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, 2010

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 jurisdictionof incorporation or organization) |  | (I.R.S. Employer Identification Number)
|                                                              | 
|350 Woodview Avenue, Morgan Hill, California                  |  | 95037                                  
|(Address of principal executive offices)                      |  | (Zip Code)                             

(408)
782-6686

(Registrants telephone number, including area code)

Not Applicable

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





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

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

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



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

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

APPLICABLE ONLY TO CORPORATE ISSUERS:

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

4,660,097 shares of
Common Stock as of November 4, 2010











---



THE COAST
DISTRIBUTION SYSTEM, INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTER ENDED SEPTEMBER 30, 2010

TABLE OF CONTENTS



|                              |  |                                                                                                                                  |     |  |    | 
|----------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------- | --- |  | -- | 
|                              |  | Page No                                                                                                                          |    
|Part I. Financial Information | 
|                              |  |                                                                                                                                 
|Item 1.                       |  | Financial Statements                                                                                                             |     |  |    | 
|                              |  |                                                                                                                                 
|                              |  | Condensed Consolidated Interim Balance Sheets at September 30, 2010 (unaudited) and December 
31, 2009                           |     |  | 1  | 
|                              |  | Condensed Consolidated Interim Statements of Income for the three and nine months ended September 
30, 2010 and 2009 (unaudited) |     |  | 2  | 
|                              |  | Condensed Consolidated Interim Statements of Cash Flows for the nine months ended September 
30, 2010 and 2009 (unaudited)       |     |  | 3  | 
|                              |  | Notes to Condensed Consolidated Financial Statements (unaudited)                                                                 |     |  | 4  | 
|                              |  |                                                                                                                                 
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                            |     |  | 9  | 
|                              |  |                                                                                                                                 
|                              |  | Forward Looking Information                                                                                                      |     |  | 9  | 
|                              |  | Management Overview                                                                                                              |     |  | 9  | 
|                              |  | Critical Accounting Policies                                                                                                     |     |  | 11 | 
|                              |  | Results of Operations                                                                                                            |     |  | 12 | 
|                              |  | Financial Condition, Liquidity and Capital Resources                                                                             |     |  | 13 | 
|                              |  | Seasonality and Inflation                                                                                                        |     |  | 15 | 
|                              |  |                                                                                                                                 
|Item 4T.                      |  | Controls and Procedures                                                                                                          |     |  | 15 | 
|                             
|Part II. Other Information    | 
|Item 1A.                      |  | Risk Factors                                                                                                                     |     |  | 16 | 
|                              |  |                                                                                                                                 
|Item 5.                       |  | Other Information                                                                                                                |     |  | 16 | 
|                              |  |                                                                                                                                 
|Item 6.                       |  | Exhibits                                                                                                                         |     |  | 16 | 
|                              | 
|SIGNATURES                    |  |                                                                                                                                  | S-1 | 
|                              | 
|INDEX TO EXHIBITS             |  |                                                                                                                                  | E-1 | 
|                              |  |                                                                                                                                 
|EXHIBITS:                     |  |                                                                                                                                  |     |  |    | 
|                              |  |                                                                                                                                 
|Exhibit 10.99                 |  | Seventh Amendment to Revolving Bank Line of Credit Agreement dated as of November 8, 2010                                        |     |  |    | 
|                              |  |                                                                                                                                 
|Exhibit 31.1                  |  | Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                              |     |  |    | 
|                              |  |                                                                                                                                 
|Exhibit 31.2                  |  | Certifications of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                              |     |  |    | 
|                              |  |                                                                                                                                 
|Exhibit 32.1                  |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                               |     |  |    | 
|                              |  |                                                                                                                                 
|Exhibit 32.2                  |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                               |     |  |    | 



(i)



---



PART I  FINANCIAL INFORMATION



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

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM BALANCE SHEETS

(Dollars in Thousands)



|                                                                                                                                                                             |  |                   |        |  |                      |   |        | 
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------ |  | -------------------- | - | ------ | 
|                                                                                                                                                                             |  | September 30,2010 |        |  | December 
31,2009(1) |  
|                                                                                                                                                                             |  | (unaudited)       |        |  |                      |  
|ASSETS                                                                                                                                                                       |  |                   |        |  |                      |   |        | 
|CURRENT ASSETS                                                                                                                                                               |  |                   |        |  |                      |   |        | 
|Cash                                                                                                                                                                         |  | $                 | 7,020  |  |                      | $ | 5,561  | 
|Accounts receivable  net of allowances of $603 and $740 as of September 30, 2010 and December 31, 2009,
respectively                                                        |  |                   | 8,918  |  |                      |   | 8,831  | 
|Inventories                                                                                                                                                                  |  |                   | 27,173 |  |                      |   | 22,985 | 
|Other current assets                                                                                                                                                         |  |                   | 2,010  |  |                      |   | 3,350  | 
|                                                                                                                                                                             |  |                   |        |  |                      |   |        | 
|Total current assets                                                                                                                                                         |  |                   | 45,121 |  |                      |   | 40,727 | 
|PROPERTY, PLANT, AND EQUIPMENT, NET                                                                                                                                          |  |                   | 1,852  |  |                      |   | 2,192  | 
|OTHER ASSETS                                                                                                                                                                 |  |                   | 2,576  |  |                      |   | 2,553  | 
|                                                                                                                                                                             |  |                   |        |  |                      |   |        | 
|                                                                                                                                                                             |  | $                 | 49,549 |  |                      | $ | 45,472 | 
|                                                                                                                                                                             |  |                   |        |  |                      |   |        | 
|LIABILITIES                                                                                                                                                                  |  |                   |        |  |                      |   |        | 
|CURRENT LIABILITIES                                                                                                                                                          |  |                   |        |  |                      |   |        | 
|Current maturities of long-term obligations                                                                                                                                  |  | $                 | 20     |  |                      | $ | 112    | 
|Accounts payable                                                                                                                                                             |  |                   | 4,418  |  |                      |   | 2,942  | 
|Accrued liabilities                                                                                                                                                          |  |                   | 3,523  |  |                      |   | 3,149  | 
|                                                                                                                                                                             |  |                   |        |  |                      |   |        | 
|Total current liabilities                                                                                                                                                    |  |                   | 7,961  |  |                      |   | 6,203  | 
|LONG-TERM OBLIGATIONS                                                                                                                                                        |  |                   | 9,441  |  |                      |   | 9,637  | 
|                                                                                                                                                                             |  |                  
|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; 4,483,097 and 4,449,431 shares issued and outstanding at
September 30, 2010 and December 31, 2009, respectively |  |                   | 16,738 |  |                      |   | 16,137 | 
|Accumulated other comprehensive income                                                                                                                                       |  |                   | 1,394  |  |                      |   | 1,114  | 
|Retained earnings                                                                                                                                                            |  |                   | 14,015 |  |                      |   | 12,151 | 
|                                                                                                                                                                             |  |                   |        |  |                      |   |        | 
|                                                                                                                                                                             |  |                   | 32,147 |  |                      |   | 29,632 | 
|                                                                                                                                                                             |  |                   |        |  |                      |   |        | 
|                                                                                                                                                                             |  | $                 | 49,549 |  |                      | $ | 45,472 | 
|                                                                                                                                                                             |  |                   |        |  |                      |   |        | 



|(1) | Taken from the Companys audited Consolidated Financial Statements as of and for the year ended December 31, 2009.
|--- | ------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these statements.



1



---



THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

Three and Nine Months
Ended September 30,

(Unaudited)



|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|-------------------------------------------- |  | ------------------------------- | ------ |  | ------------------------------ | - | ------ | ---- |  | - | ------ |  |  | - | ------ | 
|                                             |  | Three Months EndedSeptember 30, |        |  | Nine Months EndedSeptember 30, |  
|                                             |  | 2010                            |        |  | 2009                           |   |        | 2010 |  |   | 2009   | 
|Net sales                                    |  | $                               | 32,245 |  |                                | $ | 29,596 |      |  | $ | 90,994 |  |  | $ | 85,932 | 
|Cost of sales, including distribution costs  |  |                                 | 26,381 |  |                                |   | 23,464 |      |  |   | 73,474 |  |  |   | 68,849 | 
|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|Gross profit                                 |  |                                 | 5,864  |  |                                |   | 6,132  |      |  |   | 17,520 |  |  |   | 17,083 | 
|Selling, general and administrative expenses |  |                                 | 4,734  |  |                                |   | 4,707  |      |  |   | 14,301 |  |  |   | 14,794 | 
|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|Operating income                             |  |                                 | 1,130  |  |                                |   | 1,425  |      |  |   | 3,219  |  |  |   | 2,289  | 
|Other expense                                |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|Interest                                     |  |                                 | 141    |  |                                |   | 140    |      |  |   | 444    |  |  |   | 488    | 
|Other                                        |  |                                 | 30     |  |                                |   | 50     |      |  |   | 39     |  |  |   | 179    | 
|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|                                             |  |                                 | 171    |  |                                |   | 190    |      |  |   | 483    |  |  |   | 667    | 
|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|Earnings before income taxes                 |  |                                 | 959    |  |                                |   | 1,235  |      |  |   | 2,736  |  |  |   | 1,622  | 
|Income tax provision                         |  | $                               | 300    |  |                                | $ | 333    |      |  |   | 871    |  |  |   | 446    | 
|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|Net earnings                                 |  | $                               | 659    |  |                                | $ | 902    |      |  | $ | 1,865  |  |  | $ | 1,176  | 
|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|Basic earnings per share                     |  | $                               | 0.15   |  |                                | $ | 0.20   |      |  | $ | 0.42   |  |  | $ | 0.26   | 
|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|Diluted earnings per share                   |  | $                               | 0.14   |  |                                | $ | 0.20   |      |  | $ | 0.41   |  |  | $ | 0.26   | 
|                                             |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 

The accompanying notes are an integral part of these statements.



2



---



THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS

(Dollars in thousands)

Nine months ended September 30,

(Unaudited)



|                                                                                              |  |      |         |   |      |   |         |  
|--------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                              |  | 2010 |         |   | 2009 |  
|Cash flows from operating activities:                                                         |  |      |         |   |      |   |         |  
|Net earnings                                                                                  |  | $    | 1,865   |   |      | $ | 1,176   |  
|Adjustments to reconcile net earnings to net cash provided by (used in) operating activities: |  |      |         |   |      |   |         |  
|Depreciation and amortization                                                                 |  |      | 563     |   |      |   | 631     |  
|Equity in net earnings of affiliated companies, net of distributions                          |  |      |        |   |      |   | 26      |  
|Stock based compensation expense                                                              |  |      | 306     |   |      |   | 178     |  
|Loss on sale of property and equipment                                                        |  |      | (2      | ) |      |   | (2      | )
|Deferred income taxes                                                                         |  |      | (54     | ) |      |   | (350    | )
|Changes in assets and liabilities:                                                            |  |      |         |   |      |   |         |  
|Accounts receivable                                                                           |  |      | (87     | ) |      |   | 435     |  
|Inventories                                                                                   |  |      | (4,188  | ) |      |   | 5,406   |  
|Other current assets                                                                          |  |      | 1,365   |   |      |   | 2,570   |  
|Accounts payable                                                                              |  |      | 1,476   |   |      |   | 872     |  
|Accrued liabilities                                                                           |  |      | 374     |   |      |   | (172    | )
|                                                                                              |  |      |         |   |      |   |         |  
|Changes in assets and liabilities                                                             |  |      | (1,060  | ) |      |   | 9,111   |  
|                                                                                              |  |      |         |   |      |   |         |  
|Net cash provided by operating activities                                                     |  |      | 1,618   |   |      |   | 10,770  |  
|Cash flows from investing activities:                                                         |  |      |         |   |      |   |         |  
|Proceeds from sales of property and equipment                                                 |  |      | 39      |   |      |   | 3       |  
|Capital expenditures                                                                          |  |      | (220    | ) |      |   | (137    | )
|Cash paid for derivative asset                                                                |  |      |        |   |      |   | (44     | )
|Increase in other assets                                                                      |  |      | (23     | ) |      |   | (193    | )
|                                                                                              |  |      |         |   |      |   |         |  
|Net cash used in investing activities                                                         |  |      | (204    | ) |      |   | (371    | )
|Cash flows from financing activities:                                                         |  |      |         |   |      |   |         |  
|Borrowings under line of credit agreement                                                     |  |      | 88,781  |   |      |   | 83,483  |  
|Repayments under notes payable and line of credit agreement                                   |  |      | (89,069 | ) |      |   | (91,462 | )
|Issuance of common stock pursuant to employee stock option plans                              |  |      | 65      |   |      |   |        |  
|                                                                                              |  |      |         |   |      |   |         |  
|Net cash used in financing activities                                                         |  |      | (223    | ) |      |   | (7,979  | )
|Effect of exchange rate changes on cash                                                       |  |      | 268     |   |      |   | 1,284   |  
|                                                                                              |  |      |         |   |      |   |         |  
|NET INCREASE IN CASH                                                                          |  |      | 1,459   |   |      |   | 3,704   |  
|Cash beginning of period                                                                      |  |      | 5,561   |   |      |   | 1,860   |  
|                                                                                              |  |      |         |   |      |   |         |  
|Cash end of period                                                                            |  | $    | 7,020   |   |      | $ | 5,564   |  
|                                                                                              |  |      |         |   |      |   |         |  

The accompanying notes are an integral part of these statements.



3



---



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
accounting principles generally accepted in the United States of America (GAAP) and Securities and Exchange Commission (SEC) rules applicable to interim financial information. The do not, however, include all of the
information and footnotes required by GAAP 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, 2010, the results of its operations for the three and nine months ended September 30, 2010 and 2009, and its cash flows for the nine
months ended September 30, 2010 and 2009. The accounting policies followed by the Company 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, 2009, which we filed with the SEC on March 31, 2010.

2. The Companys business is seasonal and its results of operations for the three and nine months ended September 30, 2010 are
not necessarily indicative of the results to be expected in any other interim period during, or for the full year ending, December 31, 2010. See Managements Discussion and Analysis of Financial Condition and Results of Operations
 Seasonality and Inflation in Item 2 of Part I of this Report.

3. Basic earnings per share for each
period are computed using the weighted average number of common shares outstanding during such period. Diluted earnings per share are computed using the weighted average number of common and potentially dilutive securities outstanding during the
period. Potentially dilutive securities consist of the incremental common shares issuable upon the exercise of outstanding stock options (using the treasury stock method) granted, and unvested restricted shares awarded, under our equity incentive
plans. Potentially dilutive securities are excluded from the computation if their effect is anti-dilutive. For both the three and nine months ended September 30, 2010, options to purchase 422,000 shares of common stock and 177,000 restricted
shares were excluded from the computation of diluted earnings per share because (i) their respective exercise prices were greater than the average market price of the Companys common stock during these periods, or (ii) the inclusion,
in the calculation of common stock equivalents under the treasury method, of unvested compensation expense attributable to those options or restricted shares would have been anti-dilutive. For both the three and nine months ended September 30,
2009, 486,000 shares of common stock that were issuable on exercise of stock options were excluded from the computation of diluted earnings per share.



|                                             |  |                                 |       |  |                                |   |       |      |  |   |       |  |  |   |       | 
|-------------------------------------------- |  | ------------------------------- | ----- |  | ------------------------------ | - | ----- | ---- |  | - | ----- |  |  | - | ----- | 
|                                             |  | Three Months EndedSeptember 30, |       |  | Nine Months EndedSeptember 30, |  
|                                             |  | 2010                            |       |  | 2009                           |   |       | 2010 |  |   | 2009  | 
|                                             |  | (In thousands)                  |      
|Numerator                                    |  |                                 |       |  |                                |   |       |      |  |   |       |  |  |   |       | 
|Net earnings                                 |  | $                               | 659   |  |                                | $ | 902   |      |  | $ | 1,865 |  |  | $ | 1,176 | 
|Denominator                                  |  |                                 |       |  |                                |   |       |      |  |   |       |  |  |   |       | 
|Weighted average shares outstanding          |  |                                 | 4,481 |  |                                |   | 4,449 |      |  |   | 4,473 |  |  |   | 4,449 | 
|Dilutive effect of stock options             |  |                                 | 91    |  |                                |   | 54    |      |  |   | 99    |  |  |   | 27    | 
|                                             |  |                                 |       |  |                                |   |       |      |  |   |       |  |  |   |       | 
|Denominator for diluted net income per share |  |                                 | 4,572 |  |                                |   | 4,503 |      |  |   | 4,572 |  |  |   | 4,476 | 
|                                             |  |                                 |       |  |                                |   |       |      |  |   |       |  |  |   |       | 

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 ASC 840. 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) |       
|2010 (remaining three months) |  | $              | 1,147  | 
|2011                          |  |                | 4,036  | 
|2012                          |  |                | 2,928  | 
|2013                          |  |                | 2,642  | 
|2014                          |  |                | 2,322  | 
|Thereafter                    |  |                | 5,621  | 
|                              |  |                |        | 
|                              |  | $              | 18,696 | 
|                              |  |                |        | 



4



---



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 Months EndedSeptember 30, |        |  | Nine Months EndedSeptember 30, |  
|       |  | 2010                            |        |  | 2009                           |   |        | 2010 |  |   | 2009   | 
|       |  | (In thousands)                  |       
|USA    |  | $                               | 24,506 |  |                                | $ | 22,185 |      |  | $ | 67,473 |  |  | $ | 65,070 | 
|Canada |  |                                 | 7,739  |  |                                |   | 7,411  |      |  |   | 23,521 |  |  |   | 20,862 | 
|       |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 
|       |  | $                               | 32,245 |  |                                | $ | 29,596 |      |  |   | 90,994 |  |  |   | 85,932 | 
|       |  |                                 |        |  |                                |   |        |      |  |   |        |  |  |   |        | 

6. Comprehensive Earnings.



|                                                                                               |  |                                 |       |  |                                |   |       |      |  |   |       |  |  |   |       | 
|---------------------------------------------------------------------------------------------- |  | ------------------------------- | ----- |  | ------------------------------ | - | ----- | ---- |  | - | ----- |  |  | - | ----- | 
|                                                                                               |  | Three Months EndedSeptember 30, |       |  | Nine Months EndedSeptember 30, |  
|                                                                                               |  | 2010                            |       |  | 2009                           |   |       | 2010 |  |   | 2009  | 
|                                                                                               |  | (In thousands)                  |      
|Net earnings                                                                                   |  | $                               | 659   |  |                                | $ | 902   |      |  | $ | 1,865 |  |  | $ | 1,176 | 
|Change in accumulated foreign currency translation adjustment and fair value of derivative:(1) |  |                                 | 440   |  |                                |   | 844   |      |  |   | 280   |  |  |   | 1,020 | 
|                                                                                               |  |                                 |       |  |                                |   |       |      |  |   |       |  |  |   |       | 
|Comprehensive earnings (loss)                                                                  |  | $                               | 1,099 |  |                                | $ | 1,746 |      |  | $ | 2,145 |  |  | $ | 2,196 | 
|                                                                                               |  |                                 |       |  |                                |   |       |      |  |   |       |  |  |   |       | 



|(1) | The net investment hedge, which related to our Canadian operations and expired in September 2009, has been accounted for under applicable derivatives guidance.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------

7. Stock Based Compensation.

The 2008 Equity Incentive Plan. In August 2008, our stockholders approved the 2008 Equity Incentive Plan (the 2008 Plan), which provides for the grant of equity incentives, consisting
of options, stock appreciation rights (SARs), and restricted shares of common stock (restricted shares) to officers, other key employees, directors and consultants. The 2008 Plan initially set aside, for the grant of such equity
incentives, 300,000 shares of the Companys common stock, plus an additional 41,500 shares which was equal to the total of the shares that were then available for the grant of new options under our then existing stockholder-approved stock
incentive plans (the Previous Plans). At the same time, those 41,500 shares ceased to be issuable under those Previous Plans. At September 30, 2010, options to purchase a total of 202,334 shares of our common stock, and a total of
177,000 shares of restricted stock, were outstanding under the 2008 Plan. At September 30, 2010 there were 68,166 shares available for future grants of equity incentives under the 2008 Plan.

Stock-based compensation was $116,000 and $58,000 for the quarters ended September 30, 2010 and 2009, respectively, and $306,000 and
$178,000 for the nine months ended September 30, 2010 and 2009, respectively.

Previous Stock Incentive
Plans. At the time the 2008 Plan was adopted, options to purchase a total of 593,333 shares of our common stock, granted under the Previous Plans, were outstanding. The Previous Plans had provided that, if outstanding options were to expire or
otherwise terminate, the shares that had been subject to those options that were left unexercised would become available for the grant of new options under those Plans. However, the 2008 Plan provides that if any of the outstanding options granted
under the Previous Plans expire or are terminated for any reason, the number of shares that are available for grants of equity incentives under the 2008 Plan will be increased by an equivalent number of shares, instead of becoming available for new
equity incentive grants under the Previous Plans. At September 30, 2010, options to purchase a total of 449,667 shares of our common stock were still outstanding under the Previous Plans.

Fair Value of Options to Purchase Common Stock. The fair value of each option granted under our equity incentive plans was
estimated as of its 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.



5



---

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)





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



|                         |  |                                |          |   |      |  |         |  
|------------------------ |  | ------------------------------ | -------- | - | ---- |  | ------- | -
|                         |  | Nine Months EndedSeptember 30, |         
|                         |  | 2010                           |          |   | 2009 | 
|Stock Incentive Plans:   |  |                                |          |   |      |  |         |  
|Expected volatility      |  |                                | 71.0     | % |      |  | 57.0    | %
|Risk-free interest rate  |  |                                | 2.79     | % |      |  | 1.76    | %
|Expected dividend yields |  |                                | N/A      |   |      |  | N/A     |  
|Expected lives           |  |                                | 10 years |   |      |  | 3 years |  

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. Since the Companys policy is to retain rather than distribute
earnings, at least until economic conditions improve, no dividend yield was used in determining the fair values of the outstanding options at September 30, 2010 and 2009. Expected lives are based on several factors including the average holding
period of outstanding options, their remaining terms and the cycle of our long range business plan.

The weighted-average
grant-date fair values of options granted during the nine months ended September 30, 2010 was $3.23.

The following table
summarizes stock option activity during the nine month ended September 30, 2010:



|                                                             |  |                 |         |   |                              |   |      |                                         |  |  |                         |  |  |   |         | 
|------------------------------------------------------------ |  | --------------- | ------- | - | ---------------------------- | - | ---- | --------------------------------------- |  |  | ----------------------- |  |  | - | ------- | 
|                                                             |  | Numberof Shares |         |   | WeightedAverageExercisePrice |   |      | WeightedAverageRemainingContractualTerm |  |  | AggregateIntrinsicValue | 
|Outstanding at January 1, 2010                               |  |                 | 707,667 |   |                              | $ | 4.99 |                                         |  |  |                         |  |  |   |         | 
|Granted                                                      |  |                 | 8,000   |   |                              |   | 4.25 |                                         |  |  |                         |  |  |   |         | 
|Exercised                                                    |  |                 | (33,666 | ) |                              |   | 1.94 |                                         |  |  |                         |  |  |   |         | 
|Forfeited                                                    |  |                 | (30,000 | ) |                              |   | 7.78 |                                         |  |  |                         |  |  |   |         | 
|                                                             |  |                 |         |   |                              |   |      |                                         |  |  |                         |  |  |   |         | 
|Outstanding at September 30, 2010                            |  |                 | 652,001 |   |                              | $ | 5.01 |                                         |  |  | 3.3 years               |  |  | $ | 505,399 | 
|                                                             |  |                 |         |   |                              |   |      |                                         |  |  |                         |  |  |   |         | 
|Exercisable at September 30, 2010                            |  |                 | 449,401 |   |                              | $ | 5.79 |                                         |  |  | 3.1 years               |  |  | $ | 189,159 | 
|                                                             |  |                 |         |   |                              |   |      |                                         |  |  |                         |  |  |   |         | 
|Options vested and expected to vest as of September 30, 2010 |  |                 | 642,957 |   |                              | $ | 5.05 |                                         |  |  | 3.3 years               |  |  | $ | 483,530 | 
|                                                             |  |                 |         |   |                              |   |      |                                         |  |  |                         |  |  |   |         | 

The aggregate intrinsic values set forth in the above table represent the total pre-tax intrinsic
values (the aggregate differences between the closing stock price of the Companys common stock on September 30, 2010, and the exercise prices for in-the-money options) that would have been received by the option holders if all
in-the-money options had been exercised on September 30, 2010. The total pre-tax intrinsic value of options exercised during the nine months ended September 30, 2010 was $72,942.

A summary of the status of the Companys nonvested options as of September 30, 2010, and changes during the nine months ended
September 30, 2010, are presented below:



|                                |  |        |          |   |                                      |   |      | 
|------------------------------- |  | ------ | -------- | - | ------------------------------------ | - | ---- | 
|                                |  | Shares |          |   | Weighted AverageGrant-DateFair Value |  
|Nonvested at January1, 2010     |  |        | 368,500  |   |                                      | $ | 1.20 | 
|Granted                         |  |        | 8,000    |   |                                      |   | 3.23 | 
|Vested                          |  |        | (170,150 | ) |                                      |   | 1.63 | 
|Forfeited                       |  |        | (3,750   | ) |                                      |   | 2.60 | 
|                                |  |        |          |   |                                      |   |      | 
|Nonvested at September 30, 2010 |  |        | 202,600  |   |                                      |   | 1.22 | 
|                                |  |        |          |   |                                      |   |      | 



6



---

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)





Unrecognized
compensation cost related to nonvested options granted under the Companys stock incentive plans (i) as of September 30, 2010 totaled $149,522 which, as of that date, was expected to be recognized over a weighted average period of
1.6 years and (ii) as of September 30, 2009 totaled $341,800 which, as of that date, was expected to be recognized over a weighted average period of 2.1 years. At September 30, 2010, a total of 642,957 shares of our common
stock were subject to outstanding stock options that were exercisable or were expected to become exercisable in the future.

Restricted Stock. During the first nine months of 2010, we awarded a total of 177,000 restricted shares of common stock
(restricted shares) to certain officers and other key management employees under the 2008 Plan. Those restricted shares are subject to possible forfeiture in the event that a holder of such shares does not remain in the continuous
service of the Company for at least one year from the date the shares were awarded. Provided that the holder is still in the Companys continuous service, one-third of his or her restricted shares will cease to be subject to the risk of
forfeiture (that is, become vested shares) and, therefore, the holder of the shares must remain in the continuous service of the Company for a period of three years following the date of the award in order for all of his or her
restricted shares to become vested. Until restricted shares become vested, those shares may not be sold or otherwise transferred, in whole or in part, by the holders of those shares, and are subject to additional restrictions. Compensation expense
for these restricted share awards is based on the fair market value of the shares on their respective award dates and such expense is recorded over the vesting period of the awards. At September 30, 2010, the unrecognized compensation cost
related to these restricted shares totaled approximately $598,000 which, as of that date, was expected to be recognized over a weighted average period of approximately 2.5 years. All 177,000 of the restricted shares outstanding under the 2008 Plan
at September 30, 2010 are expected to vest. The aggregate intrinsic value of these restricted shares, at September 30, 2010, was $654,900

A summary of the status of the Companys restricted stock activity follows:



|                                |  |        |         |  |                                      |   |      | 
|------------------------------- |  | ------ | ------- |  | ------------------------------------ | - | ---- | 
|                                |  | Shares |         |  | Weighted AverageGrant-DateFair Value |  
|Outstanding at January 1, 2010  |  |        |        |  |                                      | $ |     | 
|Granted                         |  |        | 177,000 |  |                                      |   | 4.15 | 
|Vested                          |  |        |        |  |                                      |   |     | 
|Forfeited                       |  |        |        |  |                                      |   |     | 
|                                |  |        |         |  |                                      |   |      | 
|Nonvested at September 30, 2010 |  |        | 177,000 |  |                                      | $ | 4.15 | 
|                                |  |        |         |  |                                      |   |      | 

8. Recent Accounting Pronouncements.

In October 2009, the FASB amended its rules regarding the accounting for multiple element revenue arrangements. The objective of the amendment is to allow vendors to account for revenue for different
deliverables separately as opposed to part of a combined unit when those deliverables are provided at different times. Specifically, this amendment addresses how to separate deliverables and simplifies the process of allocating revenue to the
different deliverables when more than one deliverable exists. The new rules are effective for us beginning January 1, 2011. We are in the process of evaluating the impact that this amendment will have on our Consolidated Financial Statements.

In January 2010, we adopted the applicable sections of the FASBs guidance on earnings per share that addresses whether
instruments granted in share-based payment transactions are participating securities. That guidance indicates that unvested share-based payments that contain non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are
participating securities and, accordingly, should be included in the computation of basic earnings per share pursuant to the two-class method. We do not believe that the adoption of this guidance will have a material effect on our financial
condition, results of operations or cash flows.

In January 2010, the FASB issued new guidance for improving disclosures about
Fair Value Measurements. This guidance requires new disclosures regarding transfers in and out of Level 1 and Level 2 fair value measurements, as well as requiring the presentation, on a gross basis, of information about purchases, sales, issuances
and settlements in Level 3 fair value measurements. This guidance also clarifies existing disclosures regarding the level of



7



---

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



disaggregation, inputs and valuation techniques. This guidance is effective for interim and annual reporting periods beginning after December 15, 2009 and became effective for the Company on
March 31, 2010. Disclosures about purchases, sales, issuances and settlements in the roll forward of activity in Level 3 fair value measurements are effective for fiscal years beginning after December 15, 2010 and became effective for the
Company on June 30, 2010. At September 30, 2010, the Company did not have any Level 3 assets or liabilities which required disclosure pursuant to this guidance.

In February 2010, the FASB issued an update to Subsequent Events. This guidance amends the previous definition of an SEC filer and removed the requirement than an SEC filer disclose the date through which
subsequent events have been evaluated in both issued and revised financial statements. The update also requires SEC filers to evaluate subsequent events through the date the financial statements are issued rather than the date the financial
statements are available to be issued. The Company adopted this guidance upon issuance with no material impact to our consolidated financial statements.

In April 2010, the FASB issued an update to Compensation-Stock Compensation; which clarifies that an employee share-based payment award with an exercise price denominated in the currency of a market in
which a substantial portion of the entitys equity shares trade should not be considered to contain a condition that is not a market performance or service condition. Therefore, an entity would not classify such an award as a liability if the
award otherwise qualifies as equity. The standard is effective for interim and annual periods ending after December 15, 2010 and should be applied prospectively. The adoption of this standard is not expected to have a material impact to our
consolidated financial statements.



8



---



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

Forward Looking Information

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

The principal risks and uncertainties
to which our business is subject are discussed (i) in Item 1A in our Annual Report on Form 10-K for our fiscal year ended December 31, 2009 (our 2009 10-K) that we filed with the SEC on March 31, 2010, and
(ii) in the subsection below, entitled Management Overview  Factors Generally Affecting Sales of RV and Boating Products, in this Item 2. Therefore, you are urged to read not only the information contained below in
this Item 2, but also the discussion of the risk factors and uncertainties to which our business and future financial performance are subject, contained in Item 1A (entitled Risk Factors) in our 2009 10-K, which qualify the
forward-looking statements contained in this report.

Due to these risks and uncertainties, you are cautioned not to place
undue reliance on the forward-looking statements contained in this report and not to make predictions about future performance based solely on our historical financial performance. We also disclaim any obligation to update forward-looking statements
contained in this Report or in our 2009 10-K, except as may otherwise be required by law or the rules of the American Stock Exchange.

Management Overview

Our Business

We believe that we are one of the largest wholesale distributors of replacement parts, accessories and supplies for
recreational vehicles (RVs), and boats in North America. We supply more than 12,000 products and serve more than 18,000 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 (Aftermarket Customers). Our sales to our
Aftermarket Customers are affected primarily by (i) the usage of RVs and boats by consumers, because such usage affects their need for and their purchases of replacement parts, repair services and supplies from our Aftermarket Customers, and
(ii) sales of new RVs and boats, because consumers often accessorize their RVs and boats at the time of purchase.

Factors Generally Affecting Sales of RV and Boating Products

Our sales and
operating results are directly affected by the extent to which consumers purchase and use RVs and boats. Such purchases and usage, in turn, depend in large measure upon the extent of discretionary income available to consumers, their confidence
about future economic conditions, which affects their willingness to spend disposable income, and the availability and cost of credit that consumers use to finance the purchase of RVs and boats, each of which can affect the willingness and ability
of consumers to purchase and use RVs and boats. As a result, recessionary conditions, high unemployment or a tightening in the availability or increases in the costs of consumer



9



---

credit often lead consumers to reduce their purchases and, to a lesser extent, their usage, of RVs and boats and, therefore, their purchases of the products that we sell. Additionally, increases
in the prices and shortages in the supply of gasoline can lead to declines in the usage and purchases of RVs and boats, because these conditions increase the costs of, and create difficulties for consumers in, using RVs and boats.

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

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

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

Overview of Operating Results  Three and Nine months Ended September 30, 2010 and 2009



|                                         |  |                                                  |        |  |                                 |   |        |         |      |  |                       |      |  |   |        |  |  |   |        |  |  |  |       |   
|---------------------------------------- |  | ------------------------------------------------ | ------ |  | ------------------------------- | - | ------ | ------- | ---- |  | --------------------- | ---- |  | - | ------ |  |  | - | ------ |  |  |  | ----- | --
|                                         |  | Three Months Ended September 30,                 |        |  | Nine Months Ended September 30, |  
|                                         |  | Amounts                                          |        |  | % Change2010 vs. 2009           |   |        | Amounts |      |  | % Change2010 vs. 2009 |     
|                                         |  | 2010                                             |        |  | 2009                            |   |        |         | 2010 |  |                       | 2009 |  |  
|                                         |  | (Dollars in thousands, except per share amounts) |       
|Net Sales                                |  | $                                                | 32,245 |  |                                 | $ | 29,596 |         |      |  | 9.0                   | %    |  | $ | 90,994 |  |  | $ | 85,932 |  |  |  | 5.9   | % 
|Costs of Sales                           |  |                                                  | 26,381 |  |                                 |   | 23,464 |         |      |  | 12.4                  | %    |  |   | 73,474 |  |  |   | 68,849 |  |  |  | 6.7   | % 
|Gross Profit                             |  |                                                  | 5,864  |  |                                 |   | 6,132  |         |      |  | (4.4                  | )%   |  |   | 17,520 |  |  |   | 17,083 |  |  |  | 2.6   | % 
|Selling, general and administrative exp. |  |                                                  | 4,734  |  |                                 |   | 4,707  |         |      |  | 0.6                   | %    |  |   | 14,301 |  |  |   | 14,794 |  |  |  | (3.3  | )%
|Operating income                         |  |                                                  | 1,130  |  |                                 |   | 1,425  |         |      |  | (20.7                 | )%   |  |   | 3,219  |  |  |   | 2,289  |  |  |  | 40.6  | % 
|Other Expense                            |  |                                                  | 171    |  |                                 |   | 190    |         |      |  | (10.0                 | )%   |  |   | 483    |  |  |   | 667    |  |  |  | (27.6 | )%
|Earnings before income taxes             |  |                                                  | 959    |  |                                 |   | 1,235  |         |      |  | (22.3                 | )%   |  |   | 2,736  |  |  |   | 1,622  |  |  |  | 68.7  | % 
|Net earnings                             |  |                                                  | 659    |  |                                 |   | 902    |         |      |  | (26.9                 | )%   |  |   | 1,865  |  |  |   | 1,176  |  |  |  | 58.6  | % 
|Earnings per common share  diluted      |  | $                                                | 0.14   |  |                                 | $ | 0.20   |         |      |  | (30.0                 | )%   |  | $ | 0.41   |  |  | $ | 0.26   |  |  |  | 57.7  | % 

Three Months Ended
September 30, 2010. As indicated in the table above, net sales increased by $2.6 million, or 9.0%, in the three months ended September 30, 2010, as compared to the same three months of 2009, which was attributable primarily to an
increase in our sales of air conditioners. However, due primarily to a change in the mix of products sold to a greater proportion of lower margin products, such as air conditioners, and price reductions on selected products, our gross margin
declined to 18.2% in the three months ended September 30, 2010, from 20.7% in the same three months of 2009. That decline, in turn, led to the decreases in operating income, pre-tax earnings and net earnings in the three months ended
September 30, 2010, as compared to the same three months of 2009.

Nine Months Ended September 30, 2010. As
indicated in the above table, operating income increased by $930,000, or nearly 40.6%, pre-tax earnings increased by $1.1 million, or 68.7%, and net earnings increased by $689,000, or 58.6%, in the in the nine months ended September 30, 2010,
as compared to the same nine months of 2009. Those increases were primarily attributable to (i) a $5.1 million, or nearly 6%, increase in net sales, which more than offset a $4.6 million, or 6.7%, increase in costs of sales that
caused our gross margin to decline to 19.3% from 19.9% in the same period of 2009, (ii) a $493,000, or 3.3%, reduction in selling, general and administrative (SG&A) expenses, and (iii) a 184,000, or 27.6%, reduction in other
expense, in the nine months ended September 30, 2010.



10



---



Critical
Accounting Policies

Our consolidated financial statements are prepared in accordance with
generally accepted accounting principles in the United States (GAAP) and we follow various accounting policies, in accordance with GAAP, in the preparation and presentation of our financial statements. Certain of those accounting
policies are considered critical accounting policies, because they require us to make assumptions and judgments regarding circumstances or trends that could materially affect the value of our assets, such as, for example, assumptions regarding
economic conditions or trends that could impact our ability to fully collect our accounts receivable or ultimately realize the carrying value of our inventories. Those assumptions and judgments are made based on current information available to us
regarding economic conditions or trends and other circumstances. If adverse changes were to occur in the events, trends or other circumstances on which our assumptions or judgments had been based, or other unanticipated events were to happen that
might affect our operating results, under GAAP it could become necessary for us to reduce the carrying values of the affected assets on our balance sheet. In addition, because reductions in the carrying value of assets are often effectuated by or
require charges to income, such reductions also may have the effect of reducing our income.

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 economic slowdowns, declines in consumer confidence or increasing gasoline prices or interest rates will be of short or long-term duration, and it
is not uncommon for it to take some time after the onset of such changes for their full effects on our business to be recognized. Therefore, we make such estimates based on the information available to us at that time and reevaluate and adjust the
reserves and allowances for potential write-downs on a quarterly basis.

Our critical accounting policies consist of the
accounting policies and practices we follow in determining: (i) our net sales and an allowance for product returns for each reporting period; (ii) the allowance for doubtful accounts which affects the carrying value of our accounts
receivable; (iii) the amount of the allowance for excess and slow-moving or obsolete inventories, which affects the carrying value of our inventories; (iv) the amount of the valuation allowance that we may be required to recognize in order
to reduce our deferred tax asset to the amount that we believe we will be able to use to reduce income taxes in future periods; (v) foreign currency translation gains and losses that arise from our foreign operations or foreign purchasing
activities; and (vi) the amount of our product warranty reserve to cover the costs to us of product warranty claims from consumers. There were no material changes in our critical accounting policies or their application during the period from
January 1, 2010 to September 30, 2010. Accordingly, reference is hereby made to and there is incorporated herein, the more detailed information regarding our critical accounting policies that is contained in our 2009 10-K, in the section
captioned Critical Accounting Policies and Use of Estimates in Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations and in Note ASummary of Significant Accounting
Policies in the Notes to our Consolidated Financial Statements contained in Item 8, and readers of this report are urged to read those sections of that 10-K.



11



---



Results of
Operations

Net Sales

Net sales consist of revenues from the sales of the products we sell, net of an allowance for product returns. The following table sets
forth and compares our net sales (in thousands of dollars) for the three and nine months ended September 30, 2010 and 2009:



|                                 |  |                                 |  |         |      |                             |      |         |  |     
|-------------------------------- |  | ------------------------------- |  | ------- | ---- | --------------------------- | ---- | ------- |  | ----
|Three Months Ended September 30, |  | Nine Months Ended September 30,
|Amounts                          |  | Percent Change2010 
vs. 2009    |  | Amounts |      | Percent Change2010 vs.
2009
|2010                             |  | 2009                            |  |         | 2010 |                             | 2009 |        
|(Unaudited)                     
|$32,245                          |  | $29,596                         |  | 9.0%    |      | $90,994                     |      | $85,932 |  | 5.9%

The increase in net
sales during the three months ended September 30, 2010 was due primarily to an increase in sales of air conditioners. The increase in net sales during the nine months ended September 30, 2010, was due not only to the increase in air
conditioner sales, but also to a modest firming, during the first half of the year, in demand for the products that we sell, as Aftermarket customers replenished product inventories in anticipation of the summer selling season.

Gross Profit and Gross Margin

Gross profit is calculated by subtracting the costs of products sold from net sales. Costs of products sold consists primarily of the amounts paid to manufacturers and suppliers for the products that we
purchase for resale, and warehouse and distribution costs, including warehouse labor costs and freight charges. Gross margin is gross profits stated as a percentage of net sales.

The following table compares our gross profits (in thousands of dollars) and our gross margin in the three and nine months ended
September 30, 2010 and 2009.



|             |  |                                  |       |   |                                |   |       |      |  |   |        |   |  |   |        |  
|------------ |  | -------------------------------- | ----- | - | ------------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|             |  | Three Months 
EndedSeptember 30, |       |   | Nine
Months EndedSeptember 30, |  
|             |  | 2010                             |       |   | 2009                           |   |       | 2010 |  |   | 2009   |  
|Gross profit |  | $                                | 5,864 |   |                                | $ | 6,132 |      |  | $ | 17,520 |   |  | $ | 17,083 |  
|Gross margin |  |                                  | 18.2  | % |                                |   | 20.7  | %    |  |   | 19.3   | % |  |   | 19.9   | %

The decreases in our gross
profits and gross margin in the three months ended September 30, 2010, as compared to the same three months of 2009, were primarily due to the increase in sales of air conditioners on which we realize lower margins and price reductions on
selected products in response to increased price competition in our markets. In the nine months ended September 30, 2010, gross profits increased due to the increase in net sales, which more than offset an increase in costs of sales. However,
our gross margin declined to 19.3% from 19.9% in the same nine months of 2009 due to a combination of factors, consisting primarily of (i) selected price reductions that we implemented in response to increased price competition in our markets,
(ii) a change in the mix of products sold to a greater proportion of lower-margin items, and (iii) an increase in freight-in costs.

Selling, General and Administrative Expenses



|                                             |  |                                 |       |   |                                |   |       |      |  |   |        |   |  |   |        |  
|-------------------------------------------- |  | ------------------------------- | ----- | - | ------------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                             |  | Three Months EndedSeptember 30, |       |   | Nine Months EndedSeptember 30, |  
|                                             |  | 2010                            |       |   | 2009                           |   |       | 2010 |  |   | 2009   |  
|                                             |  | (In thousands)                  |      
|Selling, general and administrative expenses |  | $                               | 4,734 |   |                                | $ | 4,707 |      |  | $ | 14,301 |   |  | $ | 14,794 |  
|As a percentage of net sales                 |  |                                 | 14.7  | % |                                |   | 15.9  | %    |  |   | 15.7   | % |  |   | 17.2   | %

While net sales in the
three months ended September 30, 2010 increased by 9%, we were able to limit the increase in selling, general and administrative (SG&A) expenses to $27,000 or approximately 0.5%, primarily as a result of cost cutting measures that we
began implementing in the first quarter of 2009 in response to the economic recession and the credit crisis and their impact on our results of operations. As a result, such expenses declined as a percentage of revenues to 14.7% from 15.9% in the
same three months of 2009. In the nine months ended September 30, 2010, we were able to reduce our SG&A expenses by $493,000, or 3.3%, and as a percentage of net sales to 15.7% from 17.2% in the corresponding period of 2009, also as a result of
those cost-cutting measures, which included (i) workforce reductions, (ii) reductions in management salaries and employee wages, and (iii) reductions in selling and marketing and other administrative expenses.



12



---



Other Expense



|                             |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |     |  
|---------------------------- |  | ------------------------------- | --- | - | ------------------------------ | - | --- | ---- |  | - | ---- | - |  | - | --- | -
|                             |  | Three Months EndedSeptember 30, |     |   | Nine Months EndedSeptember 30, |  
|                             |  | 2010                            |     |   | 2009                           |   |     | 2010 |  |   | 2009 |  
|                             |  | (In thousands)                  |    
|Other Expense                |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |     |  
|Interest expense             |  | $                               | 141 |   |                                | $ | 140 |      |  | $ | 444  |   |  | $ | 488 |  
|Other                        |  |                                 | 30  |   |                                |   | 50  |      |  |   | 39   |   |  |   | 179 |  
|                             |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |     |  
|Total                        |  | $                               | 171 |   |                                | $ | 190 |      |  | $ | 483  |   |  | $ | 667 |  
|                             |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |     |  
|As a percentage of net sales |  |                                 | 0.5 | % |                                |   | 0.6 | %    |  |   | 0.5  | % |  |   | 0.8 | %

The largest component of
other expense is the interest expense that we incur on bank borrowings. To a lesser extent, other (income) expense also includes foreign currency gains or losses and gains or losses on disposal of assets. Interest expense was essentially unchanged
in the three months ended September 30, 2010 as compared to the same three months of 2009, as declines in prevailing rates of interest more than offset the effects of an increase, during the three months ended September 30, 2010, in average
borrowings outstanding, which we used primarily to fund working capital requirements. For the nine months ended September 30, 2010, interest expense declined by $44,000, or 9.0%, as compared to the same nine month period of 2009, due primarily
to a reduction in our average outstanding bank borrowings in the first quarter of this year as compared to the same period of 2009.

Income Taxes



|                     |  |                                 |      |   |                                |   |      |      |  |   |      |   |  |   |      |  
|-------------------- |  | ------------------------------- | ---- | - | ------------------------------ | - | ---- | ---- |  | - | ---- | - |  | - | ---- | -
|                     |  | Three Months EndedSeptember 30, |      |   | Nine Months EndedSeptember 30, |  
|                     |  | 2010                            |      |   | 2009                           |   |      | 2010 |  |   | 2009 |  
|                     |  | (In thousands)                  |     
|Income tax provision |  | $                               | 300  |   |                                | $ | 333  |      |  | $ | 871  |   |  | $ | 446  |  
|Effective tax rate   |  |                                 | 31.3 | % |                                |   | 27.0 | %    |  |   | 31.8 | % |  |   | 27.5 | %

Our effective tax rate is
affected by the amount of our pre-tax earnings, the amount of our expenses that are not deductible for income tax purposes and by differences in the tax rates on income generated or losses incurred by our U.S. operations and the tax rates on income
generated or losses incurred by our foreign subsidiaries.

Financial Condition, Liquidity and Capital Resources

Funding of Working Capital Requirements. We finance our working capital requirements for our operations
primarily with borrowings under a revolving bank line of credit agreement and internally generated funds.

During the nine
months ended September 30, 2010, the revolving bank line of credit permitted us to borrow up to the lesser of (i) $25,000,000 or (ii) an amount equal to 80% of eligible accounts receivable and 50% of eligible inventory. Interest on
our borrowings under the revolving line of credit is payable at the banks prime rate plus 2.00% or, at our option (but subject to certain limitations), at LIBOR plus 3.75% per annum and the maturity date of the bank line of credit was
July 10, 2011.

We were in compliance with our financial covenant under the bank line of credit agreement as of
September 30, 2010, on which date our bank borrowings totaled $9.4 million, which represented an increase of $0.3 million over our outstanding borrowings at September 30, 2009. On November 4, 2010, our outstanding bank borrowings
totaled $10.0 million. Our bank borrowings are secured by substantially all of our assets, and rank senior in priority to other indebtedness of the Company.

Effective November 8, 2010, we entered into a Seventh Amendment to the bank line of credit agreement with the bank (the Seventh Amendment) which, among other things, (i) extends by
three years the maturity date of the credit line from July 10, 2011 to July 10, 2014; (ii) reduces the rates at which we pay interest on our borrowings, (iii) modifies the formula for determining the maximum borrowings that may be
outstanding at any one time



13



---

during the period from February 1 through May 31 of each year from 80% to 85% of eligible accounts receivables and from 50% to 55% of eligible inventory, but in no event more than
$25,000,000; (iv) changes the fixed charge coverage ratio required to be met by us to 1.10:1.0, beginning with the 12 month period ending on December 31, 2010 and continuing for each 12 month period ending on the last day of each
fiscal quarter thereafter; and (v) will permit us to pay, without the banks approval, cash dividends of up to 50% of our net earnings, provided that our fixed charge coverage ratio is greater than 1.5:1.0 and we had available unused
credit under the credit line of more than $4 million for the 90 days ending on the date of (and after giving effect to) the dividend payment. The foregoing summary of the Seventh Amendment is qualified in its entirety by reference to the
Seventh Amendment, itself, a copy of which is attached as Exhibit 10.99 to this Quarterly Report on Form 10-Q.

Cash
Provided by (Used in) Operations. We generally use cash for, rather than generate cash from, operations in the first half of each 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.

During the nine months ended September 30, 2010, our operations generated positive cash flow of $1.6 million, primarily
attributable to $1.9 million of net earnings, a $1.5 million increase in accounts payable and a $1.4 million decrease in other assets which were largely, but not entirely, offset by an increase in inventories of $4.2 million. During
the nine months ended September 30, 2009, our operations generated positive cash flow of $10.8 million, primarily attributable to a $5.4 million reduction in inventories, a $2.6 million reduction in other current assets and
$1.2 million in net earnings. At September 30, 2010, our inventories totaled $27.2 million, up from $25.3 million at September 30, 2009, as a result of (i) a plan to optimize our inventory levels in order to maximize
customer fill rates, and (ii) increased purchases of our foreign-sourced, proprietary products.

Net Cash Used in
Investing Activities. We used cash for investing activities of $204,000 in the nine months ended September 30, 2010, primarily to fund capital expenditures for purchases of warehouse and computer equipment. By comparison, we used $371,000
in investing activities, primarily to fund purchases of capital equipment and an increase in other assets in the same nine months of 2009.

Net Cash Used in Financing Activities. Cash provided by or used in financing activities consists primarily of cash from the borrowings we obtain and repayments of such borrowings under our
revolving bank line of credit. In the first nine months of 2010, we used cash of $223,000 in investing activities, which primarily represented the amount by which repayments exceeded borrowings under our revolving bank line of credit during that
period. By comparison, in the first nine months of 2009, we used $8.0 million of cash in financing activities, which represented the amount by which repayments exceeded borrowings under our revolving bank line of credit during that period.

Contractual Obligations. 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 our 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, 2009:



|                                              |  |       |        |  |                   |   |       |                   |  |   |                   |  |  |                     |       |  |  |   |       | 
|--------------------------------------------- |  | ----- | ------ |  | ----------------- | - | ----- | ----------------- |  | - | ----------------- |  |  | ------------------- | ----- |  |  | - | ----- | 
|                                              |  | Total |        |  | Less thanOne Year |   |       | One toThree Years |  |   | Four toFive Years |  |  | More thanFive Years |      
|Contractual Obligations at December 31, 2009: |  |       |        |  |                   |   |       |                   |  |   |                   |  |  |                     |       |  |  |   |       | 
|Long-Term debt Obligations                    |  | $     | 9,637  |  |                   | $ |      |                   |  | $ | 9,637             |  |  | $                   |      |  |  | $ |      | 
|Capital Lease Obligations                     |  |       | 112    |  |                   |   | 112   |                   |  |   |                  |  |  |                     |      |  |  |   |      | 
|Operating lease obligations                   |  |       | 20,795 |  |                   |   | 4,564 |                   |  |   | 6,528             |  |  |                     | 4,430 |  |  |   | 5,273 | 
|                                              |  |       |        |  |                   |   |       |                   |  |   |                   |  |  |                     |       |  |  |   |       | 
|Total                                         |  | $     | 30,544 |  |                   | $ | 4,676 |                   |  | $ | 16,165            |  |  | $                   | 4,430 |  |  | $ | 5,273 | 
|                                              |  |       |        |  |                   |   |       |                   |  |   |                   |  |  |                     |       |  |  |   |       | 

Our long-term debt obligations consist primarily of borrowings under our revolving bank line of credit. It
is not possible to calculate future interest payments on those borrowings predictably, because the amounts of such borrowings fluctuate throughout the year depending on our liquidity needs, which can vary widely primarily due to the seasonality of
our business and the effects of prevailing economic conditions on the demand for and the purchases of the products we sell. Also, the interest rate on those borrowings is determined by reference to the banks prime rate or LIBOR, which also can
and often do fluctuate during the year. Additionally, the formulas for determining the specific interest rate that will apply to such borrowings can change from year to year. Set forth above, under the caption



14



---

Financial Condition, Liquidity and Capital ResourcesFunding of Working Capital Requirements are the formulas that applied to the determination of the interest rates on
our bank borrowings during the nine months ended September 30, 2010.

Expected Uses and Sources of Funds. We
expect our principal uses for cash during the next 12 months will be primarily to fund the working capital requirements of and capital expenditures for our business and we anticipate that we will be able to fund those cash requirements with
borrowings under our revolving bank line of credit and internally generated funds.

We continue to explore opportunities to
increase our sales and our market share and to improve our profit margins. As a result, we plan to establish new product supply relationships, including relationships that enable us to increase the products that we source from lower cost, but high
quality, overseas suppliers, and to design, and obtain foreign supply sources to manufacture for us, products that we can market and sell not only in our RV and boating markets, but also into other markets, such as outdoor power equipment market.
Since these activities will require us to invest in tooling needed for such products, we may have occasion in the future to use internally generated funds or bank borrowings for these purposes as well.

Seasonality and Inflation

Seasonality. Sales of recreational vehicle and boating parts, supplies and accessories are seasonal. We generate significantly
higher sales during the six-month period from March through August, when usage of RVs and boats are at their peak, than we do during the remainder of the year when winter weather conditions are not optimal for outdoor activities. Because a
substantial portion of our expenses are fixed, operating income declines and we may incur losses and must rely more heavily on borrowings to fund operating requirements during the period from September through February when our sales are lower.

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



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

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

In accordance with SEC rules, an evaluation was performed under the supervision and with
the participation of our Chief Executive Officer and Chief Financial Officer of the effectiveness, as of September 30, 2010, of the Companys disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act). Based
on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2010, the Companys disclosure controls and procedures were effective to provide reasonable assurance that information required
to be disclosed in our reports that we file under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and that such information is accumulated and communicated to
management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

There was no change in our internal control over financial reporting that occurred during the quarter ended September 30, 2010 that has materially affected, or is reasonably likely to materially
affect, our internal control over financial reporting.



15



---



PART IIOTHER
INFORMATION



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

There have
been no material changes in the risk factors that were disclosed in Item 1A, under the caption Risk Factors in Part I of our Annual Report on Form 10-K for our fiscal year ended December 31, 2009.



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

Effective as of November 8, 2010, the Company and Bank of America, N.A. (the Bank) entered into the Seventh Amendment to the Third Amended & Restated Loan and Security Agreement
between the Company and the Bank (the Seventh Amendment), which amends the Companys existing senior secured revolving bank credit line in certain respects. Set forth below is a summary of the material terms of the Seventh
Amendment, which summary is qualified in its entirety by reference to a copy of the Seventh Amendment which is attached as Exhibit 10.99 to this Report on Form 10-Q.

The principal change made by the Seventh Amendment is a three-year extension of the maturity date of the bank credit line from its current maturity date of July 10, 2011 to July 10, 2014. The Seventh
Amendment also (i) reduces the rates at which we pay interest on credit line borrowings, (ii) modifies the formula for determining the maximum borrowings permitted to be outstanding at any one time under the credit line during the period
from February 1 through May 31 of each year to 85%, from 80%, of eligible accounts receivables and to 55%, from 50%, of eligible inventory, but in no event more than $25 million; (iii) changes the fixed charge coverage ratio
required to be met by us to 1.10:1.0 beginning with the 12 month period ending on December 31, 2010 and continuing for each 12 month period ending on the last day of each fiscal quarter thereafter; and (iv) will permit us to pay,
without having to obtain the Banks approval, cash dividends of up to 50% of our net earnings, provided that our fixed charge coverage ratio is greater than 1.5:1.0 and we had available unused credit under the credit line of more than
$4 million for the 90 days ending on the date of (and after giving effect to) the dividend payment.



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



|            |  |                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Exhibit                                                                            
|            | 
|10.99       |  | Seventh Amendment to Revolving Bank Line of Credit Agreement dated as of November 8, 2010         
|            | 
|31.1        |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|31.2        |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|32.1        |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|            | 
|32.2        |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



16



---

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 15, 2010 |  |  |  | By:                                 |  | /S/    SANDRA A.
KNELL                              
|                         |  |  |  |                                     |  | Sandra A. Knell                                     
|                         |  |  |  |                                     |  | Executive Vice President and
Chief Financial Officer



S-1



---



INDEX TO EXHIBITS



|            |  |                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Exhibit                                                                            
|            | 
|10.99       |  | Seventh Amendment to Revolving Bank Line of Credit Agreement dated as of November 8, 2010         
|            | 
|31.1        |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|31.2        |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|32.1        |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|            | 
|32.2        |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



E-1