | (Dollars in thousands, except per share amounts)
|Net Sales                                     |  | $                                                | 34,638 |                               |      | $ | 43,173 |  | $ | 115,368 |   |  | $ | 137,638
|Gross profit                                  |  |                                                  | 6,197  |                               |      |   | 8,416  |  |   | 22,935  |   |  |   | 26,333 
|Selling, general and administrative expenses  |  |                                                  | 6,808  |                               |      |   | 6,582  |  |   | 21,305  |   |  |   | 21,809 
|Operating income (loss)                       |  |                                                  | (611   | )                             |      |   | 1,834  |  |   | 1,630   |   |  |   | 4,524  
|Earnings (loss) before income taxes           |  |                                                  | (901   | )                             |      |   | 1,344  |  |   | 193     |   |  |   | 2,699  
|Income tax provision (benefit)                |  |                                                  | (611   | )                             |      |   | 510    |  |   | (228    | ) |  |   | 992    
|Net earnings (loss)                           |  |                                                  | (290   | )                             |      |   | 834    |  |   | 421     |   |  |   | 1,707  
|Net earnings (loss) per common share diluted |  | $                                                | (0.07  | )                             |      | $ | 0.18   |  | $ | 0.09    |   |  | $ | 0.38   

The operating and net losses, and the net loss per diluted share, in the three months ended
September 30, 2008, and the declines in operating income and net earnings and net earnings per diluted share in the nine months ended September 30, 2008, were primarily attributable to a substantial decline in purchases and in the usage by
consumers of RVs and boats which, in turn, led to declines in the demand for the products we sell. We believe that these declines were primarily due to increases in the price of gasoline to record levels, a worsening of economic conditions and a



9



---

##### Table of Contents

tightening in the availability of consumer credit for purchases of RVs and boats, which has led to declines in consumer confidence and discretionary income.

Critical 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
cost or fair values to arrive at what we expect to be able to collect on outstanding accounts receivables, the amounts for which we expect to be able to sell our inventories and the amounts of available tax deductions 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 trends or conditions 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 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 those 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. Those allowances are periodically increased to replenish the allowances following write-downs of uncollectible accounts or to take
account of increased risks due to changes in economic or market conditions or trends. Increases in the allowances are effectuated by charges to income or increases in expense in our statements of operations in the periods when those allowances are
increased. As a result, our judgments or 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, management makes such estimates based upon the information available at that time and reevaluates and adjusts its reserves and allowances for potential write-downs on a quarterly basis.

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 value 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.



10



---

##### Table of Contents

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 in accordance with EITF No. 00-10. 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 allowanced 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 product returns.

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 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 amounts, 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 the financial condition of customers or economic
or market conditions were to deteriorate, adversely affecting their ability to make payments to us on a timely basis, increases in the allowance may be required. 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.

Inventory and Reserve for Excess and Obsolete Inventory. We are a wholesale distributor, and not a manufacturer of products and, therefore, all of
our inventory consist of finished good. Inventories are valued at the lower of cost (first-in, first-out) or net realizable value and that value is reduced by an allowance 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, estimates or assumptions concerning future economic and market conditions and estimates of future sales. If there is an economic downtown or a decline in
sales, causing inventories of some product lines to accumulate, it may become necessary 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 the company operates, usually theses 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. At September 30, 2008 and December 31, 2007, our reserve for excess and obsolete inventory was $1,795,000 and $2,570,000, respectively.

Allowance for Deferred Income Taxes.We record as a deferred tax asset on our balance sheet tax deductions that can be applied
in future periods to offset or reduce our future income tax liability. At September 30, 2008, the aggregate amount of that deferred tax asset was approximately $2.3 million. Under applicable federal and state income tax laws and regulations,
tax deductions will expire if not used within specified periods of time. Accordingly, the ability to use this deferred tax asset depends on the taxable income that we are able to generate during those time periods. We have made a judgment, based on
historical experience and current and anticipated market and economic conditions and trends, that it is more likely than not that we will be able to generate taxable income in future years sufficient to fully use the deferred tax asset that is
recorded in our financial statements However, if due to future events or circumstances, such as an economic downturn that might adversely affect our operating results, we subsequently come to a different conclusion regarding our ability to fully
utilize this asset, we would create a valuation allowance in order to reduce the amount at which we record the deferred tax asset. The creation of such an allowance would be effectuated by an increase in the provision (or a reduction in the credit)
for income taxes in our statement of income, which would have the effect of reducing our income in the fiscal period in which such provision is recorded. We have determined that, as of September 30, 2008, no valuation allowance was required.

Long-lived 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, based on standards established by SFAS No. 142, by comparing the fair value of the long-lived asset to its carrying amount.



11



---

##### Table of Contents

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 then 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.

Stock Based
Compensation. We adopted the provisions of Financial Accounting Standards Board Statement (SFAS) No. 123R, Share-Based Payment (SFAS 123R) effective on January 1, 2006. SFAS 123R established standards in
accounting for transactions in which an entity exchanges its equity instruments for goods or services, such as the options issued under the Companys Equity Incentive Plan. SFAS 123R provides for, and we elected to adopt, the modified
prospective method for applying SFAS 123R. Under that method, we began recognizing compensation costs on January 1, 2006 for the fair value of (i) all share based award grants made on or after such date and (ii) the portion of
pre-existing awards for which the requisite service had not been rendered as of January 1, 2006, in each case based on the grant-date fair value of those awards calculated under SFAS 123R for pro forma disclosures.

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 began selling 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 a reserve for possible warranty claims on these products, the amounts of which were approximately $555,000 at September 30, 2008 and $553,000 at December 31, 2007. In the event that the
assumptions and estimates on which the amount of the reserve was determined later prove to be incorrect due to increases in the number or the dollar amounts of the warranty claims we receive, it could become necessary for us to increase the reserve
by means of a charge to our income. Increases in sales of these products in the future also may require us to increase our warranty reserve.

Results of Operations

Net Sales



|                                 |  |                                 |  |               |  |                       |  |          |  |        
|-------------------------------- |  | ------------------------------- |  | ------------- |  | --------------------- |  | -------- |  | -------
|Three Months Ended September 30, |  | Nine Months Ended September 30,
|Amounts                          |  | % Change                        |  | Amounts       |  | % Change2008 vs. 2007
|2008                             |  | 2007                            |  | 2008 vs. 2007 |  | 2008                  |  | 2007     | 
|(Unaudited)                     
|$ 34,683                         |  | $43,173                         |  | (19.7)%       |  | $115,368              |  | $137,638 |  | (16.2)%

The decreases in net sales during the three and nine months ended September 30, 2008 were due
primarily to a continuing slowdown in purchases and usage for RVs and boats and, therefore, also in purchases of the products we sell. That slowdown, we believe, was primarily attributable to a further downturn in the economy, a tightening in the
availability of consumer credit needed to purchase RVs and boats, and record-high gasoline prices, all of which led to declines in consumer confidence and discretionary spending in both the three and nine months ended September 30, 2008.



12



---

##### Table of Contents

Gross Margin



|             |  |                                 |       |   |                                |   |       |      |  |   |        |   |  |   |        |  
|------------ |  | ------------------------------- | ----- | - | ------------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|             |  | Three MonthsEnded September 30, |       |   | Nine MonthsEnded September 30, |  
|             |  | 2008                            |       |   | 2007                           |   |       | 2008 |  |   | 2007   |  
|             |  | (In thousands)                  |      
|Gross Profit |  | $                               | 6,197 |   |                                | $ | 8,416 |      |  | $ | 22,935 |   |  | $ | 26,333 |  
|Gross Margin |  |                                 | 17.9  | % |                                |   | 19.5  | %    |  |   | 19.9   | % |  |   | 19.1   | %

Gross profit is calculated by subtracting the cost of products sold from net sales. Cost of
products sold consists primarily of the amounts paid to manufacturers and suppliers for the products that we purchase for resale, inbound freight charges, merchandise receiving, handling and storage costs, and out-bound freight charges. Gross margin
is gross profit stated as a percentage of net sales.

As the table above indicates, in the quarter ended September 30, 2008 our gross
margin declined as compared to the same quarter months of 2007. That decrease was primarily due to the effect of fixed warehouse costs on reduced sales levels and higher out-bound freight costs. On the other hand, in the nine months ended
September 30, 2008, our gross margin increased as compared to the same nine months of 2007. That increase was due primarily to (i) prices increases implemented on selected products, (ii) the strengthening of the Canadian dollar, which
enabled our Canadian subsidiary, which purchases products from suppliers in the Untied States, to improve its margins, and (iii) a change in the mix of products sold to a greater proportion of higher-margin products sourced from Asia. These
factors more than offset the effect on our gross margin of increase in freight and warehouse costs in the nine months ended September 30, 2008.

Selling, General and Administrative Expenses



|                                             |  |                                 |       |   |                                |   |       |      |  |   |        |   |  |   |        |  
|-------------------------------------------- |  | ------------------------------- | ----- | - | ------------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                             |  | Three MonthsEnded September 30, |       |   | Nine MonthsEnded September 30, |  
|                                             |  | 2008                            |       |   | 2007                           |   |       | 2008 |  |   | 2007   |  
|                                             |  | (In thousands)                  |      
|Selling, general and administrative expenses |  | $                               | 6,808 |   |                                | $ | 6,582 |      |  | $ | 21,305 |   |  | $ | 21,809 |  
|As a percentage of net sales                 |  |                                 | 19.6  | % |                                |   | 15.2  | %    |  |   | 18.5   | % |  |   | 15.8   | %

Selling, general and administrative (SG&A) expenses consist primarily of selling
and marketing costs, administrative labor and other administrative expenses, professional fees, insurance premiums, provisions made for uncollectible accounts and stock based compensation expense. SG&A expenses, expressed as a percentage of net
sales, increased in both the three and nine month periods ended September 30, 2008 primarily as a result of the decline in net sales in each of those periods. In absolute dollars, SG&A expenses increased by $226,000 or 3.4% in the three months
ended September 30, 2008, due primarily to (i) provisions made, in the third quarter of 2008, to increase the allowance for uncollectible accounts in response to worsening economic and market conditions that have increased the risk of customer
payment defaults, and (ii) the incurrence of cancellation fees as a result of a decision by the Company to cancel its annual dealer trade show, scheduled for February 2009, in order to reduce trade show related selling and marketing expenses that
would otherwise have to be incurred in the fourth quarter of 2008 and the first quarter of 2009. The decision to cancel the dealer trade show was made in furtherance of the Companys objective to bring costs more into line with revenues.
However, in its place, the Company will be conducting a virtual online dealer trade show in the first quarter of 2009. In the nine months ended September 30, 2008, SG&A expenses decreased, in absolute dollars, by $504,000 or 2.3%, as
compared to the same nine months of 2007, due primarily to cost reductions implemented during the first six months of 2008, which more than offset the increase in SG&A expenses in this years third quarter.

Other Expense

Other 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.



|                             |  |                                 |      |   |                                |   |      |      |  |   |        |   |  |   |        |  
|---------------------------- |  | ------------------------------- | ---- | - | ------------------------------ | - | ---- | ---- |  | - | ------ | - |  | - | ------ | -
|                             |  | Three MonthsEnded September 30, |      |   | Nine MonthsEnded September 30, |  
|                             |  | 2008                            |      |   | 2007                           |   |      | 2008 |  |   | 2007   |  
|                             |  | (In thousands)                  |     
|Other Income (Expense)       |  |                                 |      |   |                                |   |      |      |  |   |        |   |  |   |        |  
|Interest income (expense)    |  | $                               | (323 | ) |                                | $ | (485 | )    |  | $ | (1,182 | ) |  | $ | (1,723 | )
|Interest income (expense)    |  |                                 | 33   |   |                                |   | (5   | )    |  |   | (255   | ) |  |   | (102   | )
|                             |  |                                 |      |   |                                |   |      |      |  |   |        |   |  |   |        |  
|Total                        |  | $                               | (290 | ) |                                | $ | (490 | )    |  | $ | (1,437 | ) |  | $ | (1,825 | )
|As a percentage of net sales |  |                                 | 0.8  | % |                                |   | 1.1  | %    |  |   | 1.3    | % |  |   | 1.3    | %



13



---

##### Table of Contents

The decreases in other expense in the three months and nine months ended September 30, 2008, as
compared to the same respective periods of 2008, were primarily the result of reductions in our average outstanding borrowings and a decrease in the average rate of interest charged on borrowings under our bank line of credit during the first nine
months of this year, as compared to the same period last year. The interest rate on our bank borrowings is tied to market rates of interest and the decrease in that interest rate was due to a decline in market rates of interest that were primarily
attributable to interest rate reductions implemented by the Board of Governors of the Federal Reserve System in an effort to head off the downturn in the economy and increase the availability of credit. The increase in other expense to $255,000 in
the nine months ended September 30, 2008 was primarily due to a foreign currency exchange loss and, to a lesser extent, a loss on the disposal of software, in that nine month period.

Income Tax Provision (Benefit)



|                               |  |                                 |      |                                |      |   |      |  |   |      |   |  |   |    
|------------------------------ |  | ------------------------------- | ---- | ------------------------------ | ---- | - | ---- |  | - | ---- | - |  | - | ---
|                               |  | Three MonthsEnded September 30, |      | Nine MonthsEnded September 30,
|                               |  | 2008                            |      |                                | 2007 |   | 2008 |  |   | 2007
|                               |  | (In thousands)                 
|Income tax provision (benefit) |  | $                               | (611 | )                              |      | $ | 510  |  | $ | (228 | ) |  | $ | 992

The amount of income tax that we pay is affected primarily by the amount of our expenses that are
not deductible for income tax purposes and by the fact that income generated by our foreign subsidiaries is subject to varying rates of tax that differ from the tax rate that determines our U.S. income taxes. The income tax benefits of $611,000 and
$228,000 for the three and nine months ended September 30, 2008, respectively, were primarily attributable to a $319,000 California income tax credit we received, under a state jobs program, due to the relocation of one of our distribution centers
to an area experiencing a relatively high rate of unemployment.

Financial Condition, Liquidity and Capital Resources

We finance our working capital requirements for our operations primarily with borrowings under a long-term revolving bank credit facility
and internally generated funds. Under the terms of that revolving credit facility, which expires in May 2010, we may borrow up to the lesser of (i) $50,000,000 during the period from March through July, and from $40,000,000 during the period
from August through February, of each year, or (ii) an amount equal to 80% of eligible accounts receivable and between 50% to 55% of eligible inventory. Interest on the revolving credit facility is payable at the banks prime rate or, at
the Companys option but subject to certain limitations, at the banks LIBOR rate, plus 2.00 percent. Our revolving credit line agreement requires us to maintain certain financial covenants. At September 30, 2008 we were in compliance
with all such covenants.

Our outstanding bank borrowings at September 30, 2008 totaled $20,268,000. During October 2008 we used
internally generated funds to reduce our bank borrowings and, as a result, at November 5, 2008, outstanding bank borrowings totaled $18,582,000. Our bank borrowings are secured by substantially all of our assets, and rank senior in priority to
other indebtedness of the Company.

We generally use cash for, rather than generate cash from, operations during the first nine months of
the year, because we build inventories, and accounts receivables increase, as our customers begin increasing their product purchases for the spring and summer months when product sales increase due to seasonal increases in the usage and purchases of
RVs and boats. See Seasonality and Inflation below. However, during the nine months ended September 30, 2008, we generated $8.5 million of cash from operations due primarily to decreases in accounts receivable and inventories of
$2.7 million and $9.5 million respectively. Those decreases were primarily attributable to the decline in our sales, as the economic downturn, record-high gasoline prices and the tightening in the availability of consumer credit reduced
the use and purchases of RVs and boats by consumers that, in turn, resulted in a decline in the demand for the products we sell.

In
response to that decline in our net sales, we reduced inventories to $35.5 million at September 30, 2008, from $44.9 million at September 30, 2007. As a result of that reduction, our accounts payable decreased by $5.0 million in the nine
months ended September 30, 2008 as compared to a decline of $3.6 million in the same period in 2007.



14



---

##### Table of Contents

We made capital expenditures of $345,000 in the nine months ended September 30, 2008 and $1,443,000
in the comparable period in 2007. These expenditures were primarily for purchases of warehouse, testing and design and computer equipment.

We lease the majority of our facilities and certain of our equipment under non-cancelable operating leases. Our future lease commitments are described in Note 4 of Notes to the Companys Interim Condensed Consolidated Financial
Statements included elsewhere in this report. The following table sets forth, by maturity dates, the total of our contractual obligations, in thousands of dollars, at December 31, 2007:



|                                              |  |                                |                   |                                       |                   |       |                  |   |                    |  |   |       |  |   |      
|--------------------------------------------- |  | ------------------------------ | ----------------- | ------------------------------------- | ----------------- | ----- | ---------------- | - | ------------------ |  | - | ----- |  | - | -----
|                                              |  | Total ofContractualObligations |                   | Maturities of Contractual Obligations
|Contractual Obligations at December 31, 2007: |  |                                | Less thanOne year |                                       | Two toThree Years |       | Four toFiveYears |   | Morethan FiveYears
|Long-term debt obligations                    |  | $                              | 24,418            |                                       | $                 |      |                  | $ | 24,418             |  | $ |      |  | $ |     
|Capital lease obligations                     |  |                                | 371               |                                       |                   | 125   |                  |   | 246                |  |   |       |  |   | --   
|Operating lease obligations                   |  |                                | 24,062            |                                       |                   | 4,227 |                  |   | 9,137              |  |   | 1,889 |  |   | 8,809
|Purchase obligations under letters of credit  |  |                                | 75                |                                       |                   | 75    |                  |   |                   |  |   |      |  |   |     
|Other                                         |  |                                | 750               |                                       |                   | 400   |                  |   | 350                |  |   |      |  |   |     
|                                              |  |                                |                   |                                       |                   |       |                  |   |                    |  |   |       |  |   |      
|Totals                                        |  | $                              | 49,676            |                                       | $                 | 4,827 |                  | $ | 34,151             |  | $ | 1,889 |  | $ | 8,809
|                                              |  |                                |                   |                                       |                   |       |                  |   |                    |  |   |       |  |   |      

Our long term debt obligations consist primarily of borrowings under our long term revolving bank
line of credit. It is not possible to calculate future estimated interest payments on those borrowing 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 does fluctuate during the year. Additionally, the formulas for determining the specific interest rate that will apply to such borrowings can change form year to year. Set forth above, in the first
paragraph under the caption Financial Condition, Liquidity and Capital Resources are the formulas for determining the interest rates that will apply to those borrowings during the fiscal year ending December 31, 2008.

We made net repayments of long-term debt of $4,227,000 in the nine months ended September 30, 2008 and $1,580,000 in the nine months ended
September 30, 2007.

Share Repurchases. In 2005, our Board of Directors approved a share buyback program which authorized us to
repurchase up to $2,940,000 of our shares of common stock in open market or private purchases. We repurchased $1,000 of our shares during the first nine months of 2008 and approximately $485,000 of our shares in the first nine months of 2007,
respectively, pursuant to this program. We did not, however, purchase any shares under this program in the three months ended September 30, 2008. As of that date, $160,600 remained available for the purchase of shares under that program.
However, the Company is not obligated to purchase any additional shares under this program and the number of shares that the Company purchases, if any, will depend on the Companys available cash resources and the number of shares that become
available for purchase. Additionally, the Company is free to suspend or discontinue such purchases at any time in its discretion.

Cash
Dividends. The Board of Directors has adopted a dividend policy which provides for the payment of quarterly cash dividends to our stockholders. In May 2008, the Board of Directors reduced the quarterly dividend from $0.07 per share to $0.03 per
share due to a determination that the reduction was prudent in order to enable the Company to preserve its cash resources for and reduce its reliance on borrowings to fund operations, in response to the economic difficulties that are adversely
affecting the Companys markets. Because of that reduction, we paid $578,000 in dividends in the first nine months of 2008 as compared to $930,000 in the same period of 2007. The declaration of cash dividends in the future, pursuant to this
dividend policy, is subject to determination each quarter by the Board of Directors based on a number of factors, including the Companys financial performance and available cash resources and market and economic conditions.



15



---

##### Table of Contents

Expected Uses and Sources of Funds. We expect our principal uses for cash during the 12 months
ending September 30, 2009 will be to fund operations and the capital expenditures, pay cash dividends and make share repurchases, as described above, and we anticipate that we will be able to fund those cash requirements during that period with
borrowings under our revolving credit facility and internally generated funds.

We will continue to explore opportunities to introduce new
products, increase our product sales and market share and improve our profit margins by establishing new product supply relationships, including with lower cost, high quality, overseas suppliers in the Far East and in other countries and to invest
in tooling needed for the manufacture of such products. We also may seek to take advantage of other growth opportunities if and when they may arise. As a result, we may have occasion in the future to use internally generated funds or bank borrowings
for these purposes.

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 in the months when 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.

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

Other than statements of historical fact, all statements in this Report and, in particular, any statements about
our expectations or beliefs regarding our future financial performance or future financial condition or about trends in our business or in our markets, are forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended (the 1933 Act) and Section 21E of the Securities Exchange Act of 1934, as amended (the 1934 Act). Our business, and the performance of the markets in which we operate, are subject to a number of
important risks and uncertainties that could cause our actual results of operations or financial condition in the future to differ, possibly materially, from our predicted or anticipated results of operation or financial condition discussed in the
forward looking statements contained in this Report. Those risks and uncertainties include, although they are not limited to, the following:

Our business is seasonal and is subject to various economic and climatic influences which create uncertainties and risks for our business. Our sales are affected directly by the purchase and usage levels of RVs and boats, which depend on
consumers level of discretionary income and their confidence about economic conditions and are affected by prevailing interest rates and the availability of consumer credit, the availability and prices of gasoline and weather conditions. As a
result, our future sales and earnings can be, and in the past have been, adversely affected by the following:



| |  |  | Loss of confidence among consumers regarding economic conditions and the onset of economic downturns or recessions, which can cause consumers to reduce their
purchases and usage of RVs and boats.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increases in interest rates and tightening in credit underwriting standards by banks and other lenders which affect the affordability and availability of financing
that consumers need to purchase RVs and boats and accessories for their RVs and boats.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | Unusually severe or extended winter weather conditions, which can reduce the usage of RVs and boats for periods extending beyond the ordinary winter months or to
regions that ordinarily encounter milder winter weather conditions and which can cause period-to-period fluctuations in our sales and financial performance.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

These conditions also often lead to increased price competition in our markets which could force us to
reduce our prices, thereby reducing our sales revenue and our gross profit margins and earnings.

We rely heavily on bank borrowings in
the operation of our business. We rely heavily on bank borrowings to fund our working capital requirements and capital expenditures. Our outstanding borrowings create additional risks for our business. Among other things, we may find it more
difficult to obtain additional financing to fund expansion or take advantage of other business opportunities, and the interest we pay on such borrowings impacts our operating results. Our existing bank debt also makes us more vulnerable to general
economic downtowns and competitive pressures, which could adversely affect our financial condition and performance and cause us to fail to meet financial covenants in our bank loan agreement.

Risks of relying on sole sources of supply for certain of our products. We sometimes choose to carry only a single manufacturers products
for certain of the brand-name product lines that we sell. In addition, we obtain each of our proprietary products from a single source manufacturer, although in many instances we own the tooling required for their manufacture. Dependence on a single
manufacturer for any product or line of related products, however, presents some risks, including the risk that we will be unable to readily obtain alternative product supply sources in the event that a single source supplier (i) encounters
quality or other production problems, or (ii) decides to enter into an exclusive supply arrangement or alliance with a competing distributor, or to vertically integrate its operations to include not only manufacturing, but also distribution, of
its products. If any of our single source suppliers were to encounter any manufacturing problems or disruptions or terminate our supply relationship or reduce, for any other reason, the volume of products it sells to us, our sales and earnings could
decline, possibly to a significant extent.

The effects of possible changes in supply relationships in our markets. As is the
customary practice in our markets, in most instances we do not have long term supply contracts with our product suppliers. As a result, product suppliers are free to change the terms on which they will sell us product or to discontinue supplying us
with products altogether, because they may choose to distribute their products directly to after-market dealers or establish exclusive supply relationships with other distributors or begin selling their products to our competitors. Additionally,
manufacturers of new RVs and boats may choose to incorporate optional equipment on the RVs and boats at the time of manufacture that, historically, were sold to their dealers by distributors such as the Company. Any of these occurrences could result
in increased competition in our markets or reduce the number of products we are able to offer our customers, which could cause our sales to decline and could result in lower margins and reduced earnings.

Risks related to new proprietary products strategy.We have begun sourcing and buying from overseas manufacturers and marketing and selling new
products into new markets. We do not have experience in marketing and selling products in some of those markets and there is no assurance that these products will gain acceptance among customers in those markets. We also expect to encounter stiff
competition from companies that manufacture or market competing products. We expect that many of those companies will be larger and will have greater financial and marketing resources than we have. Also, we will have greater responsibilities in
marketing and providing warranty protection and service for these products. There is no assurance that we will be successful in marketing and selling these products, and the costs we incur in doing so may reduce our earnings or possibly even cause
us to incur losses and we could encounter liabilities for possible warranty claims relating to these products.

Product liability
risks. Although we do not manufacture any of the products we sell, it is not uncommon for us to be named as an additional defendant in product liability lawsuits brought against the product manufacturers. To protect ourselves from liability, we
have been able in many instances to obtain indemnification agreements from these manufacturers or to be named as additional insureds under their product liability insurance policies. Nevertheless, we also maintain our own product liability
insurance. Although we have never incurred any material product liabilities in excess of the insurance coverages that we have obtained under policies of insurance maintained by product manufacturers or by us, there is no assurance that we will not
incur, in the future, product liabilities in amounts that materially exceed the insurance coverage and indemnification protections that we have and which, as a result, could reduce our earnings.

No assurance that we will continue to pay cash dividends in the future.Although the Board of Directors has adopted a cash dividend policy that
provides for regular quarterly cash dividends, currently in the amount of $0.03 per share, the payment of cash dividends in the future will depend on a number of factors, including, but not limited to, our future financial performance and economic
conditions in our markets that can affect our sales and operating results, our available cash resources and the cash requirements of our business, and possibly also, the consents of third parties, such as the lender under our revolving credit
facility. As a result, there can be no assurance that future quarterly dividends



17



---

##### Table of Contents

will be equal to the $0.03 per share called for by our current dividend policy or that we will not find it necessary to suspend or even terminate the payment
of cash dividends in the future.

Increased reliance on foreign suppliers. As we increase our reliance on foreign suppliers, we may
become increasingly vulnerable to the effects of political instability and adverse economic conditions in the countries in which those suppliers are located. Additionally, while we pay for the products we purchase in foreign countries in U.S.
Dollars, and therefore, those purchases do not expose us to currency exchange risks, a weakening U.S. Dollar may lead foreign suppliers to increase the prices they charge us for their products in order to mitigate their currency exchange risk.
Such price increases could reduce the margin advantage that we have realized on our resale of those products.

Risks of patent
infringement claims. We design, or have independent product design firms or manufacturers, design and engineer many of the proprietary products and foreign sourced products that we introduce into the marketplace. From time to time manufacturers
of competing products have threatened and on occasion have brought suits against us claiming that some of our proprietary or foreign sourced products infringe their patents. We retain a patent law firm to review new products that we plan to
introduce into the market for potential patent infringements and that firm works in concert with our product design engineers and independent design firms or manufacturers to ensure that our products do not infringe on patents or other proprietary
right held by competitors. To date we have not incurred any material liability as a result of any patent infringement claims that have been threatened or asserted against us. However, despite our precautions there can be no assurance that we will
not incur liability for patent infringement in the future. Additionally, the filing of a patent infringement suit may require us to halt sales or to redesign newly introduced products to avoid patent infringement liability, which could reduce our
sales and increase our costs and, thereby, adversely affect our results of operations.

Additional information regarding these risks and
information regarding other risks and uncertainties to which our business is subject is contained in our Annual Report on Form 10-K for our fiscal year ended December 31, 2007 (the 2007 10-K) as filed with the Securities and
Exchange Commission. Due to the risks and uncertainties described above and in our 2007 10-K, readers are cautioned not to place undue reliance on the forward-looking statements contained in this Report, which speak only as of its date, or to make
predictions about our future performance based solely on historical financial performance. We also disclaim any obligation to update forward-looking statements contained in this Report or in our 2007 10-K.



|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. To a lesser degree, we are exposed to market risk from foreign currency fluctuations associated with our Canadian operations and our Canadian currency denominated debt. We do not use financial instruments for trading or other speculative
purposes and are not party to any derivative financial instruments.

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, 2008, we had outstanding
approximately $20.3 million under our revolving credit facility.

The assets and liabilities of our foreign subsidiaries are measured using
local currency. For financial reporting purposes, the value of those assets and liabilities are then translated into U.S. dollars at the rate of exchange in effect at end of each reporting period. Additionally, due to our operations in Canada a
portion of our bank debt is sometimes denominated in Canadian currency, in amounts that fluctuate during the year and can be as high as 30% during the spring season. As a result, we are exposed, in varying degrees, to market risk arising from
changes in currency exchange rates. Accordingly, we sometimes use foreign currency option contracts, foreign currency forward exchange contracts or other similar hedging instruments or transactions in order to mitigate this foreign currency exchange
risk. We do not utilize hedging transactions for trading or other speculative purposes and we did not enter into any such hedging transactions in the three or nine month periods ended September 30, 2008 or 2007.

However, in October 2008 we purchased a $5 million (Canadian) foreign currency option to hedge against the risk that changes in the exchange rate of the
Canadian dollar, relative to the U.S. dollar, could result in a decrease of the net investment in our Canadian subsidiary. This hedge transaction qualifies for hedge treatment under SFAS No. 133, Accounting for Derivative Instruments and
Hedging Activities. We recorded a net of $265,000 in our assets to recognize the fair value of this foreign currency option. Since there generally is a high correlation between these types of hedging instruments and the underlying
exposures, the gains and losses on these underlying exposures are generally offset by reciprocal changes in the value of the hedging instruments. However, if this hedging transaction were to prove to be ineffective, any resulting loss would be
recorded as an item of other expense in our consolidated statement of operations.

In the future, we may enter into additional hedging
transactions. Any decision to do so would depend on, among other things, the relative significance of our operations in foreign countries, actual and perceived movements in the currency markets and our assessment of the risks and benefits associated
with entering into any such hedging transactions.



18



---

##### Table of Contents

ITEM 4. CONTROLS AND PROCEDURES

Our disclosure controls and procedures, as defined in Rules 13a  15(e) and 15d  15(e) under Securities Exchange Act of 1934, as amended (the
Exchange Act), are designed to provide reasonable assurance that information required to be disclosed in our reports filed under that Act, such as this Quarterly Report on Form 10-Q, is recorded, processed, summarized and reported within
the time periods specified in the rules of the Securities and Exchange Commission. Our disclosures controls and procedures also are designed to ensure that such information is accumulated and communicated to management to our management, including
our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures.

Our management, under
the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures in effect as of September 30, 2008. Based on this evaluation, our Chief
Executive Officer and Chief Financial Officer concluded that, as of September 30, 2008, our disclosure controls and procedures were effective to provide reasonable assurance that material information relating to the Company, including its
consolidated subsidiaries, is made known to management, including Chief Executive Officer and Chief Financial Officer, on a timely basis.

There was no change in our internal control over financial reporting that occurred during the nine month period ended September 30, 2008 that has materially affected, or is reasonably likely to materially affect, our internal control
over financial reporting.



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

There were 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, 2007, except as follows:

Due to our operations in foreign countries, fluctuations in currency exchange rates may affect our operating results. Although a substantial
portion of our business operations are conducted in the United States, we do have foreign subsidiaries that conduct business in other countries. The assets and liabilities of those subsidiaries are measured in local currency and then are translated
into U.S. dollars for financial reporting purposes. Therefore, we are exposed, in varying degrees, to market risk from changes in currency exchange rates as between the local foreign currencies and the U.S. dollar. As a result, we sometimes use
foreign currency option and foreign currency exchange contracts, and other similar hedging instruments or transactions, in order to mitigate our exposure to these currency exchange rate fluctuations. We use these hedging instruments as risk
management tools and not for trading or speculative purposes. Moreover, since there generally is a high correlation between such hedging instruments and the underlying exposures, the gains and losses on these underlying exposures are generally
offset by reciprocal changes in the value of the hedging instruments. Management regularly reviews our foreign currency exchange exposure and will make adjustments as it deems appropriate. Nevertheless, there can be no assurance that any such
foreign currency hedging transactions will prove to be successful or that we will not incur foreign currency exchange losses or losses on such transactions.



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

Our 2008 Annual Meeting of Stockholders was held on August 28, 2008. The matters voted on by stockholders at that Meeting consisted of (i) the election of two Class II Directors to the Companys Board of Directors to serve
for a term of three years and until their successors are elected; (ii) a proposal to approve the 2008 Equity Incentive Plan, which sets aside an additional 400,000 shares for the grant of stock options, restricted rights to purchase shares and
stock appreciation rights to officers, other key employees and directors, and (iii) the ratification of the selection of Burr Pilger & Mayer LLP as the Companys independent registered public accounting firm for fiscal 2008.



19





---

##### Table of Contents

Election of Directors. The Board of Directors of the Company nominated John W. Casey and Jim
Musbach for election to the Board of Directors as the Companys Class II Directors to serve for a term of three years and until their successors are elected. Messrs. Casey Throop and Musbach were the only persons nominated for election as Class
II 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 I Directors:



|                                                                                         |  |            |  |            |  |          |  |           
|---------------------------------------------------------------------------------------- |  | ---------- |  | ---------- |  | -------- |  | ----------
|NOMINEES                                                                                 |  | VOTES CAST
|                                                                                         |  | For        |  | Percent(1) |  | Withhold |  | Percent(1)
|                                                                                         |  |            |  |           
|John W. Casey                                                                            |  | 4,162,579  |  | 99.6%      |  | 16,874   |  | 0.4%      
|                                                                                         |  |            |  |           
|Jim Musbach                                                                              |  | 3,494,044  |  | 83.6%      |  | 685,409  |  | 16.4%     
|(1)    As a percentage of the total number of shares voted in the election of directors.

Approval of 2008 Equity Incentive Plan. Approval of the 2008 Equity Incentive Plan required
the affirmative vote of the holders of a majority of the shares voted on that proposal at the Annual Meeting. Abstentions were counted, whereas broker non-votes were not, but the number of abstentions and broker non-votes did not affect the outcome
of the vote. The 2008 Equity Incentive Plan was approved by the Companys stockholders by the following vote:



|                                                                             |  |            |  |         |  |            |  |         |  |           
|---------------------------------------------------------------------------- |  | ---------- |  | ------- |  | ---------- |  | ------- |  | ----------
|VOTES CAST                                                                  
|For                                                                          |  | Percent(1) |  | Against |  | Percent(1) |  | Abstain |  | Percent(1)
|                                                                             |  |            |  |         | 
|2,874,727                                                                    |  | 92.6%      |  | 158,341 |  | 5.1%       |  | 70,039  |  | 2.3%      
|(1)    As a percentage of the total number of shares voted on this proposal.

There were a total of 1,076,346 broker non-votes with respect to this proposal.

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 2008 was ratified by the Companys stockholders by the following vote:



|                                                                             |  |            |  |         |  |            |  |         |  |           
|---------------------------------------------------------------------------- |  | ---------- |  | ------- |  | ---------- |  | ------- |  | ----------
|VOTES CAST                                                                  
|For                                                                          |  | Percent(1) |  | Against |  | Percent(1) |  | Abstain |  | Percent(1)
|                                                                             |  |            |  |         | 
|4,175,579                                                                    |  | 99.9%      |  | 3,048   |  | 0.1%       |  | 826     |  | 0.0%      
|(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.



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



| | (a) | Exhibits.
| | --- | ---------

Exhibit 31.1
Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002

Exhibit 31.2
Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002

Exhibit 32.1 Chief
Executive Officer certification under Section 906 of the Sarbanes-Oxley Act of 2002

Exhibit 32.2 Chief Financial
Officer certification under Section 302 of the Sarbanes-Oxley Act of 2002



20



---

##### 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 14, 2008 |  |  |  | By:                                 |  | /s/    SANDRA A. KNELL
|                         |  |  |  |                                     |  |                        |  | Sandra A. Knell Executive Vice President and Chief Financial Officer



S-1



---

##### Table of Contents

INDEX TO EXHIBITS



|            |  |                                                                                             
|----------- |  | --------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Exhibit                                                                      
|            | 
|31.1        |  | Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|31.2        |  | Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|32.1        |  | Certification of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002
|            | 
|32.2        |  | Certification of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002



E-1