##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



FORM 10-Q



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



For the quarterly period ended
November 30, 2005



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 0-12490



ACR GROUP, INC.

(Exact name of
registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Texas                                                          |  | 74-2008473                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                               |  |           
|---------------------------------------------- |  | ----------
|3200 Wilcrest Drive, Suite 440, Houston, Texas |  | 77042-6039
|(Address of principal executive offices)       |  | (Zip Code)



(713) 780-8532

(Registrants telephone number, including area code)



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, and (2) has been subject to such filing requirements for the past 90 days. Yes   x    No ̈.



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

|                         |  |                    |  |                         
|------------------------ |  | ------------------ |  | ------------------------
|Large accelerated filer ̈ |  | Accelerated filer ̈ |  | Non-accelerated filer x.



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



Indicate the number of
shares outstanding for each of the issuers classes of common stock, as of the latest practicable date: 11,053,960 shares of Common Stock outstanding as of December 31, 2005.



---



- 1 -



---

##### Table of Contents

ACR GROUP, INC. AND SUBSIDIARIES



INDEX
TO QUARTERLY REPORT ON FORM 10-Q



|               |  |                       |  |                                                                                                   |  |     
|-------------- |  | --------------------- |  | ------------------------------------------------------------------------------------------------- |  | ----
|               |  |                       |  |                                                                                                   |  | Page
|               |  |                      
|PART I         |  | FINANCIAL INFORMATION |  |                                                                                                  
|               |  |                       | 
|               |  | Item 1.               |  | Unaudited Condensed Consolidated Financial Statements                                             |  |     
|               |  |                       | 
|               |  |                       |  | Condensed Consolidated Balance Sheets  November 30, 2005 and February 28, 2005                   |  | 3   
|               |  |                       | 
|               |  |                       |  | Condensed Consolidated Income Statements  Three and Nine Months Ended November 30, 2005 and 2004 |  | 5   
|               |  |                       | 
|               |  |                       |  | Condensed Consolidated Statements of Cash Flows  Nine Months Ended November 30, 2005 and 2004    |  | 6   
|               |  |                       | 
|               |  |                       |  | Notes to Condensed Consolidated Financial Statements                                              |  | 7   
|               |  |                       | 
|               |  | Item 2.               |  | Managements Discussion and Analysis of Financial Condition and Results of Operations             |  | 14  
|               |  |                       | 
|               |  | Item 3.               |  | Quantitative and Qualitative Disclosures about Market Risk                                        |  | 21  
|               |  |                       | 
|               |  | Item 4.               |  | Controls and Procedures                                                                           |  | 21  
|               |  |                      
|PART II        |  | OTHER INFORMATION     |  |                                                                                                  
|               |  |                       | 
|               |  | Item 1.               |  | Legal Proceedings                                                                                 |  | 22  
|               |  |                       | 
|               |  | Item 4.               |  | Submission of Matters to a Vote of Security Holders                                               |  | 22  
|               |  |                       | 
|               |  | Item 6.               |  | Exhibits                                                                                          |  | 22  
|               | 
|SIGNATURES     |  | 23                   
|               | 
|CERTIFICATIONS |  |                      



- 2 -



---

##### Table of Contents



PART I - FINANCIAL
INFORMATION



Item 1. - Condensed Consolidated
Financial Statements



ACR GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)



ASSETS



|                                                                               |  |                   |        |                   |   |       
|------------------------------------------------------------------------------ |  | ----------------- | ------ | ----------------- | - | ------
|                                                                               |  | November 30, 2005 |        | February 28, 2005
|                                                                               |  |                  
|Current assets:                                                                |  |                   |        |                   |   |       
|Cash                                                                           |  | $                 | 1,294  |                   | $ | 2,135 
|Accounts receivable, net of allowance for doubtful accounts of $1,434 and $919 |  |                   | 25,931 |                   |   | 20,768
|Inventories, net                                                               |  |                   | 35,340 |                   |   | 32,573
|Prepaid expenses and other                                                     |  |                   | 484    |                   |   | 592   
|Deferred income taxes                                                          |  |                   | 1,439  |                   |   | 1,426 
|                                                                               |  |                   |        |                   |   |       
|Total current assets                                                           |  |                   | 64,488 |                   |   | 57,494
|                                                                               |  |                   |        |                   |   |       
|Property and equipment, net of accumulated depreciation                        |  |                   | 4,757  |                   |   | 4,217 
|Goodwill, net of accumulated amortization                                      |  |                   | 5,408  |                   |   | 5,258 
|Interest derivative asset                                                      |  |                   | 234    |                   |   |      
|Other assets                                                                   |  |                   | 872    |                   |   | 735   
|                                                                               |  |                   |        |                   |   |       
|Total assets                                                                   |  | $                 | 75,759 |                   | $ | 67,704
|                                                                               |  |                   |        |                   |   |       



The accompanying notes
are an integral part

of these condensed consolidated financial statements.



- 3 -



---

##### Table of Contents



ACR GROUP, INC. AND
SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)



LIABILITIES AND SHAREHOLDERS EQUITY



|                                                                        |  |                  |         |   |                  |   |         |  
|----------------------------------------------------------------------- |  | ---------------- | ------- | - | ---------------- | - | ------- | -
|                                                                        |  | November 30,2005 |         |   | February 28,2005 |  
|Current liabilities:                                                    |  |                  |         |   |                  |   |         |  
|Current maturities of long-term debt and capital lease obligations      |  | $                | 279     |   |                  | $ | 242     |  
|Accounts payable                                                        |  |                  | 25,403  |   |                  |   | 17,753  |  
|Accrued expenses and other liabilities                                  |  |                  | 4,604   |   |                  |   | 4,124   |  
|                                                                        |  |                  |         |   |                  |   |         |  
|Total current liabilities                                               |  |                  | 30,286  |   |                  |   | 22,119  |  
|                                                                        |  |                  |         |   |                  |   |         |  
|Borrowings under revolving credit agreement                             |  |                  | 22,581  |   |                  |   | 26,000  |  
|Long-term debt and capital lease obligations, net of current maturities |  |                  | 1,638   |   |                  |   | 1,611   |  
|Interest derivative liability                                           |  |                  |        |   |                  |   | 69      |  
|Deferred income taxes                                                   |  |                  | 324     |   |                  |   | 201     |  
|                                                                        |  |                  |         |   |                  |   |         |  
|Total long-term liabilities                                             |  |                  | 24,543  |   |                  |   | 27,881  |  
|                                                                        |  |                  |         |   |                  |   |         |  
|Commitments and contingencies                                           |  |                  |         |   |                  |   |         |  
|Shareholders equity:                                                   |  |                  |         |   |                  |   |         |  
|Common stock                                                            |  |                  | 120     |   |                  |   | 118     |  
|Additional paid-in capital                                              |  |                  | 44,386  |   |                  |   | 43,998  |  
|Unearned restricted stock compensation                                  |  |                  | (1,717  | ) |                  |   | (1,883  | )
|Accumulated deficit                                                     |  |                  | (21,859 | ) |                  |   | (24,529 | )
|                                                                        |  |                  |         |   |                  |   |         |  
|Total shareholders equity                                              |  |                  | 20,930  |   |                  |   | 17,704  |  
|                                                                        |  |                  |         |   |                  |   |         |  
|Total liabilities and shareholders equity                              |  | $                | 75,759  |   |                  | $ | 67,704  |  
|                                                                        |  |                  |         |   |                  |   |         |  



The accompanying notes
are an integral part

of these condensed consolidated financial statements.



- 4 -



---

##### Table of Contents



ACR GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INCOME STATEMENTS

(In thousands, except per share amounts)

(Unaudited)



|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|----------------------------------------- |  | ------------------------------ | ------ | - | ----------------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                          |  | Three Months EndedNovember 30, |        |   | Nine Months EndedNovember 30, |  
|                                          |  | 2005                           |        |   | 2004                          |   |        | 2005 |  |   | 2004    |  
|Sales                                     |  | $                              | 50,013 |   |                               | $ | 47,339 |      |  | $ | 158,691 |   |  | $ | 156,922 |  
|Cost of sales                             |  |                                | 38,208 |   |                               |   | 36,289 |      |  |   | 121,420 |   |  |   | 121,065 |  
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Gross profit                              |  |                                | 11,805 |   |                               |   | 11,050 |      |  |   | 37,271  |   |  |   | 35,857  |  
|Selling, general and administrative costs |  |                                | 10,826 |   |                               |   | 9,972  |      |  |   | 32,567  |   |  |   | 29,353  |  
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Operating income                          |  |                                | 979    |   |                               |   | 1,078  |      |  |   | 4,704   |   |  |   | 6,504   |  
|Interest expense                          |  |                                | 388    |   |                               |   | 252    |      |  |   | 1,066   |   |  |   | 787     |  
|Interest derivative loss (gain)           |  |                                | (344   | ) |                               |   | 4      |      |  |   | (182    | ) |  |   | (19     | )
|Other non-operating income                |  |                                | (162   | ) |                               |   | (121   | )    |  |   | (485    | ) |  |   | (434    | )
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Income before income taxes                |  |                                | 1,097  |   |                               |   | 943    |      |  |   | 4,305   |   |  |   | 6,170   |  
|Provision for income taxes                |  |                                | 443    |   |                               |   | 325    |      |  |   | 1,635   |   |  |   | 2,358   |  
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Net income                                |  | $                              | 654    |   |                               | $ | 618    |      |  | $ | 2,670   |   |  | $ | 3,812   |  
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Earnings per share:                       |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Basic                                     |  | $                              | .06    |   |                               | $ | .06    |      |  | $ | .24     |   |  | $ | .36     |  
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Diluted                                   |  | $                              | .06    |   |                               | $ | .06    |      |  | $ | .24     |   |  | $ | .35     |  
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Weighted average shares outstanding:      |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Basic                                     |  |                                | 11,054 |   |                               |   | 10,707 |      |  |   | 10,990  |   |  |   | 10,690  |  
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  
|Diluted                                   |  |                                | 11,293 |   |                               |   | 11,030 |      |  |   | 11,304  |   |  |   | 10,846  |  
|                                          |  |                                |        |   |                               |   |        |      |  |   |         |   |  |   |         |  



The accompanying notes
are an integral part

of these condensed consolidated financial statements.



- 5 -



---

##### Table of Contents



ACR GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



|                                                                                  |  |                               |        |   |      |   |        |  
|--------------------------------------------------------------------------------- |  | ----------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                  |  | Nine Months EndedNovember 30, |       
|                                                                                  |  | 2005                          |        |   | 2004 |  
|Operating activities:                                                             |  |                               |        |   |      |   |        |  
|Net income                                                                        |  | $                             | 2,670  |   |      | $ | 3,812  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                               |        |   |      |   |        |  
|Depreciation and amortization                                                     |  |                               | 674    |   |      |   | 700    |  
|Provision for doubtful accounts                                                   |  |                               | 507    |   |      |   | 586    |  
|Gain on sale of assets                                                            |  |                               | (15    | ) |      |   | (22    | )
|Gain on change in market value of interest derivative                             |  |                               | (182   | ) |      |   | (19    | )
|Deferred income taxes                                                             |  |                               | 110    |   |      |   | 170    |  
|Amortization of restricted stock compensation                                     |  |                               | 303    |   |      |   | 291    |  
|Tax benefit from stock-based compensation                                         |  |                               | 81     |   |      |   |       |  
|Changes in operating assets and liabilities, net of business acquisitions:        |  |                               |        |   |      |   |        |  
|Accounts receivable, net                                                          |  |                               | (5,519 | ) |      |   | (4,239 | )
|Inventories, net                                                                  |  |                               | (2,417 | ) |      |   | (2,676 | )
|Prepaid expenses and other assets                                                 |  |                               | (8     | ) |      |   | 587    |  
|Accounts payable                                                                  |  |                               | 7,130  |   |      |   | 1,855  |  
|Accrued expenses and other liabilities                                            |  |                               | 435    |   |      |   | 2,001  |  
|                                                                                  |  |                               |        |   |      |   |        |  
|Net cash provided by operating activities                                         |  |                               | 3,769  |   |      |   | 2,601  |  
|                                                                                  |  |                               |        |   |      |   |        |  
|Investing activities:                                                             |  |                               |        |   |      |   |        |  
|Acquisition of property and equipment                                             |  |                               | (903   | ) |      |   | (692   | )
|Business acquisition, net of cash acquired                                        |  |                               | (148   | ) |      |   |       |  
|Payments on derivative instrument                                                 |  |                               | (121   | ) |      |   | (445   | )
|Proceeds from disposition of assets                                               |  |                               | 59     |   |      |   | 454    |  
|                                                                                  |  |                               |        |   |      |   |        |  
|Net cash used in investing activities                                             |  |                               | (1,113 | ) |      |   | (238   | )
|                                                                                  |  |                               |        |   |      |   |        |  
|Financing activities:                                                             |  |                               |        |   |      |   |        |  
|Net payments on revolving credit facility                                         |  |                               | (3,419 | ) |      |   | (86    | )
|Proceeds from exercise of stock options                                           |  |                               | 172    |   |      |   | 37     |  
|Payments on long-term debt and capital leases                                     |  |                               | (250   | ) |      |   | (236   | )
|                                                                                  |  |                               |        |   |      |   |        |  
|Net cash used in financing activities                                             |  |                               | (3,497 | ) |      |   | (285   | )
|                                                                                  |  |                               |        |   |      |   |        |  
|Net increase (decrease) in cash                                                   |  |                               | (841   | ) |      |   | 2,078  |  
|Cash at beginning of year                                                         |  |                               | 2,135  |   |      |   | 52     |  
|                                                                                  |  |                               |        |   |      |   |        |  
|Cash at end of period                                                             |  | $                             | 1,294  |   |      | $ | 2,130  |  
|                                                                                  |  |                               |        |   |      |   |        |  



The accompanying notes
are an integral part

of these condensed consolidated financial statements.



- 6 -



---

##### Table of Contents



ACR GROUP, INC. AND
SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



1 -    Basis of
Presentation



The accompanying condensed
consolidated balance sheet as of February 28, 2005, which has been derived from ACR Group, Inc. and its subsidiaries (collectively referred to as the Company) audited consolidated financial statements, and the November 30, 2005
unaudited interim condensed consolidated financial statements, have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission applicable to interim financial information. Certain information and note
disclosures normally included in the annual financial statements prepared in accordance with generally accepted accounting principles in the United States, have been condensed or omitted pursuant to those rules and regulations, although we believe
the disclosures made are adequate to make the information presented not misleading. In the opinion of management, all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation have been included in the condensed
consolidated financial statements herein. Actual operating results for the nine months ended November 30, 2005, are not necessarily indicative of the results that may be expected for the fiscal year ended February 28, 2006. The condensed
consolidated financial statements included herein should be read in conjunction with the audited financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended February 28, 2005.



Certain amounts in our condensed consolidated
statement of cash flows for the nine months ended November 30, 2004 were reclassified to conform to the 2005 presentation. These reclassifications had no effect on net income or earnings per share as previously reported.



2 -    Summary of
Significant Accounting Policies



For a
description of these policies, refer to Note 1 of the Notes to Consolidated Financial Statements included in the Companys Annual Report on Form 10-K for the year ended February 28, 2005.



3 -    Stock-Based
Compensation



In accordance with the
provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, as amended by SFAS No. 148, Accounting for Stock-Based Compensation  Transition and
Disclosure  an amendment of FASB Statement No. 123, the Company has elected to follow the Accounting Principles Board Opinion (APB) 25, Accounting for Stock Issued to Employees, and related interpretations in
accounting for its employees stock-based compensation plans. Under APB 25, if the exercise price of employee stock options equals or exceeds the fair value of the underlying stock on the date of grant, which has been the Companys policy, no
compensation expense is recognized.



- 7 -



---

##### Table of Contents

Had compensation expense been determined consistent with SFAS No. 123, the
Companys net income and earnings per share would have been changed to the following pro forma amounts:



|                                                                                                   |  |                                |     |                               |   |      |  |      |       |  |   |      
|-------------------------------------------------------------------------------------------------- |  | ------------------------------ | --- | ----------------------------- | - | ---- |  | ---- | ----- |  | - | -----
|                                                                                                   |  | Three Months EndedNovember 30, |     | Nine Months EndedNovember 30,
|                                                                                                   |  | 2005                           |     | 2004                          |   | 2005 |  | 2004
|Net income applicable to common shareholders, as reported                                          |  | $                              | 654 |                               | $ | 618  |  | $    | 2,670 |  | $ | 3,812
|Total stock-based employee compensation expense under fair value method for all awards, net of tax |  |                                |    |                               |   |     |  |      |      |  |   | 38   
|                                                                                                   |  |                                |     |                               |   |      |  |      |       |  |   |      
|Pro forma income applicable to common shareholders                                                 |  | $                              | 654 |                               | $ | 618  |  | $    | 2,670 |  | $ | 3,774
|                                                                                                   |  |                                |     |                               |   |      |  |      |       |  |   |      
|Basic earnings per share:                                                                          |  |                                |     |                               |   |      |  |      |       |  |   |      
|As reported                                                                                        |  | $                              | .06 |                               | $ | .06  |  | $    | .24   |  | $ | .36  
|                                                                                                   |  |                                |     |                               |   |      |  |      |       |  |   |      
|Pro forma                                                                                          |  | $                              | .06 |                               | $ | .06  |  | $    | .24   |  | $ | .35  
|                                                                                                   |  |                                |     |                               |   |      |  |      |       |  |   |      
|Diluted earnings per share:                                                                        |  |                                |     |                               |   |      |  |      |       |  |   |      
|As reported                                                                                        |  | $                              | .06 |                               | $ | .06  |  | $    | .24   |  | $ | .35  
|                                                                                                   |  |                                |     |                               |   |      |  |      |       |  |   |      
|Pro forma                                                                                          |  | $                              | .06 |                               | $ | .06  |  | $    | .24   |  | $ | .35  
|                                                                                                   |  |                                |     |                               |   |      |  |      |       |  |   |      



4 -    Commitments and Contingencies



The Company has an arrangement with a heating, air conditioning and refrigeration (HVACR) equipment manufacturer and a bonded warehouse agent whereby HVACR equipment is held for sale
in bonded warehouses located at the premises of certain of the Companys operations, with payment due only when products are sold. The supplier retains legal title and substantial management control with respect to the consigned inventory. The
Company is responsible for damage to and loss of inventory that may occur at its premises. The Company has the ability to return consigned inventory, at its sole discretion, to the supplier for a specified period of time after receipt of the
inventory. Such inventory is accounted for as consigned merchandise and is not recorded on the Companys balance sheet. As of November 30, 2005, and February 28, 2005, the cost of such inventory held in the bonded warehouses was
approximately $13,812,000 and $2,606,000 respectively.



In connection with the termination of the Companys right to distribute Goodman branded products at its business units based in Georgia and Colorado, Goodman has filed suit against the Company and certain subsidiaries
(Defendants) in April 2005 to recover approximately $2.7 million for inventory purchased from Goodman. The Defendants have filed an answer and counterclaim, asserting causes of action related to the termination of the parties
agreements and other defenses. The Company is vigorously defending the litigation. The litigation is in the discovery stage and trial is set for mid-2006. Management believes that the ultimate resolution of the matter will not have a material effect
on the Companys financial condition or results of operations.



The Company leases its corporate offices, office and warehouse space occupied by its HVACR operations and office equipment and various vehicles under non-cancelable operating lease agreements that expire at various
dates through 2015.



- 8 -



---

##### Table of Contents

The Company establishes reserves related to a group health benefit program that covers
most of the Companys employees. The reserves represent an estimate of the sum of unpaid claims and incurred but not reported claims. In February 2005, the Company began to self-insure its workers compensation, general liability and vehicle
liability exposures. The level of exposure from catastrophic events is limited by stop-loss and aggregate liability reinsurance coverage.



When estimating self-insurance liabilities and related reserves, management considers numerous factors including claims experience,
actuarial estimates, demographics and other data. A third party actuary reviews the reserve assumptions for adequacy. The process of estimating reserves contains uncertainty since management must use its best judgment to determine the actual cost to
settle known and unknown claims for covered events incurred but not reported as of the balance sheet date. If actual claims or negative developments affect the loss reserve and exceed our estimates then additional reserve may be required.



5
-    Goodwill



Goodwill represents the excess cost of companies acquired over the fair value of their tangible net assets. The Company accounts for goodwill in accordance with SFAS No. 142 Goodwill and Other Intangible Assets. Goodwill
attributable to each of the Companys reporting units is tested for impairment by comparing the fair value of each reporting unit with its carrying value. These impairment tests are required to be performed at least annually. On an ongoing
basis, absent any event or change in circumstances that would more likely than not reduce the fair value of a reporting unit below its carrying amount, the Company performs the annual impairment test as of the end of its fiscal year.



In March 2005, the Company acquired the net assets of two
branch operations in northern Florida. In connection with the transaction, the Company recorded goodwill of $150,000. The proforma consolidation of this acquisition was not material to the Companys consolidated financial statements.



6
-    Interest Rate Derivative Instrument



The Companys interest rate derivative instrument does not qualify as a hedge, in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities. The fair value of the
derivative instrument is reflected on the Companys balance sheets, and changes in the fair value of the derivative is recorded in the Companys income statements as interest derivative loss (gain). Payments made or received by the Company
during the term of the derivative contract as a result of the difference between the fixed interest rate of the derivative instrument and the market interest rate is also recorded as an interest derivative loss (gain).



At November 30, 2005, the Company had a derivative
instrument for the notional value of $15 million at a fixed rate of 4.38%, which is below the current market rate and matures February 2010. At November 30, 2005 the Company recorded an asset of $234,000 to report the instrument at fair value.



7
-    Debt



As of
August 31, 2005, the Company amended its credit arrangement with a commercial bank to expand its revolving credit facility from $30 million to $35 million and to extend the maturity date of the agreement by one year to August 31, 2007. All
other material terms of the credit arrangement were unchanged. Under the arrangement, the Company also has a $5 million credit line that may be used for capital expenditures or to purchase real estate. The amount that may be borrowed under the
revolving credit facility is limited to a borrowing base consisting of 85% of eligible accounts receivable, and from 50% to



- 9 -



---

##### Table of Contents

65% of eligible inventory, depending on the time of year. At November 30, 2005, the Companys borrowing base exceeded $35 million, and the Company
was in compliance with all financial and non-financial loan covenants.



As of November 30, 2005, the Company had outstanding borrowings of $22,581,000 on the revolving credit line and $723,000 under the capital expenditure facility. In addition, the Company had an outstanding letter
of credit for $249,000 against the line of credit. As of November 30, 2005, the applicable interest rate on both facilities was either the prime rate less 0.125% or LIBOR plus 1.625%, and the Company had elected the LIBOR option
(5.875%) for most amounts outstanding under the facilities. The average interest rate on the Companys borrowings from the bank at November 30, 2005 was 6%.



8 -    Shareholders Equity



Restricted Stock Awards



The Chief Financial Officer and the General Counsel of the
Company have employment contracts that each provide for the contingent issuance of 500,000 shares of restricted stock upon continuation of employment. Under the agreements, the restricted stock vests ratably over six years beginning March 1,
2004. For the three and nine-month periods ended November 30, 2005, compensation expense recognized under the agreements was $90,000 and $269,000, respectively.



Effective March 1, 2004, two of the outside directors of the Company each received restricted stock
grants of 42,000 shares, subject to continuation of service as a director for four years. Additionally, effective August 18, 2005, another outside director of the Company received 25,000 shares, subject to continuation of service as a director
for four years. Such shares vest annually pro-rata over such period. For the three and nine-month periods ended November 30, 2005, the Company recognized $12,000 and $28,000, respectively, as compensation expense related to the directors
restricted stock grants.



Effective
June 1, 2005, the Company issued 25,000 shares of restricted stock to a non-officer, subject to continuation of employment. Such shares vest annually pro-rata over a five-year period. For the three and nine-month periods ended November 30,
2005, the Company recognized $4,000 and $7,000 as compensation expense related to such restricted stock grant.



Stock Options



The Company has a stock option plan for key employees and directors of the Company and its subsidiaries. The plan provides for the
granting of up to 500,000 non-qualified and/or incentive stock options. The options expire after five years and can be extended for a period of up to five years. There were no options exercised during the three-month period ended November 30,
2005 and 146,000 options exercised during the nine-month period ended November 30, 2005. As of November 30, 2005, there were 55,000 outstanding options, which were all currently exercisable and expire in March 2006.



9 -    Income
Taxes



The Company and its subsidiaries
file a consolidated federal income tax return. The Company uses the liability method in accounting for income taxes. Under the liability method, deferred tax assets and liabilities are determined based on differences between financial reporting and
tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company establishes a valuation allowance when necessary to reduce deferred tax assets
to the amount expected to be realized.



- 10 -



---

##### Table of Contents

10 -    Earnings Per Share



Basic earnings per share of common stock is computed by
dividing net income by the weighted-average number of shares outstanding, including the vested restricted shares. Diluted earnings per share is obtained by dividing net income by the weighted average outstanding shares adjusted for the dilutive
effects of outstanding stock options and unvested shares of restricted stock using the treasury stock method. All of the Companys outstanding stock options are included in the diluted earnings per share calculation.



The following summarizes the common shares used to calculate
earnings per share of common stock, including the potentially dilutive impact of stock options and restricted shares, using the treasury stock method:



|                                                                                                      |  |                                |  |                               |  |        |  |       
|----------------------------------------------------------------------------------------------------- |  | ------------------------------ |  | ----------------------------- |  | ------ |  | ------
|                                                                                                      |  | Three Months EndedNovember 30, |  | Nine Months EndedNovember 30,
|                                                                                                      |  | 2005                           |  | 2004                          |  | 2005   |  | 2004  
|Denominator for basic earnings per share - weighted average shares                                    |  | 11,054                         |  | 10,707                        |  | 10,990 |  | 10,690
|Effect of dilutive securities:                                                                        |  |                                |  |                               |  |        |  |       
|Stock options                                                                                         |  | 22                             |  | 111                           |  | 28     |  | 85    
|Restricted stock grants                                                                               |  | 217                            |  | 212                           |  | 286    |  | 71    
|                                                                                                      |  |                                |  |                               |  |        |  |       
|Denominator for diluted earnings per share  Adjusted weighted average shares and assumed Conversions |  | 11,293                         |  | 11,030                        |  | 11,304 |  | 10,846
|                                                                                                      |  |                                |  |                               |  |        |  |       



11 -    New Accounting Pronouncements



In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 123 (revised 2004), Share-Based Payment. SFAS No. 123(R) will provide investors and other
users of financial statements with more complete and neutral financial information by requiring that the compensation cost relating to share-based payment transactions be recognized in the financial statements. That cost will be measured based on
the fair value of the equity or liability instruments issued. SFAS No. 123(R) covers a wide range of share-based compensation arrangements, including share options, restricted share plans, performance-based awards, share appreciation rights,
and employee share purchase plans. SFAS No. 123(R) replaces SFAS No. 123, Accounting for Stock-Based Compensation, and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees.



SFAS No. 123, as originally issued in 1995, established
as preferable a fair-value-based method of accounting for share-based payment transactions with employees. However, that Statement permitted entities the option of continuing to apply the guidance in Opinion 25, as long as the footnotes to financial
statements disclosed what net income would have been had the preferable fair-value-based method been used. Public entities (other than those filing as small business issuers) are required to apply SFAS No. 123(R) as of the first interim or
annual reporting period that begins after June 15, 2005. In April 2005, the Securities and Exchange Commission adopted a rule that amended the required application date of SFAS No. 123(R) from interim or annual reporting periods beginning
after June 15, 2005, to the beginning of the entitys next fiscal year. The Company is currently evaluating the impact that the



- 11 -



---

##### Table of Contents

adoption of SFAS No. 123(R) will have on its financial position and results of operations. The Stock-Based Compensation section in Note 3 to the
consolidated financial statements contains the pro forma impact on net income and earnings per share if the fair value based method under SFAS No. 123 had been applied to all outstanding and unvested awards during the three months and nine
months of fiscal years 2006 and 2005, respectively.



In December 2004, the FASB issued Statement No. 153, Exchanges of Nonmonetary Assets  an amendment of APB Opinion No. 29. This Statement addresses the measurement of exchanges of nonmonetary assets. The guidance
in APB Opinion No. 29, Accounting for Nonmonetary Transactions, is based on the principle that exchanges of nonmonetary assets should be measured based on the fair value of the assets exchanged. The guidance in that Opinion, however, included
certain exceptions to that principle. This Statement amends APB Opinion No. 29 to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that
do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. This Statement is effective for financial statements for
fiscal years beginning after June 15, 2005. Earlier application is permitted for nonmonetary asset exchanges incurred during fiscal years beginning after the date this Statement is issued. The Company does not expect the adoption of SFAS
No. 153 to have a material impact on its consolidated financial statements.



In March 2005, the FASB issued Interpretation No. 47, Accounting for Conditional Asset Retirement Obligationsan interpretation of SFAS No. 143, (FIN 47).
This Interpretation provides clarification with respect to the timing of liability recognition for legal obligations associated with the retirement of tangible long-lived assets when the timing and/or method of settlement of the obligation are
conditional on a future event. FIN 47 is effective no later than the end of fiscal years ending after December 15, 2005. Retrospective application for interim financial information is permitted but is not required. The Company does not expect
the adoption of FIN 47 to have a material impact on its consolidated financial statements.



In May 2005, the FASB issued Statement No. 154, Accounting Changes and Error Correctionsa replacement of APB Opinion No. 20 and FASB Statement No. 3 (SFAS
No. 154). This Statement replaces APB Opinion No. 20, Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements, and changes the requirements for the accounting for
and reporting of a change in accounting principle. This Statement applies to all voluntary changes in accounting principles. It also applies to changes required by an accounting pronouncement in the unusual instance that the pronouncement does not
include specific transition provisions. When a pronouncement includes specific transition provisions, those provisions will continue to be followed. SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years
beginning after December 15, 2005. Earlier application is permitted for accounting changes and corrections of errors made occurring in fiscal years beginning after June 1, 2005. The Company does not expect the adoption of SFAS No. 154
to have a material impact on its consolidated financial statements.



In June 2005, the Emerging Issues Task Force issued Issue No. 05-6, Determining the Amortization Period for Leasehold Improvements Purchased after Lease Inception or Acquired in a Business Combination
(EITF No. 05-6). This accounting guidance states that leasehold improvements that are placed in service significantly after, and not contemplated at or near the beginning of the lease term, should be amortized over the shorter of
the useful life of the assets or a term that includes required lease periods and renewals that are deemed to be reasonably assured at the date the leasehold improvements are purchased. Leasehold improvements acquired in a business combination should
be



- 12 -



---

##### Table of Contents

amortized over the shorter of the useful life of the assets or a term that includes required lease periods and renewals that are deemed to be reasonably
assured at the date of acquisition. The Company is required to apply EITF No. 05-6 to leasehold improvements that are purchased or acquired in reporting periods beginning after June 29, 2005. The adoption of EITF No. 05-6 did not have
a material impact on the consolidated financial statements.



- 13 -



---

##### Table of Contents

Item 2. - Managements Discussion and Analysis of Financial Condition and Results of Operations



INTRODUCTION



ACR Group, Inc. and its subsidiaries (collectively, the Company) is an independent distributor of heating, air conditioning
and refrigeration (HVACR) equipment and related parts and supplies. The Company is among the ten largest such distributors in the United States. Substantially all of the Companys sales are to contractor dealers and institutional
end-users. Generally accepted accounting principles allow the aggregation of an enterprises segments if they are similar. The Company operates in different geographic areas, and has reviewed the aggregation criteria and determined that it
operates as a single segment based on the high degree of similarity of operations.



This report on Form 10-Q includes certain statements that may be deemed to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements include statements concerning plans, objectives, goals, strategies, future events or performance and underlying assumptions and other statements, which
are other than statements of historical facts. Forward-looking statements involve risks and uncertainties that could cause actual results or outcomes to differ materially. Such risks and uncertainties may include the availability of debt or equity
capital to fund the Companys working capital requirements, unusual weather conditions, the effects of competitive pricing, the strength of construction markets and general economic conditions. These expectations and beliefs are expressed in
good faith and the Companys management believes there is a reasonable basis for them, but there can be no assurance that these expectations, beliefs or projections will be achieved or accomplished. The forward-looking statements in this
document are intended to be subject to the safe harbor protection provided under the securities laws.



RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED NOVEMBER 30, 2005 COMPARED TO THE NINE MONTHS ENDED NOVEMBER 30, 2004



The Company recognized net income of $2,670,000 for the nine months ended November 30, 2005 (fiscal
2006) compared to $3,812,000 for the nine months ended November 30, 2004 (fiscal 2005), a decrease of 30%. The fiscal 2006 results have been significantly affected by a decline in sales and income at the two business units that sold Goodman
brand HVAC equipment prior to the termination in February 2005 of the rights to distribute the Goodman brand. Although these business units have secured distribution rights for other brands of comparable equipment, there were initial delays in
obtaining an appropriate quantity and mix of inventory at each affected branch location. Subsequently, these business units have experienced difficulty in converting a significant percentage of their customers to the new equipment brands as of
November 30, 2005. Operating income at these two business units declined by $3.6 million in the nine-month period ended November 30, 2005, compared to the nine-month period ended November 30, 2004. Substantial improvements in
operating results at the Companys business units in Florida, Nevada and California mitigated much of the financial impact of the loss of the Goodman distribution rights.



Consolidated sales increased 1% to $158.7 million during the nine months ended November 30, 2005,
compared to $156.9 million in the nine months ended November 30, 2004. Same-store sales for the first three quarters of fiscal 2006 decreased 3% from the same quarters of fiscal 2005. The sales declines in fiscal 2006 are attributable to the
two business units that are transitioning from selling Goodman brand equipment as described in the preceding paragraph. At the Companys other four business units, sales increased 24%, and same-store sales increased 17%, in the nine-month
period ended November 30, 2005, compared to the preceding year. Sales growth in the first three quarters of fiscal 2006 was especially strong in Florida and Nevada, where high levels of new construction activity augmented the customary



- 14 -



---

##### Table of Contents

seasonal replacement business. Weather patterns also supported sales activity as many of the Companys trade areas experienced higher than normal
temperatures in the second and third fiscal quarters. Sales to the Companys single largest customer increased 50% in the nine-month period ended November 30, 2005, compared to same period in 2004. Sales to this customer are pursuant to a
contract that extends through December 2006, and represented 4.4% and 2.7% of consolidated sales for the nine-month periods ended November 30, 2005 and 2004, respectively.



The Companys same-store comparisons exclude three branches opened, two branches acquired and one
branch closed since the beginning of fiscal 2005. For the first eleven months of calendar 2005, same-store sales declined 1%, compared to a 15% increase in industry-wide product shipments during the same period based on data compiled by a leading
industry trade association. Excluding the two business units that are transitioning from selling Goodman brand equipment, the Companys same-store sales rose 17% in the first eleven months of calendar 2005. Management believes that the best
available industry data, which tracks shipments to distributors from manufacturers rather than sales by distributors, may be a less reliable indicator of industry growth in 2005 than in previous years because of potential anomalies in shipping
patterns created by the government-mandated conversion to manufacturing of higher efficiency HVAC equipment in January 2006.



The Companys consolidated gross margin percentage on sales was 23.5% for the nine months ended November 30, 2005, compared to
22.9% for the nine months ended November 30, 2004. Excluding sales under the large volume contract described above from each period, gross margin percentage was 24.1% and 23.3%, respectively. The increase in gross margin percentage resulted
principally from improvement in purchasing and payment terms with suppliers.



Selling, general and administrative (SG&A) expenses increased by 11% in the nine months ended November 30, 2005, compared to the same period of 2004. Same-store SG&A expenses increased 6%
compared to the preceding year. Same-store SG&A expenses increased by the greatest percentage in Florida relating to generating and supporting significantly increased sales volumes. Expressed as a percentage of sales, SG&A expenses have
increased to 20.5% of sales in fiscal 2006, compared to 18.7% in fiscal 2005. At the business units that suffered sales declines in the first three quarters of fiscal 2006, management has not engaged in significant cost reduction efforts, which
would primarily involve forced staff reductions, but has allowed attrition to reduce SG&A expenses below prior year levels. Management believes that substantially all of its present personnel are required to successfully transition to selling
other brands of HVAC equipment without impairing customer service.



Interest expense increased 35% in the nine-month period ended November 30, 2005 over the same period ended November 30, 2004, principally because of higher average interest rates in the current fiscal year.
Average funded indebtedness increased 13% in the nine months ended November 30, 2005, compared to the preceding year, as the Company has used its revolving credit line for working capital both to access favorable payment terms with suppliers
and to finance customer receivables and inventories associated with new branch operations.



In both fiscal 2005 and fiscal 2006, the Company entered into interest rate swap agreements that are accounted for as investments and, accordingly, changes in the fair value of the instruments
are recorded in income. For the nine-month periods ended November 30, 2005 and 2004, the Company recorded gains of $182,000 and $19,000, respectively, that resulted from increases in the fair value of the swap agreements during such periods.
Changes in the market value of the swap agreements are principally a function of changes in the expected yield on long-term debt instruments.



- 15 -



---

##### Table of Contents

The Company has estimated a combined federal and state income tax rate of 38.0% for the
nine months ended November 30, 2005, compared to 38.2% for the nine months ended November 30, 2004. The decrease in the effective tax rate in fiscal 2006 is attributable to lower state income taxes.



RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED NOVEMBER 30, 2005 COMPARED
TO THE THREE MONTHS ENDED NOVEMBER 30, 2004



The Company recognized net income of $654,000 for the quarter ended November 30, 2005 (fiscal 2006) compared to $618,000 for the quarter ended November 30, 2004 (fiscal 2005), an increase of 6%. Gain on an interest rate swap
agreement represented 31% of income before taxes in the quarter ended November 30, 2005. The operating trends described above for the nine-month period ended November 30, 2005 were also generally true for the quarter ended
November 30, 2005, as the two business units that are transitioning from selling Goodman brand equipment each generated significantly less operating income in fiscal 2006 than in fiscal 2005. The Companys other four business units
continued to generate robust growth, earning 49% greater operating income in the third quarter of fiscal 2006 than in third quarter of fiscal 2005.



Consolidated sales increased 6% during the quarter ended November 30, 2005 compared to the quarter ended November 30, 2004.
Same-store sales increased 1% in the quarter. Excluding the two business units that formerly sold Goodman brand equipment, same-store sales increased 23% in the quarter. Sales were positively affected by favorable weather conditions in most trade
areas and continued strong construction activity in Florida and Nevada. Additionally, sales to the large customer described in the fiscal year-to-date analysis above increased 68% in the quarter ended November 30, 2005 over the same quarter in
2004.



The Companys consolidated gross
margin percentage on sales increased to 23.6% for the quarter ended November 30, 2005, compared to 23.3% for the quarter ended November 30, 2004. Excluding sales under the large volume contract described above from each period, gross
margin percentage was 24.4% and 23.8%, respectively. The increase in gross margin percentage resulted both from improved purchasing and payment terms with suppliers and the change in sales mix that has resulted from the reduction of lower margin
sales of Goodman brand equipment.



Selling,
general and administrative (SG&A) expenses increased by 9% in the quarter ended November 30, 2005 compared to the same quarter in 2004. Same-store SG&A expenses increased 1% over the same periods. Expressed as a percentage
of sales, SG&A expenses increased to 21.6% in the third quarter of fiscal 2006 from 21.1% in fiscal 2005 consistent with the nine-month trend described above.



Interest expense increased 54% in the quarter ended November 30, 2005, primarily as a result of higher
average interest rates that increased from 4% in the quarter ended November 30, 2004 to 6% in 2005. Average funded indebtedness increased 2% in the quarter ended November 30, 2005, compared to the preceding year.



The effective tax rate was 40.4% for the quarter ended
November 30, 2005, compared to 34.5% for the quarter ended November 30, 2004. The lower rate in the third quarter of fiscal 2005 arose from a determination that a valuation allowance was no longer appropriate against a deferred tax asset
relative to the Companys Florida business unit.



- 16 -



---

##### Table of Contents

Recent Developments



As reported in the Companys Form 10-K for the year
ended February 28, 2005, the Company discontinued distributing the Goodman brand of HVAC equipment at its business units based in Georgia and in Colorado in late February 2005, in order to begin distributing the Haier brand of equipment at all
of its business units. During the first two quarters of fiscal 2006, the Georgia and Colorado business units secured alternate equipment brands to replace Goodman, stocked appropriate inventory at their branch locations and focused marketing efforts
on converting customers to their new equipment brands. The transition has not been easy, and sales volume of the replacement brands in the second quarter of the fiscal 2006, when sales are expected to be greatest because of seasonality, were only
30% of the Goodman sales volume in the same quarter of fiscal 2005. In the third quarter of fiscal 2006, the percentage of Goodman sales recovered increased to 32%. The Companys other business units have had moderate success selling the Haier
brand equipment as a complementary product to their primary equipment brand.



In November 2005, the Georgia-based business unit obtained distribution rights to certain brands of HVAC equipment that are sold at all of the Companys other business units. Like the other business units, the
Georgia unit expects to also continue selling Haier brand products. Deliveries of the new equipment inventory are not expected until the last half of the fourth quarter of fiscal 2006, when the supplier begins shipping new models of high efficiency
equipment. However, the Company expects to be appropriately stocked with both Haier and the new brand by the beginning of the peak selling season in fiscal 2007.



Management continues to believe that the Haier distribution rights offer the Company an exceptional business
opportunity over a longer term and plans to continue aggressively marketing the Haier brand equipment. The Company has stocked a substantial quantity of Haier brand cooling units with seasonal energy efficiency ratings (SEER) of 10-12. Beginning in
late January 2006, government regulations mandate that cooling units of less than 13 SEER may no longer be manufactured or imported, but existing inventories of units that are lower than 13 SEER may continue to be sold. The lower SEER units are less
expensive than the 13 SEER units and, in some applications, the larger physical size of the 13 SEER units may be an impediment.



In March 2005, the Company acquired the net assets of two branch operations in northern Florida, and in June 2005, the Company opened a
new branch operation in southern California. The branches are all meeting performance expectations, and two of the three branches have achieved breakeven sales volumes. The Companys experience is that new branches often do not attain breakeven
levels of sales until 12-18 months after commencing operations. In November 2005, the Company also opened a branch in Las Cruces, New Mexico.



Effective January 1, 2006 the Company realigned its operating units in Colorado, New Mexico, Nevada and Texas to match its legal
entities with its management structure, eliminate unnecessary legal entities and achieve state income tax savings prospectively.



LIQUIDITY AND CAPITAL RESOURCES



In the nine months ended November 30, 2005, the Company generated cash flow from operations of $3,769,000, compared to $2,601,000
in the same period of 2004. In 2005, accounts payable increased significantly from the beginning of the fiscal year because a major supplier offered deferred payment terms by up to ninety days for inventory purchases beginning in August 2005. Gross
accounts receivable



- 17 -



---

##### Table of Contents

represented 50 days of gross sales as of November 30, 2005, compared to 46 days at November 30, 2004. Inventory at November 30, 2005 was $4.8
million greater than at November 30, 2004, as a result of the five branch operations that were acquired or opened in the past year and the addition of a new equipment line at the Colorado business unit.



As of August 31, 2005, the Company amended its credit
arrangement with a commercial bank to expand its revolving credit facility from $30 million to $35 million and to extend the maturity date of the agreement by one year to August 31, 2007. All other material terms of the credit arrangement were
unchanged. Under the arrangement, the Company also has a $5 million credit line that may be used for capital expenditures or to purchase real estate. The amount that may be borrowed under the revolving credit facility is limited to a borrowing base
consisting of 85% of eligible accounts receivable, and from 50% to 65% of eligible inventory, depending on the time of year. At November 30, 2005, the Companys borrowing base exceeded $35 million, and the Company was in compliance with
all financial and non-financial loan covenants.



As of November 30, 2005, the Company had outstanding borrowings of $22,581,000 on the revolving credit line and $723,000 under the capital expenditure facility. In addition, the Company had an outstanding letter of credit for $249,000
against the line of credit. As of November 30, 2005, the applicable interest rate on both facilities was either the prime rate less 0.125% or LIBOR plus 1.625%, and the Company had elected the LIBOR option (5.875%) for most amounts
outstanding under the facilities. The average interest rate on the Companys borrowings from the bank at November 30, 2005 was 6%.



Management believes that availability under the present revolving credit facility is adequate to meet the working capital requirements of
the Companys existing operations, debt service requirements and anticipated capital expenditures. The additional borrowing capacity made available by the August 31, 2005 amendment to the loan agreement enables the Company to consider most
business development opportunities that would likely arise in the ordinary course of business.



As described above, most of the Companys indebtedness bears interest at variable rates. In addition, borrowings under the revolving credit line fluctuate. In February 2005, the Company
entered into an interest rate swap agreement whereby the Company has agreed to exchange, at monthly intervals, the difference between a fixed rate of 4.38% and LIBOR, amounts as calculated by reference to a notional principal amount of $15 million.
The interest rate swap is scheduled to mature in February 2010. At inception, the derivative did not qualify for cash flow hedge accounting, and the Company has elected to continue to account for the derivative as an investment whereby changes in
the fair value of the instrument are recorded in income for the period. The fair value of the derivative represented an asset of $234,000 at November 30, 2005. Such asset would be realized only if the Company terminated the derivative contract
prior to maturity.



SEASONALITY



The Companys sales
volume and, accordingly, its operating income vary significantly during its fiscal year. The highest levels of sales occur during the times of the year when climatic conditions require the greatest use of air conditioning, since the Companys
operations are concentrated in the warmer sections of the United States. Accordingly, sales will be highest in the Companys second quarter ending August 31, and will be lowest in its fourth quarter.



- 18 -



---

##### Table of Contents

CRITICAL ACCOUNTING POLICIES



The preparation of financial statements in accordance with
accounting principles generally accepted in the United States requires management to make assumptions and estimates that affect reported amounts and related disclosures. Actual results, once known, may vary from these estimates. Management based its
estimates on historical experience, current trends and other factors that are believed to be reasonable under the circumstances. Management believes that the following accounting policies require a higher degree of judgment in making its estimates
and, therefore, are critical accounting policies.



Allowance for Doubtful Accounts



The Company records an allowance for doubtful accounts for estimated losses resulting from the inability to collect accounts receivable from customers. The Company establishes the allowance based on historical
experience, credit risk of specific customers and transactions, and other factors. Management believes that the lack of customer concentration is a significant factor that mitigates the Companys accounts receivable credit risk. Three customers
represented 3.1%, 1.8% and 1.1% of consolidated fiscal 2005 sales, respectively, and no other customer comprised as much as 1% of sales. The number of customers and their distribution across the geographic areas served by the Company help to reduce
the Companys credit exposure to a single customer or to economic events that affect a particular geographic region. Although the Company believes that its allowance for doubtful accounts is adequate, any future condition that would impair the
ability of a broad section of the Companys customer base to make payments on a timely basis may require the Company to record additional allowances.



Inventories



Inventories consist of HVACR equipment, parts and supplies and are valued at the lower of cost or market value using the moving average
cost method. At November 30, 2005, all inventories represented finished goods held for sale. When necessary, the carrying value of obsolete or excess inventory is reduced to estimated net realizable value. The process for evaluating the value
of obsolete or excess inventory requires estimates by management concerning future sales levels and the quantities and prices at which such inventory can be sold in the ordinary course of business.



The Company holds a substantial amount of HVACR equipment
inventory at several branches on consignment from a supplier. The terms of this arrangement provide that the inventory is held for sale in bonded warehouses at the branch premises, with payment due only when products are sold. The supplier retains
legal title and substantial management control with respect to the consigned inventory. The Company is responsible for damage to and loss of inventory that may occur at its premises. The Company has the ability to return consigned inventory, at its
sole discretion, to the supplier for a specified period of time after receipt of the inventory.



This consignment arrangement allows the Company to have inventory available for sale to customers without incurring a payment obligation for the inventory prior to a sale. Because of the control
retained by the supplier and the uncertain time when a payment obligation will be incurred, the Company does not record the consigned inventory as an asset upon receipt with a corresponding liability. Rather, the Company records a liability to the
supplier only upon sale of the inventory to a customer. The amount of the consigned inventory is disclosed in the Companys financial statements as a contingent obligation.



- 19 -



---

##### Table of Contents

Vendor Rebates



The Company receives rebates from certain vendors based on
the volume of product purchased from the vendor. The Company records rebates when they are earned, i.e., as specified purchase volume levels are reached or are reasonably assured of attainment. Vendor rebates attributable to unsold inventory are
carried as a reduction of the carrying value of inventory until such inventory is sold, at which time the related rebates are used to reduce cost of sales.



Goodwill



Goodwill represents the excess of purchase price paid over the fair value of net assets acquired in connection with business acquisitions.
The assessment of recoverability of goodwill requires management to project future operating results and other variables to estimate the fair value of business units. Future operating results can be affected by changes in market or industry
conditions.



Self-Insurance
Reserves



The Company establishes reserves
related to a group health benefit program that covers most of the Companys employees. The reserves represent an estimate of the sum of unpaid claims and incurred but not reported claims. In February 2005, the Company began to self-insure its
workers compensation, general liability and vehicle liability exposures. The level of exposure from catastrophic events is limited by stop-loss and aggregate liability reinsurance coverage.



When estimating self-insurance liabilities and related
reserves, management considers numerous factors including claims experience, actuarial estimates, demographics and other data. A third party actuary reviews the reserve assumptions for adequacy. The process of estimating reserves contains
uncertainty since management must use its best judgment to determine the actual cost to settle known and unknown claims for covered events incurred but not reported as of the balance sheet date. If actual claims or negative developments affect the
loss reserve and exceed our estimates then additional reserve may be required.



Interest Rate Derivative Instrument



The Company has an interest rate derivative that does not qualify as a hedge, in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities. The fair value of
the derivative instrument is reflected on the Companys balance sheets, and changes in the fair value of such derivatives are recorded as unrealized gains or losses, as applicable, in the Companys income statements as interest derivative
loss (gain). Payments made or received by the Company during the term of the derivative contract as a result of differences between the fixed interest rate of the derivative and the market interest rate are also recorded as interest derivative loss
(gain).



- 20 -



---

##### Table of Contents

Item 3. - Quantitative and Qualitative Disclosures About Market Risk



The Company is subject to market risk exposure related to changes in interest rates on its bank credit facility, which includes revolving
credit and term notes. These instruments carry interest at a pre-agreed upon percentage point spread from either the prime interest rate or LIBOR. The Company may, at its option, fix the interest rate for borrowings under the facility based on a
spread over LIBOR for 30 days to 3 months. At November 30, 2005 the Company had $23.3 million outstanding under its bank credit facility, of which $8.3 million is subject to variable interest rates. Based on this balance, an immediate change of
one percent in the interest rate would cause a change in interest expense of approximately $83,000, or $.005 per basic share, on an annual basis. The Company has an interest rate derivative instrument for a notional amount of $15 million that
expires in February 2010. The instrument fixes LIBOR at 4.38% on the notional amount.



Item 4. - Controls and Procedures



The Company performed an evaluation of the disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the Exchange Act)) as of November 30,
2005. This evaluation was performed under the supervision and with the participation of the Companys management, including the Chief Executive Officer and Chief Financial Officer. Based upon that evaluation, the Chief Executive Officer and
Chief Financial Officer have concluded that these disclosure controls and procedures are effective in producing the timely recording, processing, summarizing and reporting of information and in accumulating and communicating of information to
management as appropriate to allow for timely decisions with regard to required disclosure.



No changes were made to the Companys internal controls over financial reporting during the last fiscal quarter that materially affected, or are reasonably likely to materially affect, the
Companys internal controls over financial reporting.



- 21 -



---

##### Table of Contents



PART II - OTHER
INFORMATION



Item 1. - Legal Proceedings



In connection with the termination of the Companys right to distribute Goodman branded products at its business units in Georgia and Colorado, Goodman has filed suit against the Company and certain subsidiaries
(Defendants) in April 2005 to recover approximately $2.7 million for inventory purchased from Goodman. The Defendants have filed an answer and counterclaim, asserting causes of action related to the termination of the parties
agreements and other defenses. The Company is vigorously defending the litigation. The litigation is in the discovery stage and trial is set for mid-2006. Management believes that the ultimate resolution of the matter will not have a material effect
on the Companys financial condition or results of operations.



Item 4. - Submission of Matters to a Vote of Security Holders



None



Item 6. - Exhibits



|         |  |                                                                                                                                                                                   
|-------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibits |  |                                                                                                                                                                                   
|         | 
|31.1     |  | Certificate of the Chief Executive Officer pursuant to Securities Exchange Act Rules 13a-15(e) and 15d-15(e) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002.
|         | 
|31.2     |  | Certificate of the Chief Financial Officer pursuant to Securities Exchange Act Rules 13a-15(e) and 15d-15(e) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002.
|         | 
|32.1     |  | Certification from the Chief Executive Officer of ACR Group, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.       
|         | 
|32.2     |  | Certification from the Chief Financial Officer of ACR Group, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.       



- 22 -



---

##### 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.



|                 |  |  |  |                                                  
|---------------- |  |  |  | -------------------------------------------------
|                 |  |  |  | ACR GROUP, INC.                                  
|                 |  | 
|January 17, 2006 |  |  |  | /s/ Anthony R. Maresca                           
|Date             |  |  |  | Anthony R. Maresca                               
|                 |  |  |  | Senior Vice-President and Chief Financial Officer



- 23 -