##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)



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

For the quarterly period ended March 31, 2007

OR



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

For the transition period from
 to

Commission File Number 1-9511

THE COAST DISTRIBUTION SYSTEM, INC.

(Exact name of Registrant as specified in its charter)



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

(408)
782-6686

(Registrants telephone number, including area code)

Not
Applicable

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

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes
üNo

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).



|                        |  |                   |  |                        
|----------------------- |  | ----------------- |  | -----------------------
|Large accelerated filer |  | Accelerated filer |  | Non-accelerated filer ü

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

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.

4,423,682 shares of Common Stock as of May 2, 2007



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTER ENDED MARCH 31, 2007

TABLE OF CONTENTS



|                                                                                                                       |  |         
|---------------------------------------------------------------------------------------------------------------------- |  | --------
|                                                                                                                       |  | Page No.
|Part I. Financial Information                                                                                          |  |         
|Item 1. Financial Statements                                                                                           |  | 1       
|Condensed Consolidated Balance Sheets at March 31, 2007 (unaudited) and December 31, 2006                              |  | 1       
|Condensed Consolidated Interim Statements of Income for the three months ended March 31, 2007 and 2006 (unaudited)     |  | 2       
|Condensed Consolidated Interim Statements of Cash Flows for the three months ended March 31, 2007 and 2006 (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       
|Management Overview                                                                                                    |  | 9       
|Our Business                                                                                                           |  | 9       
|Factors Generally Affecting Sales of RV and Boating Products                                                           |  | 9       
|Overview of Operating Results  Three Months Ended March 31, 2007 and 2006                                             |  | 9       
|Accounting Policies and Estimates                                                                                      |  | 10      
|General                                                                                                                |  | 10      
|Critical Accounting Policies                                                                                           |  | 11      
|Results of Operations                                                                                                  |  | 12      
|Financial Condition, Liquidity and Capital Resources                                                                   |  | 13      
|Seasonality and Inflation                                                                                              |  | 15      
|Forward Looking Information and Factors that Could Affect Our Future Financial Performance                             |  | 15      
|Item 3. Quantitative and Qualitative Disclosures About Market Risk                                                     |  | 17      
|Item 4 Controls and Procedures                                                                                         |  | 17      
|Part II. Other Information                                                                                             |  |         
|Item 1A. Risk Factors                                                                                                  |  | 18      
|Item 2. Unregistered Sale of Equity Securities                                                                         |  | 18      
|Item 5. Other Information                                                                                              |  | 18      
|Item 6. Exhibits and Reports on Form 8-K                                                                               |  | 19      
|Signatures                                                                                                             |  |         
|Exhibits                                                                                                               |  |         
|Exhibit 10.1 First Amendment dated as of March 30, 2007 to the Companys Long Term Revolving Credit Agreement          |  |         
|Exhibit 31.1 Certifications of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002             |  |         
|Exhibit 31.2 Certifications of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002             |  |         
|Exhibit 32.1 Certification of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002              |  |         
|Exhibit 32.2 Certification of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002              |  |         



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



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

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)



|                                                                                                                                                                         |  |                |        |                   |   |       
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------- | ------ | ----------------- | - | ------
|                                                                                                                                                                         |  | March 31, 2007 |        | December 31, 2006
|                                                                                                                                                                         |  | (unaudited)    |        |                  
|ASSETS                                                                                                                                                                   |  |                |        |                   |   |       
|CURRENT ASSETS                                                                                                                                                           |  |                |        |                   |   |       
|Cash                                                                                                                                                                     |  | $              | 964    |                   | $ | 721   
|Accounts receivable  net of allowances of $2,090 and $1,376 as of March 31, 2007 and December 31, 2006,
respectively                                                    |  |                | 33,590 |                   |   | 14,193
|Inventories                                                                                                                                                              |  |                | 48,517 |                   |   | 46,642
|Other current assets                                                                                                                                                     |  |                | 4,086  |                   |   | 4,233 
|                                                                                                                                                                         |  |                |        |                   |   |       
|Total current assets                                                                                                                                                     |  |                | 87,157 |                   |   | 65,789
|PROPERTY, PLANT, AND EQUIPMENT, NET                                                                                                                                      |  |                | 2,547  |                   |   | 2,461 
|OTHER ASSETS                                                                                                                                                             |  |                | 1,482  |                   |   | 1,244 
|                                                                                                                                                                         |  |                |        |                   |   |       
|                                                                                                                                                                         |  | $              | 91,186 |                   | $ | 69,494
|                                                                                                                                                                         |  |                |        |                   |   |       
|LIABILITIES                                                                                                                                                              |  |                |        |                   |   |       
|CURRENT LIABILITIES                                                                                                                                                      |  |                |        |                   |   |       
|Current maturities of long-term obligations                                                                                                                              |  | $              | 127    |                   | $ | 137   
|Accounts payable                                                                                                                                                         |  |                | 13,661 |                   |   | 9,231 
|Accrued liabilities                                                                                                                                                      |  |                | 3,763  |                   |   | 3,717 
|                                                                                                                                                                         |  |                |        |                   |   |       
|Total current liabilities                                                                                                                                                |  |                | 17,551 |                   |   | 13,085
|LONG-TERM OBLIGATIONS                                                                                                                                                    |  |                | 42,605 |                   |   | 24,562
|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; 4,423,682 and 4,414,547 shares issued and outstanding at March 31, 2007 and
December 31, 2006, respectively |  |                | 15,770 |                   |   | 15,702
|Accumulated other comprehensive income                                                                                                                                   |  |                | 717    |                   |   | 650   
|Retained earnings                                                                                                                                                        |  |                | 14,543 |                   |   | 15,495
|                                                                                                                                                                         |  |                |        |                   |   |       
|Total stockholders equity                                                                                                                                               |  |                | 31,030 |                   |   | 31,847
|                                                                                                                                                                         |  |                |        |                   |   |       
|                                                                                                                                                                         |  | $              | 91,186 |                   | $ | 69,494
|                                                                                                                                                                         |  |                |        |                   |   |       

The accompanying notes are an integral part of these statements.



1



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF OPERATIONS

(Dollars in thousands, except per share data)

Three Months Ended March 31,

(Unaudited)



|                                             |  |      |        |   |      |   |       
|-------------------------------------------- |  | ---- | ------ | - | ---- | - | ------
|                                             |  | 2007 |        |   | 2006
|Net sales                                    |  | $    | 43,638 |   |      | $ | 51,536
|Cost of sales, including distribution costs  |  |      | 35,471 |   |      |   | 40,928
|                                             |  |      |        |   |      |   |       
|Gross profit                                 |  |      | 8,167  |   |      |   | 10,608
|Selling, general and administrative expenses |  |      | 8,343  |   |      |   | 8,351 
|                                             |  |      |        |   |      |   |       
|Operating income (loss)                      |  |      | (176   | ) |      |   | 2,257 
|Other expense                                |  |      |        |   |      |   |       
|Interest                                     |  |      | 539    |   |      |   | 381   
|Other                                        |  |      | 108    |   |      |   | 58    
|                                             |  |      |        |   |      |   |       
|                                             |  |      | 647    |   |      |   | 439   
|                                             |  |      |        |   |      |   |       
|Earnings (loss) before income taxes          |  |      | (823   | ) |      |   | 1,818 
|Income tax provision (benefit)               |  |      | (181   | ) |      |   | 709   
|                                             |  |      |        |   |      |   |       
|Net earnings (loss)                          |  | $    | (642   | ) |      | $ | 1,109 
|                                             |  |      |        |   |      |   |       
|Basic earnings (loss) per share:             |  | $    | (0.15  | ) |      | $ | 0.25  
|Diluted earnings (loss) per share:           |  | $    | (0.15  | ) |      | $ | 0.24  

The accompanying notes are an integral part of these statements.



2



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS

(Dollars in thousands)

Three months ended March 31,

(Unaudited)



|                                                                                |  |      |         |   |      |   |         |  
|------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                |  | 2007 |         |   | 2006 |  
|Cash flows from operating activities:                                           |  |      |         |   |      |   |         |  
|Net earnings (loss)                                                             |  | $    | (642    | ) |      | $ | 1,109   |  
|Adjustments to reconcile net earnings to net cash used in operating activities: |  |      |         |   |      |   |         |  
|Depreciation and amortization                                                   |  |      | 195     |   |      |   | 191     |  
|Compensation expense                                                            |  |      | 47      |   |      |   | 18      |  
|Changes in assets and liabilities:                                              |  |      |         |   |      |   |         |  
|Accounts receivable                                                             |  |      | (19,397 | ) |      |   | (20,385 | )
|Inventories                                                                     |  |      | (1,875  | ) |      |   | (4,619  | )
|Other current assets                                                            |  |      | 147     |   |      |   | 609     |  
|Accounts payable                                                                |  |      | 4,430   |   |      |   | 8,671   |  
|Accrued liabilities                                                             |  |      | 46      |   |      |   | (603    | )
|                                                                                |  |      |         |   |      |   |         |  
|Total adjustments                                                               |  |      | (16,649 | ) |      |   | (16,327 | )
|                                                                                |  |      |         |   |      |   |         |  
|Net cash used in operating activities                                           |  |      | (17,049 | ) |      |   | (15,009 | )
|Cash flows from investing activities:                                           |  |      |         |   |      |   |         |  
|Capital expenditures                                                            |  |      | (252    | ) |      |   | (70     | )
|Decrease (Increase) in other assets                                             |  |      | (258    | ) |      |   | 82      |  
|                                                                                |  |      |         |   |      |   |         |  
|Net cash provided by (used in) operating activities                             |  |      | (510    | ) |      |   | 12      |  
|Cash flows from financing activities:                                           |  |      |         |   |      |   |         |  
|Borrowings under line of credit agreement                                       |  |      | 53,887  |   |      |   | 51,998  |  
|Repayments under line of credit agreement                                       |  |      | (35,958 | ) |      |   | (37,654 | )
|Repayments of long-term debt                                                    |  |      | (40     | ) |      |   | (35     | )
|Issuance of common stock pursuant to employee stock option and purchase plans   |  |      | 122     |   |      |   | 324     |  
|Dividends paid                                                                  |  |      | (310    | ) |      |   | (222    | )
|Retirement of common stock                                                      |  |      | (101    | ) |      |   | (419    | )
|                                                                                |  |      |         |   |      |   |         |  
|Net cash provided by financing activities                                       |  |      | 17,600  |   |      |   | 13,992  |  
|Effect of exchange rate changes on cash                                         |  |      | 202     |   |      |   | (172    | )
|                                                                                |  |      |         |   |      |   |         |  
|NET INCREASE (DECREASE) IN CASH                                                 |  |      | 243     |   |      |   | (1,177) |  
|Cash beginning of period                                                        |  |      | 721     |   |      |   | 1,744   |  
|                                                                                |  |      |         |   |      |   |         |  
|Cash end of period                                                              |  | $    | 964     |   |      | $ | 567     |  
|                                                                                |  |      |         |   |      |   |         |  

The accompanying notes are an integral part of these statements.



3



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS



|1. | The accompanying condensed consolidated interim financial statements have been prepared in accordance with accounting principles and Securities and Exchange Commission (SEC) rules
applicable to interim financial information. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion
of management, these unaudited condensed consolidated financial statements contain all adjustments (consisting only of normal recurring adjustments and accruals) necessary for a fair presentation of the Companys financial position as of
March 31, 2007 and the results of its operations and cash flows for the three months ended March 31, 2007 and 2006. The accounting policies followed by the Company are set forth in Note A to the Companys financial statements in
its Annual Report on Form 10-K for its fiscal year ended December 31, 2006. It is suggested that these condensed consolidated financial statements be read in conjunction with our consolidated financial statements and the notes thereto
included in that Annual Report on Form 10-K.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2. | The Companys business is seasonal and its results of operations for the three months ended March 31, 2007 and 2006 are not necessarily indicative of the results to be
expected in any other interim period during, or for the full year ending, December 31, 2006. See Managements Discussion and Analysis of Financial Condition and Results of Operations  Seasonality and Inflation in
Item 2 of Part I of this Report.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|3. | Basic earnings per share for each period are computed using the weighted average number of common shares outstanding during such period. Diluted earnings per share are computed
using the weighted average number of common and potentially dilutive securities outstanding during the period. Potentially dilutive securities consist of the incremental common shares issuable upon the exercise of stock options (using the treasury
stock method). Potentially dilutive securities are excluded from the computation if their effect is anti-dilutive. For the three months ended March 31, 2007 all of the companys common shares issuable on exercise of stock options were
excluded from the computation of diluted earnings per share because the company incurred a loss for that period and the inclusion of those securities would be anti-dilutive. As of March 31, 2006, no common shares issuable on exercise of stock
options were excluded from the computation of diluted earnings per share.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                      |  |                             |       |   |      |   |      
|----------------------------------------------------- |  | --------------------------- | ----- | - | ---- | - | -----
|                                                      |  | Three MonthsEnded March 31,
|                                                      |  | 2007                        |       |   | 2006
|                                                      |  | (In thousands)             
|Numerator:                                            |  |                             |       |   |      |   |      
|Net earnings (loss)                                   |  | $                           | (642  | ) |      | $ | 1,109
|                                                      |  |                             |       |   |      |   |      
|Denominator:                                          |  |                             |       |   |      |   |      
|Weighted average shares outstanding                   |  |                             | 4,418 |   |      |   | 4,421
|Dilutive effect of stock options                      |  |                             | 0     |   |      |   | 200  
|                                                      |  |                             |       |   |      |   |      
|Denominator for diluted net earnings (loss) per share |  |                             | 4,418 |   |      |   | 4,621
|                                                      |  |                             |       |   |      |   |      



|4. | The Company leases its corporate offices, warehouse facilities and data processing equipment. Those leases are classified as operating leases as they do not meet the capitalization
criteria of SFAS No. 13. The office and warehouse leases expire over the next ten years. Minimum future rental commitments under non-cancelable operating leases are as follows:
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                             |  |                |       
|---------------------------- |  | -------------- | ------
|Year Ending December 31,     |  | (In thousands)
|2007 (remaining nine months) |  | $              | 3,233 
|2008                         |  |                | 4,127 
|2009                         |  |                | 3,527 
|2010                         |  |                | 2,942 
|2011                         |  |                | 2,473 
|Thereafter                   |  |                | 10,236
|                             |  |                |       
|                             |  | $              | 26,538
|                             |  |                |       



4



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



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



|       |  |                             |        |      |   |       
|------ |  | --------------------------- | ------ | ---- | - | ------
|       |  | Three Months EndedMarch 31,
|       |  | 2007                        |        | 2006
|       |  | (In thousands)             
|USA    |  | $                           | 32,816 |      | $ | 40,108
|Canada |  |                             | 10,822 |      |   | 11,428
|Other  |  |                             | 0      |      |   | 0     
|       |  |                             |        |      |   |       
|       |  | $                           | 43,638 |      | $ | 51,536
|       |  |                             |        |      |   |       



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



|                                                              |  |                             |      |   |      |   |       |  
|------------------------------------------------------------- |  | --------------------------- | ---- | - | ---- | - | ----- | -
|                                                              |  | Three MonthsEnded March 31, |     
|                                                              |  | 2007                        |      |   | 2006 |  
|                                                              |  | (In thousands)              |     
|Net earnings (loss)                                           |  | $                           | (642 | ) |      | $ | 1,109 |  
|Change in accumulated foreign currency translation adjustment |  |                             | 67   |   |      |   | (25   | )
|                                                              |  |                             |      |   |      |   |       |  
|Comprehensive earnings (loss)                                 |  | $                           | (575 | ) |      | $ | 1,084 |  
|                                                              |  |                             |      |   |      |   |       |  



|7. | Stock Based Compensation. Effective January 1, 2006, the Company adopted the provisions of SFAS No. 123R, Share-Based Payments (SFAS 123R), which requires entities that grant
stock options or other equity compensation awards to employees to recognize, for financial reporting purposes, the fair value of those options and shares as compensation cost over their respective service (vesting) periods. SFAS 123R provides for,
and the Company has elected to adopt, the modified prospective application method of recognizing such compensation costs, pursuant to which equity compensation is comprised of (i) compensation expense for all share-based awards granted prior to, but
not yet vested as of January 1, 2006, based on their grant date fair values estimated in accordance with the original provisions of SFAS No. 123, and (ii) compensation cost for all share-based awards granted subsequent to December 31, 2005, based on
their grant date fair values estimated in accordance with the provisions of SFAS 123(R). The Companys stock option compensation expense was $47,000 and $18,000 for the three month periods ended March 31, 2007 and 2006, respectively.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For purposes of SFAS 123R, the fair value of each option is estimated as of the date of grant using a binomial model. This
model incorporates certain assumptions including a risk-free market interest rate, expected dividend yield of the underlying common stock, expected option life and expected volatility in the market value of the underlying common stock.

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



|                         |  |                             |   |  |         |  
|------------------------ |  | --------------------------- | - |  | ------- | -
|                         |  | Three Months EndedMarch 31, |  
|                         |  | 2007                        |   |  | 2006    |  
|Stock Option Plans:      |  |                             |   |  |         |  
|Expected volatility      |  | 46                          | % |  | 52      | %
|Risk-free interest rate  |  | 4.45                        | % |  | 4.61    | %
|Expected dividend yields |  | 3.6                         | % |  | 2.7     | %
|Expected lives           |  | 4 years                     |   |  | 4 years |  
|Stock Purchase Plan:     |  |                             |   |  |         |  
|Expected volatility      |  | 40                          | % |  | 47      | %
|Risk-free interest rate  |  | 4.90                        | % |  | 4.75    | %
|Expected dividend yields |  | 3.6                         | % |  | 2.7     | %
|Expected lives           |  | 1 year                      |   |  | 1 year  |  



5



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



7. Stock Based Compensation (continued)

Expected volatilities are based on the historical volatility of the Companys common stock. The risk free interest rate is based upon market yields
for United States Treasury debt securities. The expected dividend yield is based upon the Companys current dividend policy and the fair market value of the Companys shares at March 31. 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
Company has in effect a 2005 Stock Incentive Plan (the 2005 Plan), which authorizes the granting of options to directors, officers and other key employees, that entitle them to purchase shares of our common stock. A total of 350,000 were
authorized for issuance under the 2005 Plan. Options to purchase a total of 230,000 shares of our common stock granted under the 2005 Plan were outstanding at March 31, 2007. We also have in effect a 1999 Stock Incentive Plan (the 1999
Plan), which authorizes the issuance of options to purchase up to 300,000 shares of our common stock. Options to purchase a total of 196,667 shares of our common stock granted under the 1999 Plan were outstanding at March 31, 2007. The
Company had in effect a 1993 Stock Option Plan which authorized the issuance of options to purchase up to 500,000 shares of common stock (the 1993 Plan). The 1993 Plan has expired and options may no longer be granted under that Plan.
However, options to purchase a total of 148,666 shares of our common stock remained outstanding under the 1993 Plan as of March 31, 2007.

In 1997 the Company adopted an Employee Stock Purchase Plan to encourage employees to purchase shares of our common stock and, thereby, become stockholders of the Company. A total of 400,000 shares of the Companys common stock were
reserved for issuance under this Plan. The Plan is available to all full-time employees (other than employees that own 5% or more of our outstanding shares of common stock) and participation is voluntary. Employees who desire to participate may
elect to do so at the beginning of an annual purchase period, at which time they are required to authorize payment for the shares they desire to purchase under the Plan by payroll deductions to be made ratably over the annual purchase
period. The price of the shares is determined at the end of the purchase period, at which time the participating employees have the option of having their withholdings applied to purchase shares under the Plan or withdraw from the Plan, in which
case their accumulated payroll deductions are refunded. The price at which shares are sold under the Plan is 85% of the market price of the Companys shares, either at the beginning of the purchase period, or at the end of the purchase period,
whichever is lower. At March 31, 2007, there were a total of 179,065 shares available for future issuance under this Plan.

The
following table summarizes stock option activity during the three month period ended March 31, 2007 and 2006:



|                                 |  |                 |   |  |                               |      |                                          |           |                          |   |          
|-------------------------------- |  | --------------- | - |  | ----------------------------- | ---- | ---------------------------------------- | --------- | ------------------------ | - | ---------
|                                 |  | Number ofShares |   |  | Weighted-AverageExercisePrice |      | Weighted-AverageRemainingContractualTerm |           | AggregateInstrinsicValue
|Outstanding at December 31, 2006 |  | 437,333         |   |  | $                             | 5.16 |                                          |           |                          |   |          
|Granted                          |  | 150,000         |   |  |                               | 8.30 |                                          |           |                          |   |          
|Exercised                        |  | (12,000         | ) |  |                               | 3.19 |                                          |           |                          |   |          
|Forfeited                        |  |                |   |  |                               |     |                                          |           |                          |   |          
|                                 |  |                 |   |  |                               |      |                                          |           |                          |   |          
|Outstanding at March 31, 2007    |  | 575,333         |   |  | $                             | 6.02 |                                          | 5.8 years |                          | $ | 1,023,639
|Exercisable at March 31, 2007    |  | 216,333         |   |  | $                             | 3.94 |                                          | 3.3 years |                          | $ | 835,649  
|                                 |  |                 |   |  |                               |      |                                          |           |                          |   |          



|                                 |  |                 |   |  |                               |      |                                          |           |                          |   |          
|-------------------------------- |  | --------------- | - |  | ----------------------------- | ---- | ---------------------------------------- | --------- | ------------------------ | - | ---------
|                                 |  | Number ofShares |   |  | Weighted-AverageExercisePrice |      | Weighted-AverageRemainingContractualTerm |           | AggregateInstrinsicValue
|Outstanding at December 31, 2005 |  | 453,066         |   |  | $                             | 3.92 |                                          |           |                          |   |          
|Granted                          |  | 74,000          |   |  |                               | 7.25 |                                          |           |                          |   |          
|Exercised                        |  | (54,833         | ) |  |                               | 3.76 |                                          |           |                          |   |          
|Forfeited                        |  |                |   |  |                               |     |                                          |           |                          |   |          
|                                 |  |                 |   |  |                               |      |                                          |           |                          |   |          
|Outstanding at March 31, 2006    |  | 472,233         |   |  | $                             | 4.45 |                                          | 4.5 years |                          | $ | 1,343,649
|Exercisable at March 31, 2006    |  | 276,233         |   |  | $                             | 3.17 |                                          | 2.8 years |                          | $ | 1,141,709
|                                 |  |                 |   |  |                               |      |                                          |           |                          |   |          

The aggregate intrinsic value in each of the tables above represents the total pre-tax intrinsic
value (the aggregate difference between the closing stock price of the Companys common stock on March 31, 2007 or 2006, respectively, and the exercise price for in-the-money option) that would have been received by the option holders if
all in-the-money options had been exercised on March 31, 2007 or 2006, respectively. The total pre-tax intrinsic value of options exercised during the three months ended March 31, 2007 and 2006 was $58,950 and $188,044, respectively.

The weighted-average grant-date value of options granted during the three month periods ended March 31, 2007 and 2006 was $2.58 and
$2.65 respectively.

A summary of the status of the Companys nonvested options as of March 31, 2007 and 2006, and changes during
the three month periods ended March 31, 2007 and 2006, is presented below:



6



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



|7. | Stock Based Compensation (continued)
|-- | ------------------------------------



|                               |  |         |   |  |                                     |     
|------------------------------ |  | ------- | - |  | ----------------------------------- | ----
|                               |  | Shares  |   |  | WeightedAverageGrant-DateFair Value
|Nonvested at December 31, 2006 |  | 248,000 |   |  | $                                   | 6.74
|Granted                        |  | 150,000 |   |  |                                     | 8.30
|Vested                         |  | (39,000 | ) |  |                                     | 7.78
|Forfeited                      |  |        |   |  |                                     |    
|                               |  |         |   |  |                                     |     
|Nonvested at March 31, 2007    |  | 359,000 |   |  | $                                   | 7.28



|                               |  |         |  |                                     |     
|------------------------------ |  | ------- |  | ----------------------------------- | ----
|                               |  | Shares  |  | WeightedAverageGrant-DateFair Value
|Nonvested at December 31, 2005 |  | 122,000 |  | $                                   | 5.68
|Granted                        |  | 74,000  |  |                                     | 7.25
|Vested                         |  |        |  |                                     |    
|Forfeited                      |  |        |  |                                     |    
|                               |  |         |  |                                     |     
|Nonvested at March 31, 2006    |  | 196,000 |  | $                                   | 6.27

As of March 31, 2007 and 2006, there was $656,325 and $274,033 of total unrecognized
compensation cost related to nonvested options granted under the Companys option plans. That cost is expected to be recognized over a weighted average period of 2.6 years.



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

In March 2006,
the FASB issued Statement of Financial Accounting Standards No. 156, Accounting for Servicing of Financial Assets (SFAS 156). This statement amends SFAS No. 140, Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities, (SFAS 140) with respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS became effective for us on January 1, 2006. The adoption of
SFAS 156 did not have a material impact on our consolidated position, results of operations or cash flows.

In September 2006, the FASB
issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements (SFAS 157). SFAS 157 provides a new single authoritative definition of fair value and provides enhanced guidance for measuring the fair
value of assets and liabilities and requires additional disclosures related to the extent to which companies measure assets and liabilities at fair value, the information used to measure fair value, and the effect of fair value measurements on
earnings. SFAS 157 is effective for us as of January 1, 2008. We are currently assessing the impact that the adoption of SFAS 157 may have on our consolidated financial position, results of operations or cash flows.

In February 2007, the FASB issued Statement of Financial Accounting Standards No. 159, The Fair Value Option of Financial Assets and
Liabilities (SFAS 159). SFAS 159 provides entities with the option to report selected financial assets and liabilities at fair value. Business entities adopting SFAS 159 will report unrealized gains and losses in earnings at each
subsequent reporting date on items for which fair value option has been elected. SFAS



7



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



|8. | Recent Accounting Pronouncements (continued)
|-- | --------------------------------------------

159
established presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. SFAS 159 requires additional information that will
help investors and other financial statements users to understand the effect of an entitys choice to use fair value on its earnings. SFAS 159 is effective for fiscal years beginning after November 15, 2007, with earlier adoption
permitted. We are currently assessing the impact that the adoption of SFAS 159 may have on our consolidated financial position, results of operation and cash flows.

In June 2006, the Financial Accounting Standards Board (FASB) issued interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48). FIN 48 clarifies the accounting for
uncertainty in income taxes recognized in an enterprises financial statements in accordance with Statement of Financial Accounting Standards No. 109, Accounting for Income Taxes (FAS 109). This interpretation
prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition of tax benefits,
classification on the balance sheet, interest and penalties, accounting in interim periods, disclosure, and transition. The Company adopted FIN 48 effective January 1, 2007. In accordance with FIN 48, the Company has decided to classify
interest and penalties as a component of tax expense. As a result of the implementation of FIN 48, the Company recognized no material adjustment in the liability for unrecognized income tax benefits. At the adoption date of January 1, 2007, the
Company had $159,000 of unrecognized tax benefits. To the extent these unrecognized tax benefits are ultimately recognized, they will impact the effective tax rate. Interest and penalties were $51,000 as of March 31, 2007.

The Companys federal income tax returns for 2003-2006 are open tax years. The Company files in numerous state and foreign jurisdictions with
varying statutes of limitations. The Companys state income tax returns for 2002-2006, depending on each states statute of limitations, are open tax years. The Companys foreign income tax returns for 2003-2006, depending on each
foreign statute of limitation, are open tax years.



8



---

##### Table of Contents

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

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 14,000 products and serve more than 12,000 customers throughout the United States and Canada, from 13 regional distribution centers
in the United States and 4 regional distribution centers in Canada. Our sales are made primarily to retail parts and supplies stores, service and repair establishments and new and used RV and boat dealers (After-Market Customers). Our
sales are affected primarily by (i) usage of RVs and boats by the consumers to whom After-Market Customers sell our products, because such usage affects the consumers needs for and purchases of replacement parts, repair services and
supplies, and (ii) sales of new RVs and boats, because consumers often accessorize their RVs and boats at the time of purchase.

Factors Generally Affecting Sales of RV and Boating Products

The usage and the purchase, by consumers, of RVs
and boats depend, in large measure, upon the extent of discretionary income available to consumers and their confidence about economic conditions, including the availability and prices of gasoline and prevailing interest rates. As a result,
recessionary conditions and increases in gasoline prices or in interest rates often lead to declines in the purchase and, to a lesser extent, in the usage, of RVs and boats, because these conditions increase the consumers costs of purchasing,
and the costs and difficulties of using, their RVs and boats. Weather conditions also can affect our operating results, because unusually severe or extended winter weather conditions can reduce the usage of RVs and boats for periods extending beyond
the ordinary winter months or to regions that ordinarily encounter milder winter weather conditions and can cause period-to-period fluctuations in our sales and financial performance. Moreover, we have found, at least since September 11, 2001,
that the usage of RVs also can be affected by geopolitical conditions. As a result, our sales and operating results can be, and in the past have been, affected by recessionary economic conditions, shortages in the supply and increases in the prices
of gasoline, increases in interest rates and unusually adverse weather conditions and, in some cases, geopolitical events as well.

Overview of Operating Results  Three Months Ended March 31, 2007 and 2006

The following table
compares, and shows the changes in, our net sales, gross profit, operating expenses, pre-tax income and net earnings in the three month periods ended March 31, 2007 and 2006.

|                                               |  |                                              |        |          |      |   |               |  |        |   
|---------------------------------------------- |  | -------------------------------------------- | ------ | -------- | ---- | - | ------------- |  | ------ | --
|                                               |  | Three Months Ended March 31,                 |       
|                                               |  | 2007                                         |        |          | 2006 |   | 2007 vs. 2006 | 
|                                               |  | Amounts                                      |        | % change |     
|                                               |  | (Dollars in thousands,except per share data) |        |          |     
|Net sales                                      |  | $                                            | 43,638 |          |      | $ | 51,536        |  | (15.3  | )%
|Gross profit                                   |  |                                              | 8,167  |          |      |   | 10,608        |  | (23.0  | )%
|Selling, general and administrative expenses   |  |                                              | 8,343  |          |      |   | 8,351         |  | (0.1   | )%
|Operating income (loss)                        |  |                                              | (176   | )        |      |   | 2,257         |  | (107.8 | )%
|Earnings (loss) before income taxes            |  |                                              | (823   | )        |      |   | 1,818         |  | (145.3 | )%
|Net earnings (loss)                            |  | $                                            | (642   | )        |      | $ | 1,109         |  | (157.9 | )%
|Net earnings (loss) per common share  diluted |  | $                                            | (0.15  | )        |      | $ | 0.24          |  | (162.5 | )%

As indicated in the table above, in the first quarter of 2007, net sales and gross profits
declined by 15.3% and 23.0%, respectively, as compared to the first quarter of 2006, due primarily to an industry-wide decline in purchases and in the usage of RVs by consumers, which reduced demand for the products that we sell. We believe that
those declines were primarily attributable to increased gasoline prices and higher interest rates, which made purchases and the usage of RVs more expensive. As a result, we incurred a loss from operations of $176,000 and a net loss of $642,000, or
$0.15 per diluted share, in the quarter ended March 31, 2007.



9



---

##### Table of Contents

Accounting Policies and Estimates

General

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

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

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

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

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



10



---

##### Table of Contents

Critical Accounting Policies

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

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

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

Reserve for Excess and Obsolete Inventory. Inventories are valued at the lower of cost (first-in, first-out) or net realizable value and that value is reduced by an allowance for excess and slowing-moving or obsolete inventories. The
amount of the allowance is determined on the basis of historical experience with different product lines, estimates or assumptions concerning future economic and market conditions and estimates of future sales. If there is an economic downtown or a
decline in sales, causing inventories of some product lines to accumulate, it may become necessary to increase the allowance. Other factors that can require increases in the allowance or inventory write downs are reductions in pricing or
introduction of new or competitive products by manufacturers, however, due to the relative maturity of the markets in which the company operates, usually theses are not significant factors. Increases in this allowance also will cause a decline in
operating results as such increases are effectuated by charges against income.

Allowance for Deferred Income Taxes.We
record as a deferred tax asset on our balance sheet tax deductions that can be applied in future periods to offset or reduce our future income tax liability. At March 31, 2007, the aggregate amount of that deferred tax asset was
approximately $2.0 million. Under applicable federal and state income tax laws and regulations, tax deductions will expire if not used within specified periods of time. Accordingly, the ability to use this deferred tax asset depends on the taxable
income that we are able to generate during those time periods. We have made a judgment, based on historical experience and current and anticipated market and economic conditions and trends, that it is more likely than not that we will be able to
generate taxable income in future years sufficient to fully use the deferred tax asset that is recorded in our financial statements However, if due to future events or circumstances, such as an economic downturn that might adversely affect our
operating results, we subsequently come to a different conclusion regarding our ability to fully utilize this asset, we would create a valuation allowance in order to reduce the amount at which we record the deferred tax asset. The creation of such
an allowance would be effectuated by an increase in the provision (or a reduction in the credit) for income taxes in our statement of income, which would have the effect of reducing our income in the fiscal period in which such provision is
recorded.

Long-lived Assets and Goodwill. Long-lived assets, such as property and equipment and goodwill and certain types of
intangible assets, are reviewed for possible impairment at least annually or if and when events or changes in circumstances indicate that the carrying value of those assets may not be recoverable in full, based on standards established by SFAS
No. 142, by comparing the fair value of the long-lived asset to its carrying amount.



11



---

##### Table of Contents

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

Results of Operations

Net Sales



|                             |  |                     |        |               |        
|---------------------------- |  | ------------------- | ------ | ------------- | -------
|Three Months Ended
March 31,
|2007                         |  | 2006                |        | 2007 vs. 2006
|Amount                       |  | Percentage Decrease
|(Dollars in thousands)       | 
|$43,638                      |  | $                   | 51,536 |               | (15.3)%

The decline in net sales during the first quarter of 2007 was due primarily to an industry-wide
slowdown in purchases and usage of RVs and boats. That slowdown, we believe, was primarily attributable to increases in gasoline prices and increases in interest rates. Those conditions made the purchase and usage of RVs and boats less affordable,
which led consumers to reduce their purchases and usage of RVs and boats, thereby adversely affecting consumer demand for the products we sell.

Gross Margin



|             |  |                             |       |   |      |   |        |  
|------------ |  | --------------------------- | ----- | - | ---- | - | ------ | -
|             |  | Three Months EndedMarch 31, |      
|             |  | 2007                        |       |   | 2006 |  
|             |  | (Dollars in thousands)      |      
|Gross profit |  | $                           | 8,167 |   |      | $ | 10,608 |  
|Gross margin |  |                             | 18.7  | % |      |   | 20.6   | %

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

The decrease in our gross margin in the first quarter of 2007, as compared to the first quarter of 2006 was due to the
effect of fixed warehouse costs on reduced sales levels and an increase in shipping costs that were the result of rising gasoline prices and smaller shipments.

Selling, General and Administrative Expenses



|                                             |  |                             |       |   |      |   |       |  
|-------------------------------------------- |  | --------------------------- | ----- | - | ---- | - | ----- | -
|                                             |  | Three MonthsEnded March 31, |      
|                                             |  | 2007                        |       |   | 2006 |  
|                                             |  | (Dollars in thousands)      |      
|Selling, general and administrative expenses |  | $                           | 8,343 |   |      | $ | 8,351 |  
|As a percentage of net sales                 |  |                             | 19.1  | % |      |   | 16.2  | %



12



---

##### Table of Contents

Our selling, general and administrative (SG&A) expenses decreased in absolute dollars in
the quarter ended March 31, 200 by approximately $8,000, or 0.1%, as compared to the corresponding period of 2006. As a percentage of sales, these expenses increased to 19.1% of net sales as compared to 16.2% of net sales in 2006, due to the
decline in net sales in this years first quarter.

Other Expense



|                             |  |                             |      |    |      |   |      |   
|---------------------------- |  | --------------------------- | ---- | -- | ---- | - | ---- | --
|                             |  | Three Months EndedMarch 31, |     
|                             |  | 2007                        |      |    | 2006 |  
|                             |  | (Dollars in thousands)      |     
|Other expense                |  |                             |      |    |      |   |      |   
|Interest expense             |  | $                           | 539  |    |      | $ | 381  |   
|Other                        |  |                             | 108  |    |      |   | 58   |   
|                             |  |                             |      |    |      |   |      |   
|Total                        |  | $                           | 647  |    |      | $ | 439  |   
|As a percentage of net sales |  |                             | (1.5 | )% |      |   | (0.9 | )%

The increase in other expense in the three months ended March 31, 2007, as compared to the
same three months of 2006, was primarily the result of increases in the amount of our average borrowings and increases in the rate of interest charged on borrowings under on our bank line of credit during the first quarter this year as compared to
the first quarter last year. The interest rate increase was the result of increases in market rates of interest on which the interest rate under our bank credit line is based. The increase in market rates of interest was primarily due to actions of
the Board of Governors of the Federal Reserve System that were designed to tighten credit and, thereby, prevent or at least moderate increases in inflation.

Income Taxes



|                               |  |                             |       |    |      |   |      |  
|------------------------------ |  | --------------------------- | ----- | -- | ---- | - | ---- | -
|                               |  | Three Months EndedMarch 31, |      
|                               |  | 2007                        |       |    | 2006 |  
|                               |  | (Dollars in thousands)      |      
|Income tax provision (benefit) |  | $                           | (181  | )  |      | $ | 709  |  
|Effective tax rate (benefit)   |  |                             | (22.0 | )% |      |   | 39.0 | %

Our effective tax rate is affected by the amount of our expenses that are not deductible for
income tax purposes and by varying tax rates on income generated by our foreign subsidiaries. Our effective tax rate (benefit) in 2007 declined to 22.0% of our pre-tax loss as compared to 39.0% of pre-tax earnings in the first quarter of 2006. This
decline was due largely to the impact of the non-deductible expenses in the United States on the estimated annualized pre-tax loss for 2007.

Financial Condition, Liquidity and Capital Resources

We finance our working capital requirements for our
operations primarily with borrowings under a long-term revolving bank credit facility and internally generated funds. Under the terms of that revolving credit facility, which expires in May 2010, we may borrow up to the lesser of
(i) $50,000,000 during the period from March through July, and $40,000,000 during the period from August through February, of each year, or (ii) an amount equal to 80% of eligible accounts receivable and between 50% to 55% of eligible
inventory. Interest on the revolving credit facility is payable at the banks prime rate or, at the Companys option but subject to certain limitations, at the banks LIBOR rate, plus 1.25 percent.

At May 3, 2007, outstanding bank borrowings totaled $40,577,000. Our bank borrowings are secured by substantially all of our assets, and rank senior
in priority to other indebtedness of the Company.



13



---

##### Table of Contents

We generally use cash for, rather than generate cash from, operations in the first half of the year,
because we build inventories, and accounts receivables increase, as our customers begin increasing their product purchases for the spring and summer months when product sales increase due to seasonal increases in the usage and purchases of RVs and
boats. See -Seasonality and Inflation below.

During the three months ended March 31, 2007, our accounts receivable
increased by $19,397,000 as compared to an increase of $20,385,000 in the same period of 2006. These increases are due primarily to the seasonality of our business as customers purchase our products in anticipation of the summer selling months.

We increased our inventory at December 31, 2006 in anticipation of our 2007 selling season. Because we had more inventory on hand at
December 31, 2006 than we did at December 31, 2005, our purchases of inventory were less in the first quarter of 2007 than they were in the same period of 2006. We increased our inventory by $1,875,000 in the first quarter of 2007 as
compared to an increase of $4,619,000 in the first quarter of 2006.

The volume of the products we purchase from suppliers in Asia has
increased over the last 12 months. We have not been able to obtain extended payment terms with foreign vendors to the same extent that we have with U.S. suppliers. As a result, although the increase in inventory was $2,744,000 lower in the first
quarter of 2007 than in the same period of 2006, our accounts payable increased by $4,430,000 in the three months of 2007.

We made capital
expenditures of $252,000 in the first quarter of 2007 and $70,000 in the first quarter of 2006. These expenditures were primarily for purchases of warehouse equipment, computer enhancements and telephone equipment. In 2007, we expect to make capital
expenditures that we estimate will range between $500,000 and $750,000 in connection with the installation of our testing facility in Elkhart, Indiana.

Net borrowings under our credit facility increased by $17,929,000 in the three months ended March 31, 2007 and by $14,344,000 in the three months ended March 31, 2006, to fund seasonal increases in
inventories and accounts receivable.

In the third quarter of 2006, the Companys Board of Directors increased the quarterly cash
dividends to $0.07 per share from $0.05 per share. As a result, the Company paid cash dividends of $310,000 in March 2007, as compared to $222,000 in March 2006.

We lease the majority of our facilities and certain of our equipment under non-cancelable operating leases. Our future lease commitments are described in Note 4 of Notes to the Companys Interim Condensed
Consolidated Financial Statements included elsewhere in this report. The following table sets forth the total and the maturities of our contractual obligations, in thousands of dollars, at December 31, 2006:



|                                             |  |                |        |                  |   |          |  |           |        |                  |   |       |  |   |       
|-------------------------------------------- |  | -------------- | ------ | ---------------- | - | -------- |  | --------- | ------ | ---------------- | - | ----- |  | - | ------
|Contractual Obligations at December 31, 2006 |  | Total          |        | Less Than 1 Year |   | 1-3Years |  | 4 -5Years |        | Morethan 5 years
|                                             |  | (In thousands)
|Contractual Obligations                      |  |                |        |                  |   |          |  |           |        |                  |   |       |  |   |       
|Long-Term debt Obligations                   |  | $              | 23,979 |                  | $ |          |  | $         | 23,979 |                  | $ |       |  | $ |       
|Capital Lease Obligations                    |  | $              | 508    |                  |   | 137      |  |           | 260    |                  |   | 111   |  |   |       
|Operating Lease Obligations                  |  | $              | 26,771 |                  |   | 4,161    |  |           | 7,338  |                  |   | 5,102 |  |   | 10,170
|Purchase Obligations under letters of credit |  |                | 0      |                  |   | 0        |  |           | 0      |                  |   | 0     |  |   | 0     
|                                             |  |                |        |                  |   |          |  |           |        |                  |   |       |  |   |       
|Total                                        |  | $              | 51,258 |                  | $ | 4,298    |  | $         | 31,577 |                  | $ | 5,213 |  | $ | 10,170

Share Repurchases. In 2005, the Board of Directors authorized the repurchase by us of up to
$2,940,000 of our shares of common stock in open market or private purchases. We repurchased approximately $101,000 and $419,000 of our shares in the first quarter of 2007 and 2006, respectively.



14



---

##### Table of Contents

Expected Uses and Sources of Funds. We expect our principal uses for cash in the year ending
December 31, 2007 will be to fund operations and the capital expenditures and cash dividends described above, and we anticipate that we will be able to fund those cash requirements in 2007 with borrowings under our revolving credit facility and
internally generated funds. We do not currently anticipate any material changes in our cash requirements or the sources of funds for our operations during the remainder of 2007.

However, we will continue to explore opportunities to increase our sales and our market shares and to improve our profit margins. 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, including product suppliers in China and other countries in the Far East, and in
Canada, Europe and the United States, and to invest in tooling needed for such products. We also may seek to take advantage of other growth opportunities if and when they may arise. As a result, we may have occasion in the future to use internally
generated funds or bank borrowings for these purposes.

Seasonality and Inflation

Seasonality. Sales of recreational vehicle and boating parts, supplies and
accessories are seasonal. We have significantly higher sales during the six-month period from March through August than we do during the remainder of the year. Because a substantial portion of our expenses are fixed, operating income declines and we
sometimes incurs losses and must rely more heavily on borrowings to fund operating requirements in the months when sales are lower.

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

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

Statements
contained in this Report that are not historical facts or that discuss our expectations, beliefs or views regarding our future operations or future financial performance or trends in our business constitute forward-looking statements.
Forward-looking statements often include the words believe, expect, anticipate, intend, plan, estimate, project, or words of similar meaning, or future or
conditional verbs such as will, would, should, could, or may. Forward-looking statements are estimates or predictions of future financial performance or financial condition, or are
statements about financial or market trends that may affect our future results of operations. Those estimates and predictions are based upon current information and are subject to a number of risks and uncertainties that could cause our actual
operating results or our financial performance or condition in future periods to differ significantly from those expected at the current time. Those risks and uncertainties include, although they are not limited to, the following:

Our Business is Seasonal and is subject to Various Economic and Climatic Influences. Our sales are affected directly by the purchase and usage
levels of RVs and boats. The purchase and usage of RVs and boats are affected by consumers level of discretionary income and their confidence about economic conditions; weather conditions; prevailing interest rates; and the availability and
prices of gasoline. As a result, our future sales and earnings can be, and in the past have been, adversely affected by the following;



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



| |  |  | Increases in interest rates which affect the availability and affordability of financing for RVs and boats and accessories for RVs and boats;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | Unusually severe or extended winter weather conditions, which can reduce the usage of RVs and boats for periods extending beyond the ordinary winter months or to
regions that ordinarily
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

| | encounter milder winter weather conditions and which can cause period-to-period fluctuations in our sales and financial performance.
| | ------------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

No Assurance that We Will Be Able to Fund Cash Dividends Pursuant to
our Dividend Policy. Although the Board of Directors has adopted a cash dividend policy that provides for regular quarterly cash dividends of $0.07



16



---

##### Table of Contents

per share, the payment of cash dividends in the future will depend on a number of factors, including, but not limited to, our future financial performance
and our available cash resources and the cash requirements of our business and possibly also, the consents of third parties, such as the lender under our revolving credit facility. As a result, there can be no assurance that future quarterly
dividends will be equal to the $0.07 per share called for by the dividend policy or that we will not find it necessary to suspend or even terminate the payment of cash dividends in the future.

Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on forward-looking statements contained in
this Report, which speak only as of the date of this report. We also disclaim any obligations to update forward-looking information contained in this report, whether as a result of new information, future events or otherwise.



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

Our exposure to market risk with respect to financial instruments is primarily related to changes in interest rates with respect to borrowing activities, which may adversely affect our financial position, results of operations and cash
flows. To a lesser degree, we are exposed to market risk from foreign currency fluctuations associated with our Canadian operations and our Canadian currency denominated debt. We do not use financial instruments for trading or other speculative
purposes and are not party to any derivative financial instruments.

In seeking to minimize the risks from interest rate fluctuations, we
manage exposures through our regular operating and financing activities. The fair value of borrowings under our revolving credit facility approximate the carrying value of such obligations. As of March 31, 2007, we had outstanding approximately
$42.1 million under our revolving credit facility.

We sometimes enter into forward exchange agreements to reduce the effect of
foreign currency fluctuations on a portion of our inventory purchases in Canada for our Canadian operations. The gains and losses on these contracts are reflected in earnings in the period during which the transactions being hedged are recognized.
We believe that these agreements do not subject us to significant market risk from exchange rate movements because the agreements offset gains and losses on the balances and transactions being hedged. As of March 31, 2007, there were no such
agreements outstanding.

Approximately 29% of our bank debt is denominated in Canadian currency, which also exposes us to market risk
associated with exchange rate movements. Historically, we have not used derivative financial instruments to manage our exposure to foreign currency rate fluctuations since the market risk associated with our foreign currency denominated debt has not
been considered significant.



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

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

Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer,
evaluated the effectiveness of our disclosure controls and procedures in effect as of March 31, 2007. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2007, our disclosure
controls and procedures were effective to provide reasonable assurance that material information relating to the Company, including its consolidated subsidiaries, is made known to management, including Chief Executive Officer and Chief Financial
Officer, on a timely basis.

There was no change in our internal control over financial reporting that occurred during the quarter ended
March 31, 2007 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



17



---

##### Table of Contents

PART IIOTHER INFORMATION



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

Except for any updates set forth in
Item 2 of Part I of this Report, under the caption Forward Looking Information and Factors that Could Affect Our Future Financial Performance, there were no material changes in the risk factors that were disclosed in Item 1A,
under the caption Risk Factors in Part I of our Annual Report on Form 10-K for our fiscal year ended December 31, 2006.



|ITEM 2. | UNREGISTERED SALES OF SECURITIES AND USE OF PROCEEDS
|------- | ----------------------------------------------------

Share Repurchases.

The following table sets forth information regarding our share repurchases in each of the months during
the quarter ended March 31, 2007.



|                                |  |                               |  |                              |      |                                                                         |        |                                                                                 |   |        
|------------------------------- |  | ----------------------------- |  | ---------------------------- | ---- | ----------------------------------------------------------------------- | ------ | ------------------------------------------------------------------------------- | - | -------
|                                |  | (a)                           |  | (b)                          |      | (c)                                                                     |        | (d)                                                                            
|                                |  | TotalNumberof SharesPurchased |  | Average Price Paid per Share |      | Total Number of Shares Purchased as Part of
Publicly Announced Programs |        | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Programs
|January 1 to January 31, 2007   |  | 726                           |  | $                            | 8.68 |                                                                         | 726    |                                                                                 | $ | 641,135
|February 1 to February 28, 2007 |  |                              |  | $                            |     |                                                                         |       |                                                                                 | $ | 641,135
|March 1 to March 31, 2007       |  | 12,000                        |  | $                            | 7.96 |                                                                         | 12,000 |                                                                                 | $ | 545,615
|                                |  |                               |  |                              |      |                                                                         |        |                                                                                 |   |        
|Total                           |  | 12,726                        |  | $                            | 8.00 |                                                                         | 12,726 |                                                                                 |   |        
|                                |  |                               |  |                              |      |                                                                         |        |                                                                                 |   |        

The above shares were purchased pursuant to a stock repurchase program that was publicly announced
on June 3, 2005 and at that time authorized up to $1.5 million of share repurchases. On December 9, 2005, the Company publicly announced that its Board of Directors had authorized the Company to make up to an additional $1.2 million of
share repurchases under this program. This program does not have an expiration date and it is the Companys current intention to make additional share purchases under this program. However, the Company may elect (i) to suspend share
repurchases at any time or from time to time, or (ii) to terminate the program prior to the repurchase of all of the shares authorized for repurchase under this program. Accordingly, there is no assurance that any additional shares will be
repurchased under this program.



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

(a) Information Required by Form 8-K.

The Companys long term revolving bank credit facility is governed by a Third Amended and Restated Loan & Security Agreement (the Credit
Agreement) dated as of August 30, 2005 by and between the Company and certain of its Subsidiaries, on the one hand, and Standard Federal Bank NA, LaSalle Business Credit, LLC, and LaSalle Business Credit, a Division of ABN AMRO BANK N.V.,
Canada Branch (the Bank Lender), on the other hand.

Effective as of March 30, 2007 the Company and the Bank Lender entered
into a First Amendment to that Credit Agreement. The principal changes made to the Credit Agreement by that First Amendment were (i) to extend the term of the credit facility by one year to May 31, 2010, (ii) to change the terms under which the
interest rates applicable to borrowings under the credit facility are determined, the primary effect of which is to give the Company the opportunity to obtain a reduction in interest rates based on its future financial performance, (iii) to
eliminate certain financial covenants that the Company had been required to satisfy under the Credit Agreement and (iv) to eliminate the need to obtain the consent of the Bank Lender for the payment of certain cash dividends or share repurchases by
the Company that are otherwise permissible under applicable law.

The foregoing summary is qualified in its entirety by reference to the
First Amendment, a copy of which is attached as Exhibit 10.1 to this Quarterly Report on Form 10-Q.



18



---

##### Table of Contents

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



|             |  |                                                                                                   
|------------ |  | --------------------------------------------------------------------------------------------------
|             | 
|Exhibit 10.1 |  | First Amendment dated as of March 30, 2007 to the Companys Long-Term Revolving Credit Agreement  
|             | 
|Exhibit 31.1 |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|             | 
|Exhibit 31.2 |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|             | 
|Exhibit 32.1 |  | Chief Executive Officer Certification Under Section 906 of the Sarbanes-Oxley Act of 2002         
|             | 
|Exhibit 32.2 |  | Chief Financial Officer Certification Under Section 906 of the Sarbanes-Oxley Act of 2002         



19



---

##### Table of Contents

SIGNATURES

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



|                    |  |  |  |                                     |  |                        |  |                                                    
|------------------- |  |  |  | ----------------------------------- |  | ---------------------- |  | ---------------------------------------------------
|                    |  |  |  | THE COAST DISTRIBUTION SYSTEM, INC.
|                    |  |  | 
|Dated: May 15, 2007 |  |  |  | By:                                 |  | /S/    SANDRA A.
KNELL
|                    |  |  |  |                                     |  |                        |  | Sandra A. Knell                                    
|                    |  |  |  |                                     |  |                        |  | Executive Vice President andChief Financial Officer



S-1



---

##### Table of Contents

INDEX TO EXHIBITS



|            |  |                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Exhibit                                                                            
|            | 
|10.1        |  | First Amendment dated as of March 30, 2007 to the Companys Long-Term Revolving Credit Agreement  
|            | 
|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