##### 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 June 30, 2006

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 þ
No ̈

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

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer þ

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

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.

4,417,940 shares of Common Stock as of
July 31, 2006



---



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE
30, 2006

TABLE OF CONTENTS



|                                                                                                               |  |                                                                                                                             |  |         
|-------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------- |  | --------
|                                                                                                               |  |                                                                                                                             |  | Page No.
|Part I. Financial Information                                                                                  |  |                                                                                                                            
|                                                                                                               | 
|Item 1. Financial Statements                                                                                   |  | 1                                                                                                                          
|                                                                                                               |  |                                                                                                                            
|                                                                                                               |  | Condensed Consolidated Interim Balance Sheets June 30, 2006 (unaudited) and December 31, 2005                               |  | 1       
|                                                                                                               |  |                                                                                                                            
|                                                                                                               |  | Condensed Consolidated Interim Statements of Earnings for the three and six months ended June 30, 2006 and 2005 (unaudited) |  | 2       
|                                                                                                               |  |                                                                                                                            
|                                                                                                               |  | Condensed Consolidated Interim Statements of Cash Flows for the six months ended June 30, 2006 and 2005 (unaudited)         |  | 3       
|                                                                                                               |  |                                                                                                                            
|                                                                                                               |  | Notes to Condensed Interim Consolidated Financial Statements (unaudited)                                                    |  | 4       
|                                                                                                               | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations                  |  | 8                                                                                                                          
|                                                                                                               |  |                                                                                                                            
|                                                                                                               |  | Management Overview                                                                                                         |  | 8       
|                                                                                                               |  | Our Business                                                                                                                |  | 8       
|                                                                                                               |  | Factors Generally Affecting Sales of RV and Boating Products                                                                |  | 8       
|                                                                                                               |  | Overview of Operating Results Three and Six Months Ended June 30, 2006 vs. Three and Six Months Ended June 30, 2005        |  | 8       
|                                                                                                               |  | Accounting Policies and Estimates                                                                                           |  | 9       
|                                                                                                               |  | General                                                                                                                     |  | 9       
|                                                                                                               |  | Critical Accounting Policies                                                                                                |  | 10      
|                                                                                                               |  | Results of Operations                                                                                                       |  | 11      
|                                                                                                               |  | Financial Condition, Liquidity and Capital Resources                                                                        |  | 13      
|                                                                                                               |  | Seasonality and Inflation                                                                                                   |  | 14      
|                                                                                                               |  | Recent Accounting Pronouncements                                                                                            |  | 15      
|                                                                                                               |  | Forward Looking Information and Risk Factors and Uncertainties 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                                                                                           |  | 19                                                                                                                         
|                                                                                                               | 
|Item 2: Unregistered Sales of Securities and Use of Proceeds                                                   |  | 19                                                                                                                         
|                                                                                                               | 
|Item 6. Exhibits                                                                                               |  | 19                                                                                                                         
|                                                                                                               | 
|SIGNATURES                                                                                                     |  | S-1                                                                                                                        
|                                                                                                               | 
|EXHIBITS                                                                                                       |  |                                                                                                                            
|                                                                                                               | 
|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 INTERIM BALANCE SHEETS

(Dollars in Thousands, except per share data)



|                                                                                                                                                                        |  |               |        |                  |   |       
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------ | ---------------- | - | ------
|                                                                                                                                                                        |  | June 30, 2006 |        | December 31,2005
|                                                                                                                                                                        |  | (unaudited)   |        |                 
|ASSETS                                                                                                                                                                  |  |               |        |                  |   |       
|CURRENT ASSETS                                                                                                                                                          |  |               |        |                  |   |       
|Cash                                                                                                                                                                    |  | $             | 711    |                  | $ | 1,744 
|Accounts receivable  net of allowances of $1,572 and $1,210 as of June 30, 2006 and December 31, 2005,
respectively                                                    |  |               | 27,906 |                  |   | 17,025
|Inventories                                                                                                                                                             |  |               | 42,558 |                  |   | 37,545
|Other current assets                                                                                                                                                    |  |               | 2,001  |                  |   | 3,736 
|                                                                                                                                                                        |  |               |        |                  |   |       
|Total current assets                                                                                                                                                    |  |               | 73,176 |                  |   | 60,050
|PROPERTY, PLANT, AND EQUIPMENT, NET                                                                                                                                     |  |               | 2,439  |                  |   | 2,634 
|OTHER ASSETS                                                                                                                                                            |  |               | 831    |                  |   | 849   
|                                                                                                                                                                        |  |               |        |                  |   |       
|                                                                                                                                                                        |  | $             | 76,446 |                  | $ | 63,533
|                                                                                                                                                                        |  |               |        |                  |   |       
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                     |  |               |        |                  |   |       
|CURRENT LIABILITIES                                                                                                                                                     |  |               |        |                  |   |       
|Current maturities of long-term obligations                                                                                                                             |  | $             | 156    |                  | $ | 155   
|Accounts payable                                                                                                                                                        |  |               | 12,125 |                  |   | 9,573 
|Accrued liabilities                                                                                                                                                     |  |               | 3,174  |                  |   | 3,434 
|                                                                                                                                                                        |  |               |        |                  |   |       
|Total current liabilities                                                                                                                                               |  |               | 15,455 |                  |   | 13,162
|LONG-TERM OBLIGATIONS                                                                                                                                                   |  |               | 26,754 |                  |   | 19,950
|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; 4,419,932 and 4,416,760 shares issued and outstanding at June 30, 2006 and
December 31, 2005, respectively |  |               | 15,944 |                  |   | 16,069
|Accumulated other comprehensive income                                                                                                                                  |  |               | 1,031  |                  |   | 766   
|Retained earnings                                                                                                                                                       |  |               | 17,262 |                  |   | 13,586
|                                                                                                                                                                        |  |               |        |                  |   |       
|                                                                                                                                                                        |  |               | 34,237 |                  |   | 30,421
|                                                                                                                                                                        |  |               |        |                  |   |       
|                                                                                                                                                                        |  | $             | 76,446 |                  | $ | 63,533
|                                                                                                                                                                        |  |               |        |                  |   |       

The accompanying notes are an integral part of these financial statements.



1



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF EARNINGS

(Dollars in thousands, except per share data)

Three and Six Months Ended June 30,

(Unaudited)



|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|-------------------------------------------- |  | --------------------------- | ------ | - | ------------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                             |  | Three Months Ended June 30, |        |   | Six Months Ended June 30, |  
|                                             |  | 2006                        |        |   | 2005                      |   |        | 2006 |  |   | 2005    |  
|Net sales                                    |  | $                           | 56,777 |   |                           | $ | 51,737 |      |  | $ | 108,313 |   |  | $ | 101,614 |  
|Cost of sales, including distribution costs  |  |                             | 44,663 |   |                           |   | 41,699 |      |  |   | 85,591  |   |  |   | 81,877  |  
|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Gross profit                                 |  |                             | 12,114 |   |                           |   | 10,038 |      |  |   | 22,722  |   |  |   | 19,737  |  
|Selling, general and administrative expenses |  |                             | 6,744  |   |                           |   | 6,022  |      |  |   | 15,095  |   |  |   | 13,788  |  
|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Operating income                             |  |                             | 5,370  |   |                           |   | 4,016  |      |  |   | 7,627   |   |  |   | 5,949   |  
|Other income (expense)                       |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Interest                                     |  |                             | (540   | ) |                           |   | (420   | )    |  |   | (921    | ) |  |   | (755    | )
|Other                                        |  |                             | 6      |   |                           |   | 5      |      |  |   | (52     | ) |  |   | (1      | )
|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|                                             |  |                             | (534   | ) |                           |   | (415   | )    |  |   | (973    | ) |  |   | (756    | )
|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Earnings before income taxes                 |  |                             | 4,836  |   |                           |   | 3,601  |      |  |   | 6,654   |   |  |   | 5,193   |  
|Income tax provision                         |  |                             | 1,827  |   |                           |   | 1,450  |      |  |   | 2,536   |   |  |   | 2,064   |  
|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Net earnings                                 |  | $                           | 3,009  |   |                           | $ | 2,151  |      |  | $ | 4,118   |   |  | $ | 3,129   |  
|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Basic earnings per share                     |  | $                           | 0.68   |   |                           | $ | 0.46   |      |  | $ | 0.93    |   |  | $ | 0.67    |  
|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Diluted earnings per share                   |  | $                           | 0.66   |   |                           | $ | 0.45   |      |  | $ | 0.90    |   |  | $ | 0.65    |  
|                                             |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  

The accompanying notes are an integral part of these financial statements.



2



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS

(Dollars in thousands)

Six months ended June 30,

(Unaudited)



|                                                                                |  |      |         |   |      |   |         |  
|------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                |  | 2006 |         |   | 2005 |  
|Cash flows from operating activities:                                           |  |      |         |   |      |   |         |  
|Net earnings                                                                    |  | $    | 4,118   |   |      | $ | 3,129   |  
|Adjustments to reconcile net earnings to net cash used in operating activities: |  |      |         |   |      |   |         |  
|Depreciation and amortization                                                   |  |      | 366     |   |      |   | 368     |  
|Stock based compensation expense                                                |  |      | 43      |   |      |   |        |  
|Changes in assets and liabilities:                                              |  |      |         |   |      |   |         |  
|Accounts receivable                                                             |  |      | (10,881 | ) |      |   | (11,141 | )
|Inventories                                                                     |  |      | (5,013  | ) |      |   | 2,585   |  
|Other current assets                                                            |  |      | 1,727   |   |      |   | 1,295   |  
|Accounts payable                                                                |  |      | 2,552   |   |      |   | 977     |  
|Accrued liabilities                                                             |  |      | (260    | ) |      |   | (678    | )
|                                                                                |  |      |         |   |      |   |         |  
|Total adjustments                                                               |  |      | (11,875 | ) |      |   | (6,962  | )
|                                                                                |  |      |         |   |      |   |         |  
|Net cash used in operating activities                                           |  |      | (7,348  | ) |      |   | (3,465  | )
|Cash flows from investing activities:                                           |  |      |         |   |      |   |         |  
|Capital expenditures                                                            |  |      | (130    | ) |      |   | (232    | )
|Increase in other assets                                                        |  |      | (2      | ) |      |   | 36      |  
|                                                                                |  |      |         |   |      |   |         |  
|Net cash used in investing activities                                           |  |      | (132    | ) |      |   | (196    | )
|Cash flows from financing activities:                                           |  |      |         |   |      |   |         |  
|Net borrowings of long-term debt                                                |  |      | 6,805   |   |      |   | 4,392   |  
|Issuance of common stock pursuant to employee stock option and purchase plans   |  |      | 431     |   |      |   | 141     |  
|Dividends paid                                                                  |  |      | (442    | ) |      |   | (371    | )
|Retirement of common stock                                                      |  |      | (599    | ) |      |   | (771    | )
|                                                                                |  |      |         |   |      |   |         |  
|Net cash provided by financing activities                                       |  |      | 6,195   |   |      |   | 3,391   |  
|Effect of exchange rate changes on cash                                         |  |      | 252     |   |      |   | (92     | )
|                                                                                |  |      |         |   |      |   |         |  
|NET DECREASE IN CASH                                                            |  |      | (1,033  | ) |      |   | (362    | )
|Cash beginning of period                                                        |  |      | 1,744   |   |      |   | 880     |  
|                                                                                |  |      |         |   |      |   |         |  
|Cash end of period                                                              |  | $    | 711     |   |      | $ | 518     |  
|                                                                                |  |      |         |   |      |   |         |  

The accompanying notes are an integral part of these financial statements.



3



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS



|1. | The accompanying condensed consolidated interim financial statements have been prepared in accordance with accounting principles and SEC rules applicable to interim financial
statements. 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 June 30, 2006 and the results of
its operations and cash flows for the three and six month periods ended June 30, 2006 and 2005. The accounting policies followed by the Company are set forth in Note A to the Companys consolidated financial statements contained in
its Annual Report on Form 10-K for its fiscal year ended December 31, 2005.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2. | The Companys business is seasonal and its results of operations for the three and six month periods ended June 30, 2006 and 2005 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 shares 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 and six months ended June 30, 2006 none of the shares of common stock issuable on exercise of stock
options were excluded from the computation of diluted earnings per shares; whereas for the three and six months ended June 30, 2005 a total of 93,000 and 54,000 common shares, respectively, that were issuable on exercise of stock options were
excluded from the computation of diluted earnings per share because their exercise prices were greater than the average market price of the Companys common stock during these periods and, hence, their inclusion in the computation of diluted
earnings per share would have been anti-dilutive.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                             |  |                            |       |                           |   |       |  |      |       |  |   |      
|-------------------------------------------- |  | -------------------------- | ----- | ------------------------- | - | ----- |  | ---- | ----- |  | - | -----
|                                             |  | Three Months EndedJune 30, |       | Six Months Ended June 30,
|                                             |  | 2006                       |       | 2005                      |   | 2006  |  | 2005
|                                             |  | (In thousands) (Unaudited)
|Numerator:                                   |  |                            |       |                           |   |       |  |      |       |  |   |      
|Net earnings                                 |  | $                          | 3,009 |                           | $ | 2,151 |  | $    | 4,118 |  | $ | 3,129
|Denominator:                                 |  |                            |       |                           |   |       |  |      |       |  |   |      
|Weighted average shares outstanding          |  |                            | 4,407 |                           |   | 4,639 |  |      | 4,414 |  |   | 4,649
|Dilutive effect of stock options             |  |                            | 178   |                           |   | 159   |  |      | 185   |  |   | 193  
|                                             |  |                            |       |                           |   |       |  |      |       |  |   |      
|Denominator for diluted net income per share |  |                            | 4,585 |                           |   | 4,798 |  |      | 4,599 |  |   | 4,842
|                                             |  |                            |       |                           |   |       |  |      |       |  |   |      



|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)
|2006                     |  | $              | 1,977 
|2007                     |  |                | 3,131 
|2008                     |  |                | 2,878 
|2009                     |  |                | 2,274 
|2010                     |  |                | 1,517 
|Thereafter               |  |                | 4,646 
|                         |  |                |       
|                         |  | $              | 16,423
|                         |  |                |       



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, in
thousands, the net sales, by region, for the periods presented below:
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|       |  |                             |        |                           |   |        |  |      |         |  |   |        
|------ |  | --------------------------- | ------ | ------------------------- | - | ------ |  | ---- | ------- |  | - | -------
|       |  | Three Months Ended June 30, |        | Six Months Ended June 30,
|       |  | 2006                        |        | 2005                      |   | 2006   |  | 2005
|       |  | (Unaudited)                
|USA    |  | $                           | 43,616 |                           | $ | 41,654 |  | $    | 83,724  |  | $ | 80,910 
|Canada |  |                             | 13,161 |                           |   | 10,083 |  |      | 24,589  |  |   | 20,700 
|Other  |  |                             |       |                           |   |       |  |      |        |  |   |       
|       |  |                             |        |                           |   |        |  |      |         |  |   |        
|       |  | $                           | 56,777 |                           | $ | 51,737 |  | $    | 108,313 |  | $ | 101,614
|       |  |                             |        |                           |   |        |  |      |         |  |   |        



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



|                                                               |  |                             |       |      |                           |       |      |  |      |       |  |   |       |  
|-------------------------------------------------------------- |  | --------------------------- | ----- | ---- | ------------------------- | ----- | ---- |  | ---- | ----- |  | - | ----- | -
|                                                               |  | Three Months Ended June 30, |       |      | Six Months Ended June 30, |      
|                                                               |  | 2006                        |       | 2005 |                           |       | 2006 |  | 2005 |      
|                                                               |  | (In thousands)              |      
|Net earnings                                                   |  | $                           | 3,009 |      | $                         | 2,151 |      |  | $    | 4,118 |  | $ | 3,129 |  
|Change in accumulated foreign currency translation adjustment: |  |                             | 290   |      |                           | (70   | )    |  |      | 265   |  |   | (118  | )
|                                                               |  |                             |       |      |                           |       |      |  |      |       |  |   |       |  
|Comprehensive earnings                                         |  | $                           | 3,299 |      | $                         | 2,081 |      |  | $    | 4,383 |  | $ | 3,011 |  
|                                                               |  |                             |       |      |                           |       |      |  |      |       |  |   |       |  



|7. | Stock Based Compensation. On January 1, 2006, the Company adopted the provisions of Financial Accounting Standards Board Statement 123R, Share-Based Payment (SFAS
123R), which requires the recognition of the fair value of stock-based compensation awarded to employees, as compensation expense for financial statement purposes, such as the employee stock options granted by the Company under its Stock
Incentive Plans. As permitted by SFAS 123R, the Company has elected to implement SFAS 123R using the modified prospective method. Under this method, stock-based compensation cost recognized in our financial statements for periods from and after
January 1, 2006, includes: (a) compensation cost for all share-based awards granted and not yet vested as of January 1, 2006, based on the grant date fair value estimated in accordance with the original provisions of SFAS 123 for pro
forma disclosures, and (b) compensation cost for all share-based awards granted subsequent to January 1, 2006 based on the grant-date fair value estimated in accordance with the provisions of SFAS 123R. The Companys stock option
compensation expense was $26,000 and $44,000, respectively, for the three and six month periods ended June 30, 2006. Operating results for periods ended prior to January 1, 2006, including the three month period ended June 30, 2005, have
not been restated to give effect to SFAS 123R.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Prior to January 1, 2006, the Company accounted for its stock-based
compensation using the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. Therefore, no stock-based compensation cost was
reflected in net income, as all options granted under those plans had an exercise price equal to the market value of our underlying common stock on their respective dates of grant.



5



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Continued)



The application of SFAS 123R had the following effect on the reported amounts of our net income and
diluted income per share for the three and six month periods ended June 30, 2006 as compared to amounts that would have been reported using the intrinsic value method under previous accounting:



|                                  |  |                          |       |                     |   |            |  |   |      
|--------------------------------- |  | ------------------------ | ----- | ------------------- | - | ---------- |  | - | -----
|                                  |  | Using PreviousAccounting |       | SFAS 123RAdjustment |   | AsReported
|Three Months ended June 30, 2006: |  |                          |       |                     |   |            |  |   |      
|Operating income                  |  | $                        | 5,396 |                     | $ | 26         |  | $ | 5,370
|Earnings before income tax        |  |                          | 4,862 |                     |   | 26         |  |   | 4,836
|Net earnings                      |  |                          | 3,035 |                     |   | 26         |  |   | 3,009
|Basic earnings per share:         |  | $                        | 0.69  |                     | $ | 0.00       |  | $ | 0.68 
|Diluted earnings per share:       |  | $                        | 0.66  |                     | $ | 0.00       |  | $ | 0.66 
|Six Months ended June 30, 2006:   |  |                          |       |                     |   |            |  |   |      
|Operating income                  |  | $                        | 7,671 |                     | $ | 44         |  | $ | 7,627
|Earnings before income tax        |  |                          | 6,698 |                     |   | 44         |  |   | 6,654
|Net earnings                      |  |                          | 4,162 |                     |   | 44         |  |   | 4,118
|Basic earnings per share:         |  | $                        | 0.94  |                     | $ | 0.00       |  | $ | 0.93 
|Diluted earnings per share:       |  | $                        | 0.90  |                     | $ | 0.00       |  | $ | 0.90 

Stock-based compensation for the three and six month periods ended June 30, 2005 was
determined using the intrinsic value method. The following table provides supplemental information for those periods that sets forth, on a pro forma basis, what our net earnings and earnings per share would have been had stock-based compensation
been computed in accordance with SFAS 123R:



|                                                                                                          |  |                                 |       |   |                               |   |       |  
|--------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ----- | - | ----------------------------- | - | ----- | -
|                                                                                                          |  | Three Months EndedJune 30, 2005 |       |   | Six Months EndedJune 30, 2005 |  
|Net income, as reported                                                                                   |  | $                               | 2,151 |   |                               | $ | 3,129 |  
|Value of stock-based compensation expense, determined under fair based method, net of related tax effects |  |                                 | (15   | ) |                               |   | (30   | )
|Pro forma net earning                                                                                     |  | $                               | 2,136 |   |                               | $ | 3,099 |  
|Earnings per share:                                                                                       |  |                                 |       |   |                               |   |       |  
|Basic - as reported                                                                                       |  | $                               | 0.46  |   |                               | $ | 0.67  |  
|Basic - pro forma                                                                                         |  | $                               | 0.46  |   |                               | $ | 0.67  |  
|Diluted  as reported                                                                                     |  | $                               | 0.45  |   |                               | $ | 0.65  |  
|Diluted  pro forma                                                                                       |  | $                               | 0.45  |   |                               | $ | 0.64  |  

For purposes of SFAS 123R, the fair value of each option was estimated as of the date of grant
using a binomial model. This model incorporates certain assumptions including a risk-free market interest rate, expected dividend yield of the underlying common stock, expected option life and expected volatility in the market value of the
underlying common stock. We used the following assumptions in estimating the fair value of the options issued in the periods indicated below:



|                         |  |                            |   |  |                          |   |  |         |   |  |         |  
|------------------------ |  | -------------------------- | - |  | ------------------------ | - |  | ------- | - |  | ------- | -
|                         |  | Three Months EndedJune 30, |   |  | Six Months EndedJune 30, |  
|                         |  | 2006                       |   |  | 2005                     |   |  | 2006    |   |  | 2005    |  
|Stock Option Plans:      |  |                            |   |  |                          |   |  |         |   |  |         |  
|Expected volatility      |  | 52                         | % |  | 47                       | % |  | 52      | % |  | 52      | %
|Risk free interest rates |  | 4.6                        | % |  | 3.8                      | % |  | 4.6     | % |  | 3.8     | %
|Expected dividend yields |  | 2.7                        | % |  | 2.1                      | % |  | 2.7     | % |  | 2.1     | %
|Expected lives           |  | 4 years                    |   |  | 4 years                  |   |  | 4 years |   |  | 4 years |  
|Stock Purchase Plan:     |  |                            |   |  |                          |   |  |         |   |  |         |  
|Expected volatility      |  | 47                         | % |  | 47                       | % |  | 47      | % |  | 47      | %
|Risk free interest rates |  | 4.8                        | % |  | 4.2                      | % |  | 4.8     | % |  | 4.2     | %
|Expected dividend yields |  | 2.7                        | % |  | 2.1                      | % |  | 2.7     | % |  | 2.1     | %
|Expected lives           |  | 1 year                     |   |  | 1 year                   |   |  | 1 year  |   |  | 1 year  |  



6



---

##### Table of Contents

THE COAST DISTRIBUTION SYSTEM, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (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 on the Companys dividend policy in effect during the six months ended June 30, 2006 and the fair market value
of the Companys shares at December 31, 2005. Expected lives are based on several factors including the average holding period of outstanding options, their remaining terms and the cycle of our long range business plan.

The following table summarizes stock option activity during the six month period ended June 30, 2006:



|                                 |  |         |   |  |                                  |      |                                             |          
|-------------------------------- |  | ------- | - |  | -------------------------------- | ---- | ------------------------------------------- | ---------
|                                 |  | Shares  |   |  | Weighted Average Exercise Prices |      | Weighted Average Remaining Contractual Term
|Outstanding at December 31, 2005 |  | 453,066 |   |  | $                                | 3.92 |                                             |          
|Granted                          |  | 74,000  |   |  |                                  | 7.25 |                                             |          
|Exercised                        |  | (77,833 | ) |  |                                  | 3.41 |                                             |          
|Forfeited                        |  |        |   |  |                                  |     |                                             |          
|Outstanding at June 30, 2006     |  | 449,233 |   |  | $                                | 4.55 |                                             | 4.5 years
|Exercisable at June 30, 2006     |  | 253,233 |   |  | $                                | 3.22 |                                             | 2.8 years

The weighted-average grant-date values of options granted during the six month periods ended
June 30, 2006 and 2005 were $7.25 and $7.29, respectively.

A summary of the status of the Companys nonvested options as of
June 30, 2006, and of the changes during the six month period ended June 30, 2006, is presented below:



|                               |  |         |  |                                        |     
|------------------------------ |  | ------- |  | -------------------------------------- | ----
|                               |  | Shares  |  | Weighted Average Grant-Date Fair Value
|Nonvested at December 31, 2005 |  | 122,000 |  | $                                      | 5.68
|Granted                        |  | 74,000  |  |                                        | 7.25
|Vested                         |  |        |  |                                        |    
|Forfeited                      |  |        |  |                                        |    
|                               |  |         |  |                                        |     
|Nonvested at June 30, 2006     |  | 196,000 |  | $                                      | 6.27
|                               |  |         |  |                                        |     

As of June 30, 2006, there was $252,346 of total unrecognized compensation cost related to
nonvested options granted under both of the Companys stock incentive plans. That cost is expected to be recognized over a weighted average period of 2.4 years.



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

In May 2005, the
Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 154, Accounting Changes and Error Corrections. SFAS No 154 replaces APB Opinion No. 20, Accounting
Changes and FASB Statement No. 3, Reporting Accounting Changes in Interim Financial Statements, which required that most voluntary changes in accounting principle be recognized by including in net income of the period of the change the
cumulative effect of changing to the new accounting principle. SFAS No. 154 will require retrospective application to prior periods financial statements of changes in accounting principle, unless it is impracticable to determine either the
period-specific effects or the cumulative effect of the change. This statement is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005 and, therefore, in the case of the Company, SFAS No.
154 became effective as of January 1, 2006. We believe that adoption of SFAS No. 154 will not have a material effect on our financial position or results of operation.

In March 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments (an amendment of FASB Statements Nos. 133 and 140) and SFAS No. 156, Accounting for Servicing of Financial Assets
(an amendment of FASB Statement No. 140). We do not expect the adoption of SFAS No. 155 and SFAS No. 156 to have a material impact on our financial position or results of operation.

In June 2006, the Financial Accounting Standards Board (FASB) issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes,
an interpretation of SFAS No. 109. The Interpretation clarifies the accounting for uncertainties in income statements in accordance with SFAS No. 109. The Interpretation prescribes a recognition threshold and measurement attributes for the financial
statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The Interpretation is effective for fiscal years beginning after December 15, 2006. We believe that the adoption of FIN 48 will not have a
material impact on our financial position or results of operations.



7



---

##### 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 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. As a result, recessionary conditions and increases in interest rates often lead to declines in the
purchase and, to a lesser extent, in the usage, of RVs and boats. Additionally, increases in the prices and shortages in the supply of gasoline can lead to declines in the usage and purchases of RVs and boats, because these conditions increase the
consumers costs and the 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 RV 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, increases in interest
rates, shortages in the supply and increases in the prices of gasoline and unusually adverse weather conditions and, in some cases, geopolitical events as well.

Overview of Operating Results Three and Six Months Ended June 30, 2006 vs. Three and Six Months Ended June 30, 2005



|                                   |  |                                               |        |      |                           |              |  |      |      |  |      |         |              |   |         |  |      |  
|---------------------------------- |  | --------------------------------------------- | ------ | ---- | ------------------------- | ------------ |  | ---- | ---- |  | ---- | ------- | ------------ | - | ------- |  | ---- | -
|                                   |  | Three Months Ended June 30,                   |        |      | Six Months Ended June 30, |             
|                                   |  | 2006                                          |        | 2005 |                           | 2006 vs.2005 |  |      | 2006 |  | 2005 |         | 2006 vs.2005 |  
|                                   |  | (Dollars in thousands, except per share data) |       
|Net sales                          |  | $                                             | 56,777 |      | $                         | 51,737       |  | 9.7  | %    |  | $    | 108,313 |              | $ | 101,614 |  | 6.6  | %
|Gross profit                       |  |                                               | 12,114 |      |                           | 10,038       |  | 20.7 | %    |  |      | 22,722  |              |   | 19,737  |  | 15.1 | %
|Selling, general & admin. expenses |  |                                               | 6,744  |      |                           | 6,022        |  | 12.0 | %    |  |      | 15,095  |              |   | 13,788  |  | 9.5  | %
|Operating income                   |  |                                               | 5,370  |      |                           | 4,016        |  | 33.7 | %    |  |      | 7,627   |              |   | 5,949   |  | 28.2 | %
|Earnings before income taxes       |  |                                               | 4,836  |      |                           | 3,601        |  | 34.3 | %    |  |      | 6,654   |              |   | 5,193   |  | 28.1 | %
|Net earnings                       |  | $                                             | 3,009  |      | $                         | 2,151        |  | 39.9 | %    |  | $    | 4,118   |              | $ | 3,129   |  | 31.6 | %
|Net earnings per diluted share     |  | $                                             | 0.66   |      | $                         | 0.45         |  | 46.7 | %    |  | $    | 0.90    |              | $ | 0.65    |  | 38.5 | %

As indicated above, net sales and gross profits increased by 9.7% and 20.7%, respectively, in the
three months ended June 30, 2006, as compared to the same three months of 2005, and more than offset an increase of 12% in general, selling and administrative expenses. As a result, operating income, earnings before income taxes and net
earnings increased by 33.7%, 34.3% and 39.9%, respectively, while earnings per diluted share increased by 46.7% in the three months ended June 30, 2006, as compared to the corresponding three months of 2005.

In the six months ended June 30, 2006, net sales and gross profits increased by 6.6% and 15.1%, respectively, as compared to the same six months of
2005 and more than offset an increase of 9.5% in selling,



8



---

##### Table of Contents

general, and administrative expenses. As a result, operating income, earnings before income taxes and net earnings increased by 28.2%, 28.1% and 31.6%,
respectively, while earnings per diluted share increased by 38.5%, in the six months ended June 30, 2006, as compared to the same six months of 2005.

The increases in net sales and gross profits in both the three and six month periods ended June 30, 2006 were primarily attributable to sales of a new line of portable and standby generators, which we introduced
in to our markets in the fourth quarter of 2005. Sales of those generators more than offset the effects on our net sales of an industry-wide slowdown in purchases and in the usage of RVs and boats that we believe was primarily attributable to
increases in gasoline prices and interest rates during the first six months of 2006.

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 amount 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 conditions or trends were to change in ways that we did not expect, then, based on our assessment of how those changes will affect the prospects for
realizing the values at which we have recorded these assets, we may be required, pursuant to GAAP, to further adjust the carrying values at which we record these assets for financial reporting purposes. Any resulting downward adjustments are
commonly referred to as write-downs of the asset values 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 in the carrying value of those assets 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 income 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 these allowances, 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 these 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



9



---

##### Table of Contents

by means of a reduction in the amount at which its sales are recorded, based primarily on the nature, extensiveness and duration of those rights and its
historical return experience.

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

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 the tax loss and tax credit carryforwards that can be applied in future periods to offset or reduce our future income tax liability. At June 30, 2006, the aggregate amount of that deferred tax
asset was approximately $2.1 million. Under applicable federal and state income tax laws and regulations, these tax loss and tax credit carryforwards 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 mighty 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



10



---

##### Table of Contents

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 Assts
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.

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

The following table sets forth our net sales, in thousands of dollars, in the three and six months ended June 30, 2006 and in the corresponding
periods of 2005.



| |  |                             |  |                           |        |               |      |          |   |         |  |               |         |  |     
| |  | --------------------------- |  | ------------------------- | ------ | ------------- | ---- | -------- | - | ------- |  | ------------- | ------- |  | ----
| |  | Three Months Ended June 30, |  | Six Months Ended June 30,
| |  | Amounts                     |  | % Change                  |        | Amounts       |      | % Change
| |  | 2006                        |  | 2005                      |        | 2006 vs. 2005 |      | 2006     |   | 2005    |  | 2005 vs. 2004
| |  | (Unaudited)                
| |  | $56,777                     |  | $                         | 51,737 |               | 9.7% |          | $ | 108,313 |  | $             | 101,614 |  | 6.6%

The increases in net sales during the three and six months ended June 30, 2006 were due
primarily to sales of a new line of portable and standby generators, which we introduced in to our markets in the fourth quarter of 2005. Accordingly, there were no sales of such generators during the same three and six month periods of 2005. Sales
of those generators more than offset the effects on our net sales of an industry-wide slowdown in purchases and in the usage of RVs and boats that we believe was primarily attributable to increases in gasoline prices and interest rates during the
first six months of 2006.

Gross Margin

Set forth below is unaudited information regarding our gross profit, in thousands of dollars, and our gross margin in the three and six months ended June 30, 2006 as compared to the same respective periods of 2005.



|             |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|------------ |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|             |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|             |  | 2006                       |        |   | 2005                     |   |        | 2006 |  |   | 2005   |  
|Gross profit |  | $                          | 12,114 |   |                          | $ | 10,038 |      |  | $ | 22,722 |   |  | $ | 19,737 |  
|Gross Margin |  |                            | 21.3   | % |                          |   | 19.4   | %    |  |   | 21.0   | % |  |   | 19.4   | %

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.



11



---

##### Table of Contents

The increases in our gross margin in the three and six month periods ended June 30, 2006, as
compared to the same periods in 2005, were attributable primarily to our sales of portable and standby generators, on which we realize higher margins than on most of the other products that we sell. The increases in gross profits attributable to
generator sales more than offset (i) increases in warehouse expenses, such as rent, resulting from the move of our Visalia warehouse to a larger facility, and (ii) an increase in freight and shipping costs, in both the three and six month
periods ended June 30, 2006.

Selling, General and Administrative Expenses

Set forth below is unaudited information regarding selling, general and administrative expenses, expressed in thousands of dollars and as a percentage of
net sales, in the three and six months ended June 30, 2006, as compared to the corresponding periods of 2005.



|                                           |  |                            |       |   |                          |   |       |      |  |   |        |   |  |   |        |  
|------------------------------------------ |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                           |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |  
|                                           |  | 2006                       |       |   | 2005                     |   |       | 2006 |  |   | 2005   |  
|Selling, general & administrative expenses |  | $                          | 6,744 |   |                          | $ | 6,022 |      |  | $ | 15,095 |   |  | $ | 13,788 |  
|As a percentage of net sales               |  |                            | 11.9  | % |                          |   | 11.6  | %    |  |   | 13.9   | % |  |   | 13.6   | %

Selling, general and administrative (SG&A) expenses increased by $722,000 or 12.0%
in the three months ended June 30, 2006 and by $1,307,000, or 9.5%, in the six months ended June 30, 2006, as compared to the corresponding periods of 2005. These increases were primarily attributable to increases in labor costs, both
selling and administrative. The increase in labor costs was due to (i) increased sales and administrative personnel employed to promote, manage and test our new line of portable and standby generators, and (ii) the strengthening of the
Canadian dollar in the first six months of 2006 as compared to the same period last year.

Other Expense

Set forth below is unaudited information regarding other expense, expressed in thousands of dollars and as a percentage of net sales, in the three and six
months ended June 30, 2006, as compared to the corresponding periods of 2005.



|                             |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |     |  
|---------------------------- |  | -------------------------- | --- | - | ------------------------ | - | --- | ---- |  | - | ---- | - |  | - | --- | -
|                             |  | Three Months EndedJune 30, |     |   | Six Months EndedJune 30, |  
|                             |  | 2006                       |     |   | 2005                     |   |     | 2006 |  |   | 2005 |  
|Other Expense                |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |     |  
|Interest expense             |  | $                          | 540 |   |                          | $ | 420 |      |  | $ | 921  |   |  | $ | 755 |  
|Other                        |  |                            | (6  | ) |                          |   | (5  | )    |  |   | 52   |   |  |   | 1   |  
|                             |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |     |  
|Total                        |  | $                          | 534 |   |                          | $ | 415 |      |  | $ | 973  |   |  | $ | 756 |  
|                             |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |     |  
|As a percentage of net sales |  |                            | 0.9 | % |                          |   | 0.8 | %    |  |   | 0.9  | % |  |   | 0.7 | %

The increases in other expense in the three and six months ended June 30, 2006, as compared
to the same periods of 2005, were primarily the result of increases, during the first six months of this year, in the rate of interest charged on borrowings under on our bank line of credit, because that interest rate is tied to and adjusts with
changes in the prime rate of interest that has been increasing as a result of Federal Reserve Board actions.



12



---

##### Table of Contents

Income Taxes

Set forth below is unaudited information regarding the provision for income taxes, expressed in thousands of dollars and as a percentage of net sales, in the three and six months ended June 30, 2006, as compared
to the corresponding periods of 2005.



|                     |  |                            |       |   |                          |   |       |      |  |   |       |   |  |   |       |  
|-------------------- |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ---- |  | - | ----- | - |  | - | ----- | -
|                     |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |  
|                     |  | 2006                       |       |   | 2005                     |   |       | 2006 |  |   | 2005  |  
|Income tax provision |  | $                          | 1,827 |   |                          | $ | 1,450 |      |  | $ | 2,536 |   |  | $ | 2,064 |  
|Effective tax rate   |  |                            | 37.8  | % |                          |   | 40.3  | %    |  |   | 38.1  | % |  |   | 39.7  | %

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 declined to 37.8% and 38.1% of pre-tax earnings in the three and six months ended June 30, 2006, respectively, as compared to
40.3% and 39.7% of pre-tax earnings for the comparable periods in 2005. This decline was due in large part to the increase in pre-tax earnings at our Canadian subsidiary, the effective tax rate of which is lower than that which is applicable to the
taxable income we generate in the United States.

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 2009, we may borrow up to the lesser of
(i) $50,000,000 during the period from March through July, and from $40,000,000 during the period from August through February, of each year, or (ii) an amount equal to 80% of eligible accounts receivable and between 50% to 55% of eligible
inventory. Interest on the revolving credit facility is payable at the banks prime rate or, at the Companys option but subject to certain limitations, at the banks LIBOR rate, plus 1.5 percent.

At July 31, 2006, outstanding bank borrowings totaled $21,750,000. Our bank borrowings are secured by substantially all of our assets, and rank
senior in priority to other indebtedness of the Company.

The revolving credit agreement with the bank contains certain restrictive
covenants, including covenants regarding profitability, minimum liquidity ratios, restrictions on investments, and limitations on indebtedness, on payment of dividends, and on certain mergers and consolidations. The Company was in compliance with
all the covenants as of June 30, 2006.

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 six months ended June 30, 2006, our accounts receivable
increased by $10,881,000 as compared to an increase of $11,141,000 in the same period of 2005. These increases were due primarily to the seasonality of our business as customers purchased products from us for the summer selling months.

The volume of the products we purchase from suppliers in Asia increased during the 12 months ended June 30, 2006. We have not been able to
negotiate extended payment terms with foreign product suppliers to the same extent that we have with U.S. suppliers. As a result, our accounts payable increased $977,000 during the six months ended June 30, 2006, as compared to the same six
months of 2005.

We were able to significantly reduce our inventories at December 31, 2005 as compared to December 31, 2004.
Because of that reduction and the increase in sales during the subsequent six months ended June 30, 2006, we increased our inventories by $5 million in the first six



13



---

##### Table of Contents

months of 2006, as compared to a reduction in inventories of $2.6 million in the same six months of 2005. Due largely to that increase in inventories, during
the six months ended June 30, 2006 we increased our borrowings under our bank credit facility by $6,805,000, as compared to $4,392,000 in the same six months of 2005.

We made capital expenditures of $130,000 in the six months ended June 30, 2006 and $232,000 in the comparable period in 2005. These expenditures
were primarily for computer enhancements and purchases of telephone and warehouse equipment. In 2006, we expect to make capital expenditures, which we estimate will range between $300,000 and $500,000, in connection with a planned expansion of our
distribution center in St. Bruno, Quebec.

Contractual Obligations. We lease the majority of our facilities and certain of our
equipment under non-cancelable operating leases. Our future lease commitments are described in Note 4 of the Notes to our Interim Condensed Consolidated Financial Statements included elsewhere in this report. The following table sets forth the
total amounts, in thousands of dollars, and the maturities, of our contractual obligations, at December 31, 2005:



|                                              |  |       |        |                  |   |           |  |           |       |                   |   |        |  |   |      
|--------------------------------------------- |  | ----- | ------ | ---------------- | - | --------- |  | --------- | ----- | ----------------- | - | ------ |  | - | -----
|Contractual Obligations at December 31, 2005: |  | Total |        | Less Than 1 Year |   | 1-3 Years |  | 4-5 Years |       | More than 5 years
|Long-Term debt Obligations                    |  | $     | 19,239 |                  | $ |          |  | $         |      |                   | $ | 19,239 |  | $ |     
|Capital Lease Obligations                     |  |       | 662    |                  |   | 155       |  |           | 262   |                   |   | 245    |  |   |     
|Operating Lease Obligations                   |  |       | 18,343 |                  |   | 3,897     |  |           | 6,009 |                   |   | 3,791  |  |   | 4,646
|Purchase Obligations                          |  |       |       |                  |   |          |  |           |      |                   |   |       |  |   | 0    
|                                              |  |       |        |                  |   |           |  |           |       |                   |   |        |  |   |      
|Total                                         |  | $     | 38,244 |                  | $ | 4,052     |  | $         | 6,271 |                   | $ | 23,275 |  | $ | 4,646
|                                              |  |       |        |                  |   |           |  |           |       |                   |   |        |  |   |      

Dividend Policy. In the first quarter of 2005, our Board of Directors adopted a dividend
policy that provided for the payment of quarterly cash dividends of $0.04 per share to our stockholders. Pursuant to that policy we paid total cash dividends of $727,000 in 2005. In the first quarter of 2006, our Board of Directors approved an
increase in the quarterly cash dividend to $0.05 per share. On August 10, 2006, our Board of Directors approved a further increase in the amount of the quarterly cash dividend to $0.07 per share. We expect, therefore, that cash dividends in 2006
will total approximately $1,060,000.

Share Repurchases. In 2005, our Board of Directors adopted share repurchase programs
authorizing repurchases by us of up to an aggregate of $2,700,000 of our shares of common stock in open market or private transactions. During 2005, we made share repurchases totaling $1,200,000 pursuant to that program. Information regarding our
share repurchases that we made pursuant to this program during the quarter ended June 30, 2006 is set forth in Item 2 of Part II of this Report.

Expected Uses and Sources of Funds. We expect our principal uses for cash in the year ending December 31, 2006 will be to fund operations and our capital expenditures, to pay cash dividends and to make
share repurchases, as described above, and we anticipate that we will be able to fund those cash requirements in 2006 with borrowings under our revolving credit facility and internally generated funds. We currently do not anticipate any material
changes in the cash requirements of our business or in the sources of funds for our operations.

We will continue to explore opportunities
to increase our sales and our market shares and to improve our profit margins. We will be seeking 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



14



---

##### Table of Contents

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 the products that we sell.

Recent Accounting Pronouncements

In May 2005, the Financial Accounting Standards Board (FASB)
issued Statement of Financial Accounting Standards (SFAS) No. 154, Accounting Changes and Error Corrections.SFAS No. 154 replaces APB Opinion No. 20, Accounting Changes and FASB Statement No. 3,
Reporting Accounting Changes in Interim Financial Statements which required that most voluntary changes in accounting principle be recognized by including in net income of the period of the change the cumulative effect of changing to the new
accounting principle. SFAS No. 154 will require retrospective application to prior periods financial statements of changes in accounting principle, unless it is impracticable to determine either the period-specific effects or the
cumulative effect of the change. This statement is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005 and, therefore, in the case of the Company, SFAS No. 154 became effective
as of January 1, 2006. We believe that adoption of SFAS No. 154 will not have a material effect on our financial position or results of operation.

In March 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 155, Accounting for Certain Hybrid Financial Instruments
(an amendment of FASB Statements Nos. 133 and 140) and SFAS No. 156, Accounting for Servicing of Financial Assets(an amendment of FASB Statement No. 140). We do not expect the adoption of SFAS No. 155 and SFAS
No. 156 to have a material impact on our financial position or results of operation.

In June 2006, the Financial Accounting Standards
Board (FASB) issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of SFAS No. 109. The Interpretation clarifies the accounting for uncertainties in income statements in accordance with SFAS
No. 109. The Interpretation prescribes a recognition threshold and measurement attributes for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The Interpretation is effective for
fiscal years beginning after December 15, 2006. We believe that the adoption of FIN 48 will not have a material impact on our financial position or results of operations.

Forward Looking Information and Risk Factors and Uncertainties 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, which are based upon current information and which are subject to a number of risks and uncertainties that could cause our actual operating results or
our financial performance or financial condition in future periods to differ significantly from those expect 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; the availability and prices of gasoline; prevailing interest rates; and
weather conditions. As a result, our future sales and earnings can be, and in the past have been, adversely affected by the following:



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



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



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



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



15



---

##### Table of Contents

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

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 a single source supplier (i) encounters quality or other manufacturing 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, possibly to a significant extent.

The Effects of Possible Changes in Supply
Relationships in Our Markets. As is the customary practice in our markets, in most instances we do not have long term supply contracts with our product suppliers. As a result, product suppliers are free to change the terms on which they sell us
products 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 their 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 in reduced 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 of 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, as discussed above in this Item 2, the interest we have to pay on such debt impacts our operating results.

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

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



16



---

##### Table of Contents

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 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.

Other risks that could affect our future financial performance are described in Item 1A , entitled Risk Factors in our Annual Report on
Form 10-K for the year ended December 31, 2005, filed with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended, and readers are urged to review those risks as well.

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 obligation 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 approximates the carrying value of such obligations. As of June 30, 2006, we had outstanding approximately
$26.1 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 June 30, 2006, there were no such
agreements outstanding.

Approximately 24% 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 June 30,



17



---

##### Table of Contents

2006. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2006, 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 June 30,
2006 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



18



---

##### 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 Risk Factors and Uncertainties 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, 2005.



|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 June 30, 2006.



|                          |  |                               |  |                              |      |                                                                      |        |                                                                               |   |          
|------------------------- |  | ----------------------------- |  | ---------------------------- | ---- | -------------------------------------------------------------------- | ------ | ----------------------------------------------------------------------------- | - | ---------
|                          |  | (a)                           |  | (b)                          |      | (c)                                                                  |        | (d)                                                                          
|                          |  | TotalNumberof SharesPurchased |  | Average Price Paid per Share |      | Total Number ofShares Purchasedas Part of PubliclyAnnounced Programs |        | ApproximateDollar Value of Sharesthat
May Yet Be Purchased Under the Programs
|April 1 to April 30, 2006 |  | 14,000                        |  | $                            | 7.43 |                                                                      | 14,000 |                                                                               | $ | 1,318,747
|May 1 to May 31, 2006     |  | 1,175                         |  | $                            | 7.53 |                                                                      | 1,175  |                                                                               | $ | 1,309,893
|June 1 to June 30, 2006   |  | 8,132                         |  | $                            | 8.25 |                                                                      | 8,132  |                                                                               | $ | 1,242,795
|                          |  |                               |  |                              |      |                                                                      |        |                                                                               |   |          
|Total                     |  | 23,307                        |  | $                            | 7.72 |                                                                      | 23,307 |                                                                               |   |          
|                          |  |                               |  |                              |      |                                                                      |        |                                                                               |   |          

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



|             |  |                                                                                             
|------------ |  | --------------------------------------------------------------------------------------------
|Exhibit No.  |  | Description                                                                                 
|Exhibit 31.1 |  | Certification of Chief Executive Officer Under Section 302 of the Sarbanes-Oxley Act of 2002
|             | 
|Exhibit 31.2 |  | Certification of Chief Financial Officer Under Section 302 of the Sarbanes-Oxley Act of 2002
|             | 
|Exhibit 32.1 |  | Chief Executive Officer Certification Under Section 906 of the Sarbanes-Oxley Act of 2002   
|             | 
|Exhibit 32.2 |  | Chief Financial Officer Certification Under Section 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: August 14, 2006 |  |  |  | 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                                                                                 
|Exhibit 31.1 |  | Certification of Chief Executive Officer Under Section 302 of the Sarbanes-Oxley Act of 2002
|             | 
|Exhibit 31.2 |  | Certification of Chief Financial Officer Under Section 302 of the Sarbanes-Oxley Act of 2002
|             | 
|Exhibit 32.1 |  | Chief Executive Officer Certification Under Section 906 of the Sarbanes-Oxley Act of 2002   
|             | 
|Exhibit 32.2 |  | Chief Financial Officer Certification Under Section 906 of the Sarbanes-Oxley Act of 2002   



E-1