##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





Form 10-Q







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

For the quarterly period ended October 2, 2010



| ̈ | 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: 333-112252





Keystone Automotive Operations, Inc.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Pennsylvania                                                   |  | 23-2950980                          
|(State or other jurisdiction of
incorporation or organization) |  | (IRS Employer Identification Number)

44 Tunkhannock Avenue

Exeter, Pennsylvania 18643

(800) 233-8321

(Address, zip code, and telephone number, including

area code, of registrants principal executive office.)





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 periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes   ̈    No  þ

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See
definition of accelerated filer, large accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.

(Check one):



|                        |  |   |  |                                               |  |                           |  |  
|----------------------- |  | - |  | --------------------------------------------- |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈ |  |                                               |  | Accelerated filer         |  |  ̈
|                        |  |   |  |                                              
|Non-accelerated filer   |  | þ |  | (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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

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

As of November 15, 2010, Keystone Automotive Holdings, Inc. owns 100% of the registrants common stock.









---

##### Table of Contents



KEYSTONE AUTOMOTIVE OPERATIONS, INC.

QUARTERLY REPORT FOR THE PERIOD

ENDED OCTOBER 2, 2010



|                              |  |                                                                                                                                          |  |      |    | 
|----------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | -- | 
|                              |  |                                                                                                                                          |  | Page |   
|Part I. Financial Information |  |                                                                                                                                          |  |     
|                              |  |                                                                                                                                         
|Item 1.                       |  | Financial Statements (Unaudited)                                                                                                         |  |      |    | 
|                              |  |                                                                                                                                         
|                              |  | Consolidated Balance Sheets  as of January 2, 2010 and October 2, 2010                                                                  |  |      | 1  | 
|                              |  |                                                                                                                                         
|                              |  | Consolidated Statements of Operations and Comprehensive Income (Loss)  Three and Nine Months ended October 3, 2009 and October 2,
2010; |  |      | 2  | 
|                              |  |                                                                                                                                         
|                              |  | Consolidated Statements of Cash Flows  Nine Months ended October 3, 2009 and October 2, 2010                                            |  |      | 3  | 
|                              |  |                                                                                                                                         
|                              |  | Notes to Unaudited Consolidated Financial Statements                                                                                     |  |      | 4  | 
|                              |  |                                                                                                                                         
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                    |  |      | 13 | 
|                              |  |                                                                                                                                         
|Item 3.                       |  | Quantitative and Qualitative Disclosures about Market Risk                                                                               |  |      | 22 | 
|                              |  |                                                                                                                                         
|Item 4.                       |  | Controls and Procedures                                                                                                                  |  |      | 22 | 
|                              | 
|Part II. Other Information    |  |                                                                                                                                          |  |     
|                              |  |                                                                                                                                         
|Item 1.                       |  | Legal Proceedings                                                                                                                        |  |      | 24 | 
|                              |  |                                                                                                                                         
|Item 1A.                      |  | Risk Factors                                                                                                                             |  |      | 24 | 
|                              |  |                                                                                                                                         
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                              |  |      | 24 | 
|                              |  |                                                                                                                                         
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                                          |  |      | 24 | 
|                              |  |                                                                                                                                         
|Item 4.                       |  | [Removed and Reserved]                                                                                                                   |  |      | 24 | 
|                              |  |                                                                                                                                         
|Item 5.                       |  | Other Information                                                                                                                        |  |      | 24 | 
|                              |  |                                                                                                                                         
|Item 6.                       |  | Exhibits                                                                                                                                 |  |      | 25 | 
|                              |  |                                                                                                                                         
|                              |  | Signatures                                                                                                                               |  |      | 26 | 



---

##### Table of Contents



PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

KEYSTONE AUTOMOTIVE OPERATIONS, INC.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(Dollars in Thousands)



|                                                                                                    |  |                 |          |   |                 |   |          |  
|--------------------------------------------------------------------------------------------------- |  | --------------- | -------- | - | --------------- | - | -------- | -
|                                                                                                    |  | January 2, 2010 |          |   | October 2, 2010 |  
|ASSETS                                                                                              |  |                 |          |   |                 |   |          |  
|Current assets:                                                                                     |  |                 |          |   |                 |   |          |  
|Cash and cash equivalents                                                                           |  | $               | 26,439   |   |                 | $ | 40,659   |  
|Trade accounts receivable, net of allowance for doubtful accounts of $4,563 and $3,379 respectively |  |                 | 29,344   |   |                 |   | 32,609   |  
|Inventories                                                                                         |  |                 | 100,105  |   |                 |   | 108,335  |  
|Deferred tax assets                                                                                 |  |                 | 6,553    |   |                 |   | 7,504    |  
|Prepaid expenses and other current assets                                                           |  |                 | 4,575    |   |                 |   | 3,636    |  
|                                                                                                    |  |                 |          |   |                 |   |          |  
|                                                                                                    |  |                
|Total current assets                                                                                |  |                 | 167,016  |   |                 |   | 192,743  |  
|Property, plant and equipment, net                                                                  |  |                 | 42,578   |   |                 |   | 38,997   |  
|Deferred financing costs, net                                                                       |  |                 | 5,374    |   |                 |   | 3,148    |  
|Capitalized software, net                                                                           |  |                 | 130      |   |                 |   | 181      |  
|Intangible assets, net                                                                              |  |                 | 159,437  |   |                 |   | 150,322  |  
|Other assets                                                                                        |  |                 | 3,420    |   |                 |   | 2,452    |  
|                                                                                                    |  |                 |          |   |                 |   |          |  
|                                                                                                    |  |                
|Total assets                                                                                        |  | $               | 377,955  |   |                 | $ | 387,843  |  
|                                                                                                    |  |                 |          |   |                 |   |          |  
|                                                                                                    |  |                
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                |  |                 |          |   |                 |   |          |  
|Current liabilities:                                                                                |  |                 |          |   |                 |   |          |  
|Trade accounts payable                                                                              |  | $               | 18,280   |   |                 | $ | 30,920   |  
|Accrued interest                                                                                    |  |                 | 3,655    |   |                 |   | 7,967    |  
|Accrued compensation                                                                                |  |                 | 5,954    |   |                 |   | 8,035    |  
|Accrued expenses                                                                                    |  |                 | 9,824    |   |                 |   | 13,720   |  
|Current maturities of long-term debt                                                                |  |                 | 1,945    |   |                 |   | 1,941    |  
|                                                                                                    |  |                 |          |   |                 |   |          |  
|                                                                                                    |  |                
|Total current liabilities                                                                           |  |                 | 39,658   |   |                 |   | 62,583   |  
|Long-term debt                                                                                      |  |                 | 389,599  |   |                 |   | 388,144  |  
|Other long-term liabilities                                                                         |  |                 | 2,988    |   |                 |   | 2,138    |  
|Deferred tax liabilities                                                                            |  |                 | 6,859    |   |                 |   | 8,611    |  
|                                                                                                    |  |                 |          |   |                 |   |          |  
|                                                                                                    |  |                
|Total liabilities                                                                                   |  |                 | 439,104  |   |                 |   | 461,476  |  
|                                                                                                    |  |                 |          |   |                 |   |          |  
|                                                                                                    |  |                
|Shareholders equity                                                                                |  |                 |          |   |                 |   |          |  
|Common stock, par value of $0.01 per share: authorized/issued 1,000 in 2003                         |  |                 |         |   |                 |   |         |  
|Contributed capital                                                                                 |  |                 | 192,729  |   |                 |   | 193,280  |  
|Accumulated income (deficit)                                                                        |  |                 | (254,569 | ) |                 |   | (267,739 | )
|Accumulated other comprehensive income                                                              |  |                 | 691      |   |                 |   | 826      |  
|                                                                                                    |  |                 |          |   |                 |   |          |  
|                                                                                                    |  |                
|Total shareholders equity                                                                          |  |                 | (61,149  | ) |                 |   | (73,633  | )
|                                                                                                    |  |                 |          |   |                 |   |          |  
|                                                                                                    |  |                
|Total liabilities and shareholders equity                                                          |  | $               | 377,955  |   |                 | $ | 387,843  |  
|                                                                                                    |  |                 |          |   |                 |   |          |  

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



1



---

##### Table of Contents

KEYSTONE AUTOMOTIVE OPERATIONS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(UNAUDITED)

(Dollars in Thousands)



|                                                         |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |          |  
|-------------------------------------------------------- |  | ------------------- | ------- | - | ------------------ | - | ------- | -------------- |  | - | -------------- | - |  | - | -------- | -
|                                                         |  | Three Months Ending |         |   | Nine Months Ending |  
|                                                         |  | October 3,2009      |         |   | October 2,2010     |   |         | October 3,2009 |  |   | October 2,2010 |  
|Net sales                                                |  | $                   | 116,615 |   |                    | $ | 123,311 |                |  | $ | 365,960        |   |  | $ | 382,278  |  
|                                                         |  |                     |         |  
|Cost of sales                                            |  |                     | (80,645 | ) |                    |   | (83,827 | )              |  |   | (250,403       | ) |  |   | (259,856 | )
|                                                         |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |          |  
|                                                         |  |                     |         |  
|Gross profit                                             |  |                     | 35,970  |   |                    |   | 39,484  |                |  |   | 115,557        |   |  |   | 122,422  |  
|                                                         |  |                     |         |  
|Selling, general and administrative expenses             |  |                     | (36,315 | ) |                    |   | (38,279 | )              |  |   | (115,314       | ) |  |   | (114,619 | )
|                                                         |  |                     |         |  
|Net gain (loss) on sale of property, plant and equipment |  |                     | (44     | ) |                    |   | (13     | )              |  |   | (313           | ) |  |   | (35      | )
|                                                         |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |          |  
|                                                         |  |                     |         |  
|Income (loss) from operations                            |  |                     | (389    | ) |                    |   | 1,192   |                |  |   | (70            | ) |  |   | 7,768    |  
|                                                         |  |                     |         |  
|Interest expense, net                                    |  |                     | (7,102  | ) |                    |   | (6,990  | )              |  |   | (21,971        | ) |  |   | (21,369  | )
|                                                         |  |                     |         |  
|Other income (expense), net                              |  |                     | 30      |   |                    |   | 86      |                |  |   | 75             |   |  |   | 160      |  
|                                                         |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |          |  
|                                                         |  |                     |         |  
|Income (loss) before income tax                          |  |                     | (7,461  | ) |                    |   | (5,712  | )              |  |   | (21,966        | ) |  |   | (13,441  | )
|                                                         |  |                     |         |  
|Income tax (provision) benefit                           |  |                     | (15     | ) |                    |   | (97     | )              |  |   | 5,682          |   |  |   | 271      |  
|                                                         |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |          |  
|                                                         |  |                     |         |  
|Net income (loss)                                        |  |                     | (7,476  | ) |                    |   | (5,809  | )              |  |   | (16,284        | ) |  |   | (13,170  | )
|                                                         |  |                     |         |  
|Other comprehensive income (loss):                       |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |          |  
|                                                         |  |                     |         |  
|Foreign currency translation                             |  |                     | 242     |   |                    |   | 243     |                |  |   | 294            |   |  |   | 135      |  
|                                                         |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |          |  
|                                                         |  |                     |         |  
|Comprehensive income (loss)                              |  | $                   | (7,234  | ) |                    | $ | (5,566  | )              |  | $ | (15,990        | ) |  | $ | (13,035  | )
|                                                         |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |          |  

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



2



---

##### Table of Contents



KEYSTONE AUTOMOTIVE OPERATIONS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(Dollars in Thousands)



|                                                                                            |  |                    |         |   |                |   |         |  
|------------------------------------------------------------------------------------------- |  | ------------------ | ------- | - | -------------- | - | ------- | -
|                                                                                            |  | Nine Months Ending |        
|                                                                                            |  | October 3,2009     |         |   | October 2,2010 |  
|Cash flows from operating activities:                                                       |  |                    |         |   |                |   |         |  
|Net income (loss)                                                                           |  | $                  | (16,284 | ) |                | $ | (13,170 | )
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                    |         |   |                |   |         |  
|Depreciation and amortization                                                               |  |                    | 16,254  |   |                |   | 15,177  |  
|Amortization of deferred financing charges                                                  |  |                    | 2,226   |   |                |   | 2,226   |  
|Net (gain) loss on sale of property, plant and equipment                                    |  |                    | 313     |   |                |   | 35      |  
|Deferred income taxes                                                                       |  |                    | (5,487  | ) |                |   | 801     |  
|Non-cash stock-based compensation                                                           |  |                    | 895     |   |                |   | 906     |  
|Other non-cash charges                                                                      |  |                    | (2,044  | ) |                |   | (1,849  | )
|Net change in operating assets and liabilities, net of acquisitions:                        |  |                    |         |   |                |   |         |  
|(Increase) decrease in trade accounts receivable                                            |  |                    | 8,779   |   |                |   | (2,081  | )
|(Increase) decrease in inventory                                                            |  |                    | 7,243   |   |                |   | (7,571  | )
|(Decrease) increase in accounts payable and accrued liabilities                             |  |                    | 27,022  |   |                |   | 22,075  |  
|(Decrease) increase in other assets/liabilities                                             |  |                    | 1,963   |   |                |   | 2,189   |  
|                                                                                            |  |                    |         |   |                |   |         |  
|Net cash (used in) provided by operating activities                                         |  |                    | 40,880  |   |                |   | 18,738  |  
|                                                                                            |  |                   
|Cash flows from investing activities:                                                       |  |                    |         |   |                |   |         |  
|Purchase of property, plant and equipment                                                   |  |                    | (2,844  | ) |                |   | (2,817  | )
|Capitalized software costs                                                                  |  |                    | (160    | ) |                |   | (567    | )
|Proceeds from sale of property, plant and equipment                                         |  |                    | 420     |   |                |   | 346     |  
|                                                                                            |  |                    |         |   |                |   |         |  
|Net cash used in investing activities                                                       |  |                    | (2,584  | ) |                |   | (3,038  | )
|                                                                                            |  |                   
|Cash flows from financing activities:                                                       |  |                    |         |   |                |   |         |  
|Borrowings under revolving line-of-credit                                                   |  |                    |        |   |                |   | 48      |  
|Repayments under revolving line-of-credit                                                   |  |                    |        |   |                |   | (48     | )
|Principal repayments on long-term debt                                                      |  |                    | (1,460  | ) |                |   | (1,455  | )
|                                                                                            |  |                    |         |   |                |   |         |  
|Net cash provided by (used in) financing activities                                         |  |                    | (1,460  | ) |                |   | (1,455  | )
|                                                                                            |  |                    |         |   |                |   |         |  
|Net effects of exchange rates on cash                                                       |  |                    | 198     |   |                |   | (25     | )
|                                                                                            |  |                    |         |   |                |   |         |  
|                                                                                            |  |                   
|(Decrease) increase in cash and cash equivalents                                            |  |                    | 37,034  |   |                |   | 14,220  |  
|Cash and cash equivalents, beginning of period                                              |  |                    | 27,267  |   |                |   | 26,439  |  
|                                                                                            |  |                    |         |   |                |   |         |  
|Cash and cash equivalents, end of period                                                    |  | $                  | 64,301  |   |                | $ | 40,659  |  
|                                                                                            |  |                    |         |   |                |   |         |  

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



3



---

##### Table of Contents



KEYSTONE AUTOMOTIVE OPERATIONS, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

The unaudited consolidated financial information herein has been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) and is in
accordance with the Securities and Exchange Commission (SEC) regulations for interim financial reporting. In the opinion of management, the financial statements include all adjustments, consisting only of normal recurring adjustments,
which are considered necessary for a fair statement of the Companys financial position, results of operations, and cash flows for the interim periods. This financial information 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 January 2, 2010.



|1. | Background and Basis of Presentation
|-- | ------------------------------------

Keystone Automotive Operations, Inc. and its wholly-owned subsidiaries (collectively, the Company) are wholesale distributors and retailers of aftermarket automotive accessories and equipment,
with operations servicing customers in all regions of the United States and provinces of Canada, as well as other various international locations. The Companys fleet of over 300 trucks provide multi-day per week delivery and returns covering
the 48 contiguous states and nine provinces of Canada. The Company sells and distributes specialty automotive products, such as light truck/SUV accessories, car accessories and trim items, specialty wheels, tires and suspension parts, and high
performance products to a fragmented base of approximately 15,000 customers. The Companys wholesale operations include an electronic service strategy providing customers the ability to view inventory and place orders via its proprietary
electronic catalog. The Company also operates 20 retail stores in Pennsylvania. The Companys corporate headquarters is in Exeter, Pennsylvania.



|2. | Recent Accounting Pronouncements
|-- | --------------------------------

Subsequent to the issuance of the Accounting Standards Codification (ASC), the FASB has released Accounting Standard Update (ASU) Numbers 2010-01 through 2010-26. The Company has
reviewed each of these updates and determined that none have had or will have a material impact on the Companys financial statements.

On December 15, 2006, the SEC adopted measures to grant temporary relief to non-accelerated filers, including the Company, by extending the date of required compliance with Section 404 of the
Sarbanes-Oxley Act of 2002 (the Act). Under these measures, the Company was required to comply with the Act in two phases. The first phase was completed for the Companys fiscal year ending December 29, 2007 and required the
Company to furnish a management report on internal control over financial reporting. The second phase would have required the Company to provide an auditors report on internal control over financial reporting beginning with the Companys
fiscal year ending January 1, 2011.

On July 21, 2010, the Dodd-Frank Wall Street Reform and Consumer Protection Act
was signed into law. This new law provides smaller companies and debt-only issuers with an immediate permanent exemption from the second phase of the Act. Accordingly, the Company will not be required to comply with the second phase of the Act.



|3. | Summary of Significant Accounting Policies
|-- | ------------------------------------------

Principles of Consolidation and Fiscal Year

The consolidated financial
statements include the accounts of Keystone Automotive Operations, Inc. and its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. Certain reclassifications have been made to the prior period
financial statements in order to conform to the classification adopted for reporting in the current period.



4



---

##### Table of Contents



The Company operates on
a 52/53-week year basis with the year ending on the Saturday nearest December 31. There are 13 and 39 weeks, respectively included in the three and nine month periods ended October 2, 2010 and October 3, 2009.

Accounts Receivable

Accounts receivable result from the sales of goods or services on terms that provide for future payment. They are created when an invoice is generated and are reduced by payments received. Accounts
receivable are primarily comprised of amounts due from customers. The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of customers to make required payments. The Company determines the adequacy
of this allowance by regularly reviewing accounts receivable and evaluating individual customer receivables, considering customers financial condition, credit history and current economic conditions. If the financial condition of the
Companys customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required.

A roll forward of the allowance for doubtful accounts is as follows:

(in
thousands)



|                               |  |                |        |   |                |   |        |  
|------------------------------ |  | -------------- | ------ | - | -------------- | - | ------ | -
|                               |  | October 3,2009 |        |   | October 2,2010 |  
|Balance at beginning of period |  | $              | 5,836  |   |                | $ | 4,563  |  
|Additions charged to earnings  |  |                | 2,619  |   |                |   | (99    | )
|Charge-offs, net of recoveries |  |                | (4,349 | ) |                |   | (1,085 | )
|                               |  |                |        |   |                |   |        |  
|Balance at end of period       |  | $              | 4,106  |   |                | $ | 3,379  |  
|                               |  |                |        |   |                |   |        |  

Inventory Valuation

Inventories, consisting primarily of new purchased auto parts and accessories, are valued at the lower of cost or market with cost determined using the average cost method. The Companys reported
inventory cost consists of the cost of the product and certain costs incurred to bring inventory to its existing condition and location, including freight-in, purchasing, receiving, inspection and other material handling costs. The Companys
reported inventory cost is reduced for vendor rebates related to the performance of promotional activities. The Company maintains a reserve for potential losses for obsolete and slow moving inventory based on an evaluation of the realizable value of
the levels of inventory that cannot be returned to suppliers.

Share-Based Compensation

On November 11, 2009, the Company entered into agreements (the Amended and Restated Option Grant Agreements and the
Incentive Bonus Agreement), approved by the Compensation Committee (the Committee) of the Board, adopting a new long-term incentive plan (the LTIP) for certain of the Companys employees, officers and senior
executives (collectively, Employees). The LTIP is comprised of two compensation elements: (a) amended and restated stock option grants to purchase Class A and Class L shares of Holdings (as defined below) (the New
Options) that would replace existing options to purchase Class A and Class L shares of Holdings (the Old Options), and (b) a restricted cash bonus (collectively, the Cash Bonuses or each individually, a
Cash Bonus). The Committee offered Employees that had been granted Old Options with an exercise price higher than the current fair market valuation of Holdings Class A and Class L shares the opportunity to terminate and replace all
of the Old Options they held with a certain number of New Options, the exercise price of which, as set by the Board, was substantially lower than the exercise prices of the Old Options. Prior to entering into the new agreements, total option grants
of 15,199,461 and 1,688,829 of Class A and Class L Common Options were issued and outstanding. Sixty-eight Employees elected to receive New Options.



5



---

##### Table of Contents



Each Employees
New Options vest in one-third increments on September 30, 2010, 2011, and 2012, provided that such Employee is employed by the Company at the time of the relevant vesting date. All of an Employees New Options will vest upon a Sale of the
Company, as defined in the Amended and Restated Option Grant Agreements, provided that such Employee is employed by the Company at the time of a Sale of the Company. In determining to issue the New Options, the Committee considered the fact that the
Old Options had exercise prices well above the current fair market valuation of the Class A and Class L shares of Holdings and, therefore, no longer provided sufficient incentives for Employees and determined that issuing the New Options was in
the best interest of the Company, Holdings, stockholders and other stakeholders.

As a result of the offer, a total of
14,098,500 and 1,566,500 of stock option grants for the purchase of Class A and Class L common stock, respectively, were issued and 11,950,623 and 1,327,847 of Old Options for the purchase of Class A and Class L common stock, respectively,
were cancelled. In accordance with the provisions of ASC Topic 718, Share-Based Payments (Topic 718), the Company accounted for the Amended and Restated Option agreements as a modification of the Old Option grants.
Accordingly, the Company determined the fair value of the Old Options and of the New Options as of November 11, 2009 immediately before and after the modification, respectively. For purposes of determining period expense, the Company is using
the pooling method over the remaining service life. For purposes of determining the fair value of these stock option awards, the Company used the Black-Scholes option pricing model and the assumptions set forth in the table below.



|                                                       |  |                            |       |  
|------------------------------------------------------ |  | -------------------------- | ----- | -
|                                                       |  | November 11,2009 GrantDate |      
|Dividend yield                                         |  |                            | 0     | %
|Volatility                                             |  |                            | 33.00 | %
|Risk free interest rate                                |  |                            | 3.01  | %
|Remaining estimated lives (years) at November 11, 2009 |  |                            | 6.00  |  

During the three and
nine month periods ended October 2, 2010 and October 3, 2009, the Company recorded expense of $0.3 million and $0.9 million, respectively, for all share-based compensation.



6



---

##### Table of Contents



Stock option awards as
of October 2, 2010 and changes during the fiscal period then ended were as follows:



|                                 |  |                 |            |   |                               |   |       |                                               |  |  |           | 
|-------------------------------- |  | --------------- | ---------- | - | ----------------------------- | - | ----- | --------------------------------------------- |  |  | --------- | 
|                                 |  | Class A Options |           
|                                 |  | Number ofShares |            |   | WeightedAverageExercise Price |   |       | Weighted AverageRemainingContractual Life (1) | 
|Outstanding, January 2, 2010 (2) |  |                 | 17,347,338 |   |                               |   |       |                                               |  |  |           | 
|Granted                          |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Exercised                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Forfeited                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Outstanding, April 3, 2010 (2)   |  |                 | 17,347,338 |   |                               | $ | 0.08  |                                               |  |  | 5.7 years | 
|Exercisable, April 3, 2010 (2)   |  |                 | 3,248,838  |   |                               | $ | 0.39  |                                               |  |  |           | 
|Outstanding, April 4, 2009 (2)   |  |                 | 17,347,338 |   |                               |   |       |                                               |  |  |           | 
|Granted                          |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Exercised                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Forfeited                        |  |                 | (90,000    | ) |                               |   |       |                                               |  |  |           | 
|Outstanding, July 3, 2010 (2)    |  |                 | 17,257,338 |   |                               | $ | 0.08  |                                               |  |  | 5.4 years | 
|Exercisable, July 3, 2010 (2)    |  |                 | 3,248,838  |   |                               | $ | 0.39  |                                               |  |  |           | 
|Outstanding, July 3, 2010 (2)    |  |                 | 17,257,338 |   |                               |   |       |                                               |  |  |           | 
|Granted                          |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Exercised                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Forfeited                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Outstanding, October 2, 2010 (2) |  |                 | 17,257,338 |   |                               | $ | 0.08  |                                               |  |  | 5.1 years | 
|Exercisable, October 2, 2010 (2) |  |                 | 7,918,338  |   |                               | $ | 0.17  |                                               |  |  |           | 
|                                 | 
|                                 |  | Class L Options |           
|                                 |  | Number ofShares |            |   | WeightedAverageExercise Price |   |       | Weighted AverageRemainingContractual Life (1) | 
|Outstanding, January 2, 2010 (2) |  |                 | 1,927,482  |   |                               |   |       |                                               |  |  |           | 
|Granted                          |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Exercised                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Forfeited                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Outstanding, April 3, 2010 (2)   |  |                 | 1,927,482  |   |                               | $ | 12.94 |                                               |  |  | 5.7 years | 
|Exercisable, April 3, 2010 (2)   |  |                 | 360,982    |   |                               | $ | 31.75 |                                               |  |  |           | 
|Outstanding, April 3, 2010 (2)   |  |                 | 1,927,482  |   |                               |   |       |                                               |  |  |           | 
|Granted                          |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Exercised                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Forfeited                        |  |                 | (10,000    | ) |                               |   |       |                                               |  |  |           | 
|Outstanding, July 3, 2010 (2)    |  |                 | 1,917,482  |   |                               | $ | 12.97 |                                               |  |  | 5.4 years | 
|Exercisable, July 3, 2010 (2)    |  |                 | 360,982    |   |                               | $ | 31.75 |                                               |  |  |           | 
|Outstanding, July 3, 2010 (2)    |  |                 | 1,917,482  |   |                               |   |       |                                               |  |  |           | 
|Granted                          |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Exercised                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Forfeited                        |  |                 |           |   |                               |   |       |                                               |  |  |           | 
|Outstanding, October 2, 2010 (2) |  |                 | 1,917,482  |   |                               | $ | 12.97 |                                               |  |  | 5.1 years | 
|Exercisable, October 2, 2010 (2) |  |                 | 879,815    |   |                               | $ | 18.10 |                                               |  |  |           | 



(1) Weighted Average Remaining Contractual Life based on options that are accounted for under Topic 718.

(2) As of January 2, 2010, April 3, 2010, July 3, 2010 and October 2, 2010; there was no aggregate intrinsic value of the options.



7



---

##### Table of Contents



Each Employees
Cash Bonus is subject to the terms and conditions of an Incentive Bonus Agreement, which provides that such Cash Bonus reduced for applicable federal, state and local taxes withheld deposited into a securities account in the Employees name,
and at Holdings discretion, used to purchase Notes (as defined herein). The Employees interest in the Notes held in his or her securities account, as well as interest payments allocable to such Notes, vest in one third increments,
primarily, on September 30 of 2010, 2011, 2012, or upon the repayment of the Notes or a sale of the Company (as defined in the Incentive Bonus Agreement), in each case, provided that such Employee remains employed by the Company through the
applicable vesting date. As of the quarter ended October 2, 2010, one third of the Employees interest in the Notes have vested; in accordance with the terms of the Incentive Bonus Agreement.

The cost of the Cash Bonuses (including the change in the fair value of the purchased Notes) will be included in compensation expense
during the Employees vesting period. Fifteen Employees have been granted Cash Bonuses under the LTIP. Compensation expense under the Incentive Bonus Agreement for the three and nine month periods ended October 2, 2010 was $0.2 million and
$0.8 million, respectively.

Taxes

For the three and nine month periods ended October 2, 2010 and October 3, 2009, the income tax (provision) / benefit includes benefits for both the federal and state income taxes determined
based on the current statutory rates. Additionally, each of these periods included a benefit related to a reduction in the liability for unrecognized tax benefits due to the lapse of certain statute of limitations for prior periods. During the three
month periods of 2010 and 2009 and during the nine month period of 2010, these benefits were primarily offset by increases in the valuation allowance for operating loss carry forwards for both federal and state tax purposes.

The Company adopted the provisions of ASC Topic 740, Income Taxes at the beginning of its 2007 fiscal year. At October 2,
2010, the amount of the liability for unrecognized tax benefits was approximately $0.5 million, which decreased $0.6 million when compared to January 2, 2010. The decrease resulted from the lapse of certain applicable statute of limitations of
prior years. All of the $0.5 million in liability for unrecognized tax benefits would impact the effective tax rate if recognized. The Company recognizes accrued interest and penalties related to unrecognized tax benefits in income tax expense in
the Consolidated Statements of Operations and Comprehensive Income (Loss).

While it is often difficult to predict
the final outcome or the timing of resolution of any particular uncertain tax position, as a number of years may elapse before uncertain tax positions are finally resolved, the Company believes that the unrecognized tax benefits reflect the most
likely outcome. These unrecognized tax benefits, as well as the related interest, are adjusted in light of changing facts and circumstances. Settlement of any particular position would usually require the use of cash. Favorable resolution would be
recognized as a reduction to income tax expense in the period of resolution.

Based upon the expiration of state statutes of
limitations, the Company does not expect the total amount of unrecognized tax benefits to change significantly within the next twelve months. The Company files income tax returns in the U.S. for federal and various state jurisdictions and in Canada
for federal and provincial jurisdictions. All U.S. federal income tax returns are now closed through fiscal year end 2007. State income tax returns are generally subject to examination for a period of three to five years after filing of the
respective return. The Company and its subsidiaries have a limited number of state income tax returns in the process of examination. During the quarter ended October 2, 2010, the Canadian Revenue Agency began an audit of the Companys 2007
and 2008 fiscal years.

Fair Value of Financial Instruments

The Companys financial instruments recorded on the balance sheet include cash and cash equivalents, accounts receivable, accounts
payable and debt. Because of their short maturity, the carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximate their fair value. The carrying value of the companys debt related to the Credit Agreement
and the Notes (as defined below in footnote No. 8  Debt) was $391.5 million and $390.1 million at January 2, 2010 and October 2, 2010, respectively. The fair value at January 2, 2010 and October 2, 2010 was $223.6
million and $255.0 million, respectively.



8



---

##### Table of Contents



|4. | Segment Information
|-- | -------------------

Based on the nature of the Companys reportable operations, facilities and management structure, the Company considers its business
to constitute two segments for financial reporting purposes, Distribution and Retail, as described below:

Distribution

The Distribution segment aggregates seven regions or operating segments that are economically similar, share a common
class of customers and distribute the same products. One of the most important characteristics of this business segment is the Companys hub-and-spoke distribution network. This segment distributes specialty automotive equipment for vehicles to
specialty retailers/installers, and the distribution network is designed to meet the rapid delivery needs of customers. This network is comprised of: (i) four inventory stocking warehouse distribution centers, which are located in Exeter,
Pennsylvania; Kansas City, Kansas; Austell, Georgia; and Corona, California; (ii) 24 non-inventory stocking cross-docks located throughout the East Coast, Southeast, Midwest, West Coast and parts of Canada; and (iii) a fleet of over 300
trucks, that provide multi-day per week delivery and returns along over 270 routes which cover 48 states and nine provinces of Canada. The four warehouse distribution centers hold the vast majority of the Distribution segments inventory and
distribute merchandise to cross-docks in their respective regions for next-day or second-day delivery to customers. An alternative form of delivery for customers is drop-ship, which is shipping via third party delivery primarily to residential
locations. The Distribution segment supplies the Retail segment; these intercompany sales are included in the amounts reported as net sales for the Distribution segment in the table below, and are eliminated to arrive at net sales to third parties.

Retail

The Retail segment of the business operates 20 retail stores in Pennsylvania under the A&A Auto Parts name. A&A stores sell replacement parts and specialty accessories to end-consumers and small
jobbers. A&A stores are visible from high traffic areas and provide customers ease of access and drive-up parking. While a small part of the business, the retail operations allow the Company to stay close to end-consumer and product
merchandising trends. A&A stores purchase their inventory from the Distribution segment.

Financial information for the two
reportable segments is as follows:



9



---

##### Table of Contents



|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|---------------------------- |  | ------------------- | ------- | - | ------------------ | - | ------- | -------------- |  | - | -------------- | - |  | - | ------- | -
|(in thousands)               |  | Three Months Ending |         |   | Nine Months Ending |  
|                             |  | October 3,2009      |         |   | October 2,2010     |   |         | October 3,2009 |  |   | October 2,2010 |  
|Net Sales                    |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Distribution                 |  | $                   | 114,395 |   |                    | $ | 121,649 |                |  | $ | 360,742        |   |  | $ | 377,340 |  
|Retail                       |  |                     | 5,441   |   |                    |   | 5,647   |                |  |   | 17,259         |   |  |   | 16,876  |  
|Elimination                  |  |                     | (3,221  | ) |                    |   | (3,985  | )              |  |   | (12,041        | ) |  |   | (11,938 | )
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Total                        |  | $                   | 116,615 |   |                    | $ | 123,311 |                |  | $ | 365,960        |   |  | $ | 382,278 |  
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|                             |  |                     |         |  
|Interest expense             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Distribution                 |  | $                   | (7,102  | ) |                    | $ | (6,990  | )              |  | $ | (21,971        | ) |  | $ | (21,369 | )
|Retail                       |  |                     |        |   |                    |   |        |                |  |   |               |   |  |   |        |  
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Total                        |  | $                   | (7,102  | ) |                    | $ | (6,990  | )              |  | $ | (21,971        | ) |  | $ | (21,369 | )
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|                             |  |                     |         |  
|Depreciation & amortization  |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Distribution                 |  | $                   | 5,256   |   |                    | $ | 5,035   |                |  | $ | 16,098         |   |  | $ | 15,039  |  
|Retail                       |  |                     | 52      |   |                    |   | 45      |                |  |   | 156            |   |  |   | 138     |  
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Total                        |  | $                   | 5,308   |   |                    | $ | 5,080   |                |  | $ | 16,254         |   |  | $ | 15,177  |  
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|                             |  |                     |         |  
|Income tax benefit (expense) |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Distribution                 |  | $                   | (56     | ) |                    | $ | (97     | )              |  | $ | 5,208          |   |  | $ | 271     |  
|Retail                       |  |                     | 41      |   |                    |   |        |                |  |   | 474            |   |  |   |        |  
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Total                        |  | $                   | (15     | ) |                    | $ | (97     | )              |  | $ | 5,682          |   |  | $ | 271     |  
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|                             |  |                     |         |  
|Net income (loss)            |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Distribution                 |  | $                   | (6,992  | ) |                    | $ | (5,053  | )              |  | $ | (15,186        | ) |  | $ | (11,569 | )
|Retail                       |  |                     | (484    | ) |                    |   | (756    | )              |  |   | (1,098         | ) |  |   | (1,601  | )
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Total                        |  | $                   | (7,476  | ) |                    | $ | (5,809  | )              |  | $ | (16,284        | ) |  | $ | (13,170 | )
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|                             |  |                    
|(in thousands)               |  | Three Months Ending |         |   | Nine Months Ending |  
|                             |  | October 3,2009      |         |   | October 2,2010     |   |         | October 3,2009 |  |   | October 2,2010 |  
|Capital Expenditures         |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Distribution                 |  | $                   | 423     |   |                    | $ | 924     |                |  | $ | 2,987          |   |  | $ | 3,369   |  
|Retail                       |  |                     |        |   |                    |   |        |                |  |   | 17             |   |  |   | 15      |  
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  
|Total                        |  | $                   | 423     |   |                    | $ | 924     |                |  | $ | 3,004          |   |  | $ | 3,384   |  
|                             |  |                     |         |   |                    |   |         |                |  |   |                |   |  |   |         |  

Net sales in the U.S. as a percent of total sales decreased in the three and nine month periods ended
October 2, 2010 to approximately 81.9% and 82.0% from 83.8% and 85.8% for the three and nine month periods ended October 3, 2009, respectively. At October 2, 2010 and January 2, 2010, approximately 98.7% and 99.6% of long-lived
assets were in the U.S.

No customer accounted for more than 3.0% of sales for the nine month periods ended October 2,
2010 and October 3, 2009.



|5. | Other IntangiblesNet
|-- | ---------------------

Intangible assets are comprised of:



10



---

##### Table of Contents

(in thousands)



|                                  |  |                     |         |  |      |  |    |                         |  |   |                       |   |  |   |         | 
|--------------------------------- |  | ------------------- | ------- |  | ---- |  | -- | ----------------------- |  | - | --------------------- | - |  | - | ------- | 
|                                  |  | January 2, 2010     |        
|                                  |  | GrossCarrying Value |         |  | Life |  |    | AccumulatedAmortization |  |   | IntangibleAssets, net |  
|Retail trade nameA&A             |  | $                   | 3,000   |  |      |  | 30 |                         |  | $ | (617                  | ) |  | $ | 2,383   | 
|eServices trade nameDriverFX.com |  |                     | 1,000   |  |      |  | 15 |                         |  |   | (411                  | ) |  |   | 589     | 
|Wholesale trade nameKeystone     |  |                     | 50,000  |  |      |  | 30 |                         |  |   | (10,278               | ) |  |   | 39,722  | 
|Vendor agreements                 |  |                     | 60,249  |  |      |  | 17 |                         |  |   | (21,832               | ) |  |   | 38,417  | 
|Customer relationshipsReliable   |  |                     | 17,000  |  |      |  | 20 |                         |  |   | (3,400                | ) |  |   | 13,600  | 
|Customer relationshipsKeystone   |  |                     | 100,752 |  |      |  | 17 |                         |  |   | (36,026               | ) |  |   | 64,726  | 
|                                  |  |                     |         |  |      |  |    |                         |  |   |                       |   |  |   |         | 
|Total                             |  | $                   | 232,001 |  |      |  |    |                         |  | $ | (72,564               | ) |  | $ | 159,437 | 
|                                  |  |                     |         |  |      |  |    |                         |  |   |                       |   |  |   |         | 
|                                  | 
|                                  |  | October 2, 2010     |        
|                                  |  | GrossCarrying Value |         |  | Life |  |    | AccumulatedAmortization |  |   | IntangibleAssets, net |  
|Retail trade nameA&A             |  | $                   | 3,000   |  |      |  | 30 |                         |  | $ | (692                  | ) |  | $ | 2,308   | 
|eServices trade nameDriverFX.com |  |                     | 1,000   |  |      |  | 15 |                         |  |   | (461                  | ) |  |   | 539     | 
|Wholesale trade nameKeystone     |  |                     | 50,000  |  |      |  | 30 |                         |  |   | (11,528               | ) |  |   | 38,472  | 
|Vendor agreements                 |  |                     | 60,249  |  |      |  | 17 |                         |  |   | (24,491               | ) |  |   | 35,758  | 
|Customer relationshipsReliable   |  |                     | 17,000  |  |      |  | 20 |                         |  |   | (4,037                | ) |  |   | 12,963  | 
|Customer relationshipsKeystone   |  |                     | 100,752 |  |      |  | 17 |                         |  |   | (40,471               | ) |  |   | 60,281  | 
|                                  |  |                     |         |  |      |  |    |                         |  |   |                       |   |  |   |         | 
|Total                             |  | $                   | 232,001 |  |      |  |    |                         |  | $ | (81,679               | ) |  | $ | 150,322 | 
|                                  |  |                     |         |  |      |  |    |                         |  |   |                       |   |  |   |         | 

Amortization expense related to intangible assets for each of the three and nine month periods ended
October 2, 2010 and October 3, 2009 was $3.0 million and $9.0 million, respectively.



|6. | Related Party Transactions
|-- | --------------------------

On October 30, 2003, all of the outstanding stock of Keystone was acquired by Keystone Automotive Holdings, Inc.
(Holdings), a newly formed company owned by (i) Bain Capital Partners, LLC (Bain Capital), (ii) its affiliates, (iii) co-investors and (iv) Company management (the Transaction). In connection
with the Transaction, the Company entered into advisory agreements with Bain Capital and Advent International Corporation (Advent). The Bain Capital advisory agreement is for general executive and management services, merger, acquisition
and divestiture assistance, analysis of financing alternatives and finance, marketing, human resource and other consulting services. For 2008 through 2013, the annual advisory fee is $3.0 million, plus reasonable out of pocket fees and expenses.
Additionally, Bain Capital will receive upon the completion of any financing transaction, change in control transaction, material acquisition or divestiture by Holdings or its subsidiaries, a transaction fee equal to 1.0% of the total value of the
transaction, plus reasonable out-of-pocket fees and expenses.

The Bain Capital advisory services agreement has an initial term
ending on December 31, 2013, subject to automatic one-year extensions unless the Company or Bain Capital provides written notice of termination; provided, however, that if the advisory agreement is terminated due to a change in control or an
initial public offering of the Company or Holdings prior to the end of its term, then Bain Capital will be entitled to receive the present value of the advisory services fee that would otherwise have been payable through the end of the term. Bain
Capital receives customary indemnities under the advisory agreement. Selling, general and administrative expense for both the three and nine month periods ended October 2, 2010 and October 3, 2009 include a management fee expense related
to this agreement of $0.8 million and $2.3 million, respectively. Included in accounts payable at October 2, 2010 and October 3, 2009 was $0.8 million and $2.3 million, respectively, payable to Bain Capital.



11



---

##### Table of Contents



The Advent advisory
agreement covers general executive and management services, assistance with acquisition and divestitures, assistance with financial alternatives and other services. The Advent annual advisory services fee is $0.1 million; subject to pro-rata
reduction should the Bain Capital annual advisory services fee be reduced. Selling, general and administrative expense for the three and nine month periods ended October 2, 2010 and October 3, 2009 include a management fee expense of less
than $0.1 million to Advent. Included in accounts payable at October 3, 2009 was less than $0.1 million payable to Advent. No such amount was due at October 2, 2010.

The Company has transactions in the normal course of business with its principal stockholders affiliated companies. Included in selling, general and administrative expense for the periods ending
October 2, 2010 and October 3, 2009 is approximately $4.3 million and $3.6 million, respectively for the purchase of fuel from FleetCor Included in the accounts payable at October 2, 2010 and October 3, 2009, respectively, is
$0.1 million due to FleetCor. During 2009, the Company entered into an agreement to purchase data processing equipment, software and related services from SunGard AvantGard. Included in property, plant and equipment at October 2, 2010 and
January 2, 2010 is approximately $0.3 million of assets purchased from SunGard AvantGard. Also included in selling, general and administrative expense for the periods ending October 2, 2010 and October 3, 2009, respectively is less
than $0.1 million, for office supplies purchased from Staples Inc. Included in the accounts payable at October 2, 2010 and October 3, 2009, respectively is less than $0.1 million due to Staples Inc.



|7. | Commitments and Contingencies
|-- | -----------------------------

The Company is subject to various legal proceedings and claims which have arisen in the ordinary course of its business. Management does not expect the outcome of such matters to have a material effect on
the Companys consolidated financial position, results of operations or cash flows.



|8. | Debt
|-- | ----

On January 12,
2007, the Company entered into (i) a Term Credit Agreement (the Term Loan) by and between the Company, as borrower, Holdings, the Lenders party thereto, Bank of America, N.A. as Administrative Agent, Syndication Agent and
Documentation Agent, and the other parties named therein, and (ii) a Revolving Credit Agreement (the Revolver and, together with the Term Loan, the Credit Agreement) by and between the Company, as borrower, Holdings, the
Lenders party thereto, Bank of America, N.A. as Administrative Agent, Collateral Agent, Issuing Bank and Swingline Lender, and the other parties named therein.

The Term Loan is a secured $200.0 million facility (with an option to increase by an additional $25.0 million) guaranteed by Holdings and each domestic subsidiary of the Company, and matures on
January 12, 2012. The applicable margin on the Term Loan is 3.50% over LIBOR or 2.50% over base rate. The Term Loan is secured by a first priority security interest in all machinery and equipment, real estate, intangibles and stock of the
subsidiaries of the Company and the guarantors under the Term Loan and a second priority security interest in the Companys receivables and inventory.

The Revolver is an asset-based facility with a commitment amount of $125.0 million. The Revolver will mature on January 12, 2012. The applicable margin on the Revolver is a grid ranging from 1.25% to
1.75% over LIBOR or 0.25% to 0.75% over base rate based on undrawn availability. The Revolver includes a financial covenant that is applicable if borrowing availability is less than the greater of $8.0 million or ten percent of the borrowing base.
As of October 2, 2010 and for all previous periods from inception of the Revolver, this financial covenant has not been applicable. There are no maintenance financial covenants under the Term Loan. The foregoing restrictions are subject to
certain exceptions, which are customary for facilities of this type. The Companys obligations under the Revolver are secured by a first priority security interest in all of the Companys cash, receivables and inventory and a second
priority security interest in the stock of the subsidiaries of the Company and all other assets of the Company and the guarantors under the Revolver. As of October 2, 2010, the Revolver had an outstanding balance of $28.3 million. Subsequently,
on October 21, 2010, the Company borrowed an additional $20.0 million under the Revolver.



12



---

##### Table of Contents



The 9.75% Senior
Subordinated Notes, which mature on November 1, 2013, (the Notes) are fully and unconditionally guaranteed by each of the Companys existing and future domestic restricted subsidiaries, jointly and severally, on a senior
subordinated basis. Interest on the Notes accrues at the rate of 9.75% per annum and is payable semi-annually in cash in arrears on May 1 and November 1, commencing on May 1, 2004. The Notes and the guarantees are unsecured
senior subordinated obligations and will be subordinated to all of the Companys subsidiaries and guarantors existing and future senior debt.

As of October 2, 2010, under the Credit Agreement and the Notes, the Company had total indebtedness of $390.1 million and $39.4 million of borrowing availability as defined by the Revolver, subject
to customary conditions.

Due to its high degree of leverage, the Company is exploring the possibility of restructuring its
debt obligations and has engaged financial and legal advisors in order to assist in considering all available alternatives in that regard. In the three and nine month periods ended October 2, 2010, the Company has incurred fees of approximately
$1.0 million and $1.5 million, respectively, for these advisors which is classified as Selling, general and administrative expenses in the Consolidated Statements of Operations and Comprehensive Income (Loss). There can be no assurance that the
Company will be successful in restructuring the debt obligations or that any restructuring taken will not impair the rights of debt holders.

FORWARD-LOOKING STATEMENTS

Statements in this document that are not
historical facts are hereby identified as forward-looking statements for the purposes of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act), and Section 27A
of the Securities Act of 1933 (the Securities Act). Keystone Automotive Operations, Inc. (we, us or the Company) cautions readers that such forward-looking statements, including without
limitation, those relating to the Companys future business prospects, results from acquisitions, revenue, working capital, liquidity, capital needs, leverage levels, interest costs and income, wherever they occur in this document or in other
statements attributable to the Company, are necessarily estimates reflecting the judgment of the Companys senior management and involve a number of risks and uncertainties that could cause actual results to differ materially from those
suggested by the forward-looking statements. You can identify these statements by forward-looking words such as may, will, expect, anticipate, plan, believe,
seek, estimate, outlook, trends, future benefits, strategies, goals, intend, believe, and similar words. Such forward-looking
statements should, therefore, be considered in light of the factors set forth in Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations.

The forward-looking statements contained in this report are made under the caption Managements Discussion and
Analysis of Financial Condition and Results of Operations. Moreover, the Company, through its senior management, may from time to time make forward-looking statements about matters described herein or other matters concerning the
Company.

The Company disclaims any intent or obligation to update forward-looking statements to reflect changed
assumptions, the occurrence of unanticipated events or changes to future operating results over time.



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

The following Managements Discussion and Analysis of our Financial Condition and Results of Operations should be read in conjunction with the condensed consolidated financial statements and notes
thereto included as part of this Quarterly Report on Form 10-Q. This report contains forward-looking statements that are based upon current expectations. We sometimes identify forward-looking statements with such words as may,
will, expect, anticipate, plan, believe, seek, estimate, outlook, trends, future benefits, strategies,
goals, intend, believe, or similar words concerning future events. The forward-looking statements contained herein, include, without limitation, statements concerning future revenue sources and concentration,
gross profit margins, selling and marketing expenses, research and development expenses, general and administrative expenses, capital resources, additional financings or borrowings and additional losses and are subject to risks and uncertainties
including, but not limited to, those discussed below and elsewhere in this Quarterly Report on Form 10-Q that could cause actual results to differ materially from the results contemplated by these forward-looking statements. We also urge you to
carefully review the section of this report entitled Forward-Looking Statements as well as the risk factors set forth in the Annual Report on Form 10-K for the fiscal year ended January 2, 2010 .



13



---

##### Table of Contents



Terms used herein such as the
Company, Keystone, we, us and our are references to Keystone Automotive Operations, Inc. and its affiliates, as the context requires.

Overview

General Business Overview

Keystone Automotive Operations, Inc. and its wholly-owned subsidiaries (collectively, the Company) are wholesale distributors and retailers of
aftermarket automotive accessories and equipment, operating in all regions of the United States and provinces of Canada, as well as other various international locations. The Companys fleet of over 300 trucks provide multi-day per week
delivery and returns covering the 48 contiguous states and nine provinces of Canada. The Company sells and distributes specialty automotive products, such as light truck/SUV accessories, car accessories and trim items, specialty wheels, tires and
suspension parts, and high performance products to a fragmented base of approximately 15,000 customers. The Companys wholesale operations include an electronic service strategy providing customers the ability to view inventory and place orders
via its proprietary electronic catalog. The Company also operates 20 retail stores in Pennsylvania. The Companys corporate headquarters is in Exeter, Pennsylvania.

Distribution and Retail constitute our two business segments, which are more fully described below.

Distribution

The Distribution segment aggregates seven regions or operating segments that
are economically similar, share a common class of customers and distribute the same products. One of the most important characteristics of this business segment is our hub-and-spoke distribution network. This segment distributes specialty automotive
equipment for vehicles to specialty retailers/installers, and our distribution network is designed to meet the rapid delivery needs of our customers. This network is comprised of: (i) four inventory stocking warehouse distribution centers,
which are located in Exeter, Pennsylvania; Kansas City, Kansas; Austell, Georgia; and Corona, California; (ii) 24 non-inventory stocking cross-docks located throughout the East Coast, Southeast, Midwest, West Coast and parts of Canada; and
(iii) our fleet of over 300 trucks, that provide multi-day per week delivery and returns along over 270 routes which cover 48 states and nine provinces of Canada. Our four warehouse distribution centers hold the vast majority of the
Distribution segments inventory and distribute merchandise to cross-docks in their respective regions for next-day or second-day delivery to customers. An alternative form of delivery for our customers is drop-ship, which is shipping via third
party delivery primarily to residential locations. The Distribution segment supplies the Retail segment; these intercompany sales are included in the amounts reported as net sales for the Distribution segment in the table below, and are eliminated
to arrive at net sales to third parties.

Retail

The Retail segment of our business operates 20 retail stores in Pennsylvania under the A&A Auto Parts name. A&A stores sell replacement parts and specialty accessories to end-consumers
and small jobbers. A&A stores are visible from high traffic areas and provide customers ease of access and drive-up parking. While a small part of our business, we believe that our retail operations allow us to stay close to end-consumer and
product merchandising trends. A&A stores purchase their inventory from the Distribution segment.



14



---

##### Table of Contents



Operations Overview

For the three and nine month period ended October 2, 2010, our net sales increased 5.7% and 4.5%, versus the three and nine month periods ended
October 3, 2009. Our Distribution segment generated $117.7 million, or 95.4%, and $365.4 million, or 95.6%, of our net sales in the three and nine month period ended October 2, 2010, compared to $111.2 million, and $348.7 million, or
95.3%, of our net sales in each of the three and nine month periods ended October 3, 2009. Our Retail segment generated $5.6 million, or 4.6% and $16.9 million, or 4.4%, of our net sales in the three and nine month periods ended October 2,
2010, compared to $5.4 million and $17.3 million, or 4.7%, of our net sales in each of the three and nine month periods ended October 3, 2009.

Our net loss decreased by $1.7 million and $3.1 million, respectively, for the three and nine month period ended October 2, 2010, to a net loss of $5.8 million and $13.2 million, respectively,
compared to a net loss of $7.5 million and $16.3 million, respectively, for the three and nine month period ended October 3, 2009. The three month period ended October 2, 2010 was positively impacted by higher sales and gross margin, and
lower interest expense, partially offset by higher selling, general and administrative expense and higher income tax expense. The nine month period ended October 2, 2010 was positively impacted by higher sales and gross margin, lower selling,
general and administrative expense, and lower interest expense, partially offset by lower income tax benefit.

Items Affecting
Comparability

Comparability between 2010 and 2009 periods

The Company operates on a 52/53-week year basis with the year ending on the Saturday nearest December 31. There are 13 and 39 weeks, respectively, included in the three and nine month periods ended
October 2, 2010 and October 3, 2009.

Results of Operations

Three Months Ended October 2, 2010 Compared to the Three Months Ended October 3, 2009

The tables and discussion presented below are based on the consolidated operations of the Company, except where otherwise noted. The table below summarizes our operating performance and sets forth a
comparison of the three months ended October 2, 2010 to the three months ended October 3, 2009:



|                                                         |  |                    |         |   |                |   |         |                          |  |   |               |   |  |  |      |  
|-------------------------------------------------------- |  | ------------------ | ------- | - | -------------- | - | ------- | ------------------------ |  | - | ------------- | - |  |  | ---- | -
|                                                         |  | Three Months Ended |        
|                                                         |  |                    |         |   |                |   |         | Favorable /(Unfavorable) | 
|(in thousands)                                           |  | October 3,2009     |         |   | October 2,2010 |   |         | DollarChange             |  |   | PercentChange |  
|Net sales                                                |  | $                  | 116,615 |   |                | $ | 123,311 |                          |  | $ | 6,696         |   |  |  | 5.7  | %
|Cost of sales                                            |  |                    | (80,645 | ) |                |   | (83,827 | )                        |  |   | (3,182        | ) |  |  | (3.9 | )
|                                                         |  |                    |         |   |                |   |         |                          |  |   |               |   |  |  |      |  
|Gross profit                                             |  |                    | 35,970  |   |                |   | 39,484  |                          |  |   | 3,514         |   |  |  | 9.8  |  
|Selling, general and administrative expenses             |  |                    | (36,315 | ) |                |   | (38,279 | )                        |  |   | (1,964        | ) |  |  | (5.4 | )
|Net gain (loss) on sale of property, plant and equipment |  |                    | (44     | ) |                |   | (13     | )                        |  |   | 31            |   |  |  | *    |  
|                                                         |  |                    |         |   |                |   |         |                          |  |   |               |   |  |  |      |  
|Income (loss) from operations                            |  |                    | (389    | ) |                |   | 1,192   |                          |  |   | 1,581         |   |  |  | *    |  
|Interest expense, net                                    |  |                    | (7,102  | ) |                |   | (6,990  | )                        |  |   | 112           |   |  |  | 1.6  |  
|Other income (expense), net                              |  |                    | 30      |   |                |   | 86      |                          |  |   | 56            |   |  |  | *    |  
|                                                         |  |                    |         |   |                |   |         |                          |  |   |               |   |  |  |      |  
|Income (loss) before income tax                          |  |                    | (7,461  | ) |                |   | (5,712  | )                        |  |   | 1,749         |   |  |  | *    |  
|Income tax (provision) benefit                           |  |                    | (15     | ) |                |   | (97     | )                        |  |   | (82           | ) |  |  | *    |  
|                                                         |  |                    |         |   |                |   |         |                          |  |   |               |   |  |  |      |  
|Net income (loss)                                        |  |                    | (7,476  | ) |                |   | (5,809  | )                        |  |   | 1,667         |   |  |  | *    |  
|Other comprehensive income (loss):                       |  |                    |         |   |                |   |         |                          |  |   |               |   |  |  |      |  
|Foreign currency translation                             |  |                    | 242     |   |                |   | 243     |                          |  |   | 1             |   |  |  | *    |  
|                                                         |  |                    |         |   |                |   |         |                          |  |   |               |   |  |  |      |  
|Comprehensive income (loss)                              |  | $                  | (7,234  | ) |                | $ | (5,566  | )                        |  | $ | 1,668         |   |  |  | *    | %
|                                                         |  |                    |         |   |                |   |         |                          |  |   |               |   |  |  |      |  



|* | Percentage change intentionally left blank.
|- | -------------------------------------------



15



---

##### Table of Contents



The following table provides
additional information setting forth the percentages of net sales that certain items of operating results constitute for the periods indicated:



|                                                         |  |                    |       |    |                |  |       |   
|-------------------------------------------------------- |  | ------------------ | ----- | -- | -------------- |  | ----- | --
|                                                         |  | Three Months Ended |      
|                                                         |  | October 3,2009     |       |    | October 2,2010 | 
|Statement of operations data:                            |  |                    |       |    |                |  |       |   
|Net sales                                                |  |                    | 100.0 | %  |                |  | 100.0 | % 
|Cost of sales                                            |  |                    | (69.2 | )  |                |  | (68.0 | ) 
|                                                         |  |                    |       |    |                |  |       |   
|Gross profit                                             |  |                    | 30.8  |    |                |  | 32.0  |   
|Selling, general and administrative expenses             |  |                    | (31.1 | )  |                |  | (31.0 | ) 
|Net gain (loss) on sale of property, plant and equipment |  |                    | (0.0  | )  |                |  | (0.0  | ) 
|                                                         |  |                    |       |    |                |  |       |   
|Income (loss) from operations                            |  |                    | (0.3  | )  |                |  | 1.0   |   
|Interest expense, net                                    |  |                    | (6.1  | )  |                |  | (5.7  | ) 
|Other income (expense), net                              |  |                    | 0.0   |    |                |  | 0.1   |   
|                                                         |  |                    |       |    |                |  |       |   
|Income (loss) before income tax                          |  |                    | (6.4  | )  |                |  | (4.6  | ) 
|Income tax (provision) benefit                           |  |                    | (0.0  | )  |                |  | (0.1  | ) 
|                                                         |  |                    |       |    |                |  |       |   
|Net income (loss)                                        |  |                    | (6.4  | )% |                |  | (4.7  | )%
|                                                         |  |                    |       |    |                |  |       |   

Net sales. Net sales represent the sales of product and promotional items, fees, and all shipping and handling costs
paid by customers, less any customer-related incentives and a provision for future returns.

Net sales for the quarter ended October 2,
2010 were $123.3 million, an increase of $6.7 million, or 5.7%, compared to $116.6 million for the same period in the prior year. The increase resulted primarily from double digit increases in net sales in our Canadian geography and in our export
and other developing markets business, and single digit increases in our Midwest and West Coast geographies and in our National Accounts (i.e. customers that participate in retail markets on a national or multi-region basis). Our Northeast geography
was flat year over year. These increases were partially offset by a low single digit decline in our Dropship fulfillment operations (shipping via third party delivery primarily to residential locations).

Gross profit. Gross profit represents net sales less the cost of sales. In addition to product costs, cost of sales includes third-party delivery
costs, less amounts for vendor promotional support. Gross profit increased by $3.5 million, or 9.8%, from $36.0 million for the three month period ended October 3, 2009 to $39.5 million for the three month period ended October 2, 2010. The
increase in gross profit resulted both from higher sales volumes and gross margins. Gross margin was 32.0% for the three month period ended October 2, 2010 versus 30.8% for the three month period ended October 3, 2009. The increase in
gross margin was primarily due to improved product sales mix.

Selling, general and administrative expenses. Included in selling,
general and administrative expense are all non-product related operating expenses, including; warehouse, marketing, delivery, selling, depreciation and amortization, occupancy, information technology, and other general and administrative expenses,
less certain amounts received from promotional activities. Selling, general and administrative expenses were $38.3 million, or 31.0%, and $36.3 million, or 31.1%, of net sales for the three month period ended October 2, 2010 and October 3,
2009, respectively. The higher quarter-over-quarter expenses resulted primarily from an increase in employee related cost, delivery fuel cost, professional fees and promotional advertising. These increases were partially offset by decreases in bad
debt expense, depreciation expense and integration cost for the three month period ended October 2, 2010, as compared to the three month period ended October 3, 2009.

Interest expense, net. Interest expense decreased by $0.1 million, or 1.6%, to $7.0 million for the three months ended October 2, 2010 compared to $7.1 million for the same period in the prior
year.



16



---

##### Table of Contents



Income tax (provision) /
benefit. The income tax expense increased approximately $0.1 million for the three months ended October 2, 2010 compared to the three months ended October 3, 2009. Our effective tax rate was 1.7% for the three months ended
October 2, 2010 compared to an effective tax rate of 0.2% for the three months ended October 3, 2009. Both the 2009 and 2010 periods included a benefit related to a reduction in the liability for unrecognized tax benefits due to the lapse
of certain statute of limitations for prior periods. This benefit and the net operating loss benefit generated were offset by additional valuation allowances established for net operating loss carryforwards for federal and state income tax purposes.

Net income / (loss). Net loss decreased by $1.7 million to a loss of $5.8 million for the three months ended October 2, 2010,
compared to a net loss of $7.5 million for the same period in the prior year. The decrease in the net loss is primarily attributed to the increase in gross profit, partially offset by the increase in selling, general and administrative expenses.

Results by Reportable Segment. Consolidated net sales for the Distribution segment increased $6.5 million, or 5.8%, for the three
months ended October 2, 2010 compared to the same period in the prior year. Net loss for the Distribution segment decreased by $1.9 million for the three months ended October 2, 2010 compared to the three months ended October 3, 2009.
The decrease in net loss is due primarily to an increase in sales and gross margin, partially offset by an increase in selling, general and administrative expense.

The Retail segments sales increased by $0.2 million, or 3.8%, for the three months ended October 2, 2010 compared to the same period in the prior year. The Retail segments net loss for
the three month period ended October 2, 2010 increased $0.3 million compared to the same period in the prior year.

Nine Months Ended
October 2, 2010 Compared to the Nine Months Ended October 3, 2009

The tables and discussion presented below are based on the
consolidated operations of the Company, except where otherwise noted. The table below summarizes our operating performance and sets forth a comparison of the nine months ended October 2, 2010 to the nine months ended October 3, 2009:



|                                                         |  |                   |          |              |                |   |               |                           |  |   |        |   |  |  |      |  
|-------------------------------------------------------- |  | ----------------- | -------- | ------------ | -------------- | - | ------------- | ------------------------- |  | - | ------ | - |  |  | ---- | -
|                                                         |  | Nine Months Ended |         
|                                                         |  | October 3,2009    |          |              | October 2,2010 |   |               | Favorable / (Unfavorable) | 
|(in thousands)                                           |  |                   |          | DollarChange |                |   | PercentChange |                          
|Net sales                                                |  | $                 | 365,960  |              |                | $ | 382,278       |                           |  | $ | 16,318 |   |  |  | 4.5  | %
|Cost of sales                                            |  |                   | (250,403 | )            |                |   | (259,856      | )                         |  |   | (9,453 | ) |  |  | (3.8 | )
|                                                         |  |                   |          |              |                |   |               |                           |  |   |        |   |  |  |      |  
|Gross profit                                             |  |                   | 115,557  |              |                |   | 122,422       |                           |  |   | 6,865  |   |  |  | 5.9  |  
|Selling, general and administrative expenses             |  |                   | (115,314 | )            |                |   | (114,619      | )                         |  |   | 695    |   |  |  | 0.6  |  
|Net gain (loss) on sale of property, plant and equipment |  |                   | (313     | )            |                |   | (35           | )                         |  |   | 278    |   |  |  | *    |  
|                                                         |  |                   |          |              |                |   |               |                           |  |   |        |   |  |  |      |  
|Income (loss) from operations                            |  |                   | (70      | )            |                |   | 7,768         |                           |  |   | 7,838  |   |  |  | *    |  
|Interest expense, net                                    |  |                   | (21,971  | )            |                |   | (21,369       | )                         |  |   | 602    |   |  |  | 2.7  |  
|Other income (expense), net                              |  |                   | 75       |              |                |   | 160           |                           |  |   | 85     |   |  |  | *    |  
|                                                         |  |                   |          |              |                |   |               |                           |  |   |        |   |  |  |      |  
|Income (loss) before income tax                          |  |                   | (21,966  | )            |                |   | (13,441       | )                         |  |   | 8,525  |   |  |  | *    |  
|Income tax (provision) benefit                           |  |                   | 5,682    |              |                |   | 271           |                           |  |   | (5,411 | ) |  |  | *    |  
|                                                         |  |                   |          |              |                |   |               |                           |  |   |        |   |  |  |      |  
|Net income (loss)                                        |  |                   | (16,284  | )            |                |   | (13,170       | )                         |  |   | 3,114  |   |  |  | *    |  
|Other comprehensive income (loss):                       |  |                   |          |              |                |   |               |                           |  |   |        |   |  |  |      |  
|Foreign currency translation                             |  |                   | 294      |              |                |   | 135           |                           |  |   | (159   | ) |  |  | *    |  
|                                                         |  |                   |          |              |                |   |               |                           |  |   |        |   |  |  |      |  
|Comprehensive income (loss)                              |  | $                 | (15,990  | )            |                | $ | (13,035       | )                         |  | $ | 2,955  |   |  |  | *    | %
|                                                         |  |                   |          |              |                |   |               |                           |  |   |        |   |  |  |      |  



|* | Percentage change intentionally left blank.
|- | -------------------------------------------

The following table provides additional information setting forth the percentages of net sales that certain items of operating results constitute for the
periods indicated:



17



---

##### Table of Contents



|                                                         |  |                   |       |    |                |  |       |   
|-------------------------------------------------------- |  | ----------------- | ----- | -- | -------------- |  | ----- | --
|                                                         |  | Nine Months Ended |      
|                                                         |  | October 3,2009    |       |    | October 2,2010 | 
|Statement of operations data:                            |  |                   |       |    |                |  |       |   
|Net sales                                                |  |                   | 100.0 | %  |                |  | 100.0 | % 
|Cost of sales                                            |  |                   | (68.4 | )  |                |  | (68.0 | ) 
|                                                         |  |                   |       |    |                |  |       |   
|Gross profit                                             |  |                   | 31.6  |    |                |  | 32.0  |   
|Selling, general and administrative expenses             |  |                   | (31.5 | )  |                |  | (30.0 | ) 
|Net gain (loss) on sale of property, plant and equipment |  |                   | (0.1  | )  |                |  | (0.0  | ) 
|                                                         |  |                   |       |    |                |  |       |   
|Income (loss) from operations                            |  |                   | (0.0  | )  |                |  | 2.0   |   
|Interest expense, net                                    |  |                   | (6.0  | )  |                |  | (5.5  | ) 
|Other income (expense), net                              |  |                   | 0.0   |    |                |  | 0.0   |   
|                                                         |  |                   |       |    |                |  |       |   
|Income (loss) before income tax                          |  |                   | (6.0  | )  |                |  | (3.5  | ) 
|Income tax (provision) benefit                           |  |                   | 1.6   |    |                |  | 0.1   |   
|                                                         |  |                   |       |    |                |  |       |   
|Net income (loss)                                        |  |                   | (4.4  | )% |                |  | (3.4  | )%
|                                                         |  |                   |       |    |                |  |       |   

Net sales. Net sales for the nine months ended October 2, 2010 were $382.3 million, an increase of $16.3
million, or 4.5%, compared to $366.0 million for the same period in the prior year. The increase resulted primarily from double digit increases in net sales in our Canadian geography and in our export and other developing markets business and single
digit increases in our Dropship fulfillment operations. Our West Coast geography and in our National Accounts remained flat year over year. These increases were partially offset by single digit declines in our Northeast and Midwest geographies.

Gross profit. Gross profit increased by $6.8 million, or 5.9%, from $115.6 million for the nine month period ended October 3,
2009 to $122.4 million for the nine month period ended October 2, 2010. The increase in gross profit resulted both from higher sales volumes and gross margins. Gross margin was 31.6% for the nine month period ended October 3, 2009 versus
32.0% for the nine month period ended October 2, 2010. The increase in gross margin was primarily due to improved product sales mix.

Selling, general and administrative expenses. Selling, general and administrative expenses were $115.3 million, or 31.5%, of sales for the nine
month period ended October 3, 2009 compared to $114.6 million or 30.0% of sales for the nine month period ended October 2, 2010. The lower year-over-year expenses resulted primarily from decreases in bad debt expense, depreciation expense,
integration costs, warehouse exit cost, and professional fees. These decreases were partially offset by higher expense due to increased employee related costs, advertising and promotional expense, delivery fuel cost, and credit card processing fees
related to customer purchases.

Interest expense, net. Interest expense decreased by $0.6 million, or 2.7%, to $21.4 million for the
nine months ended October 2, 2010 compared to $22.0 million for the same period in the prior year. The decrease is primarily related to a decrease in variable interest rates.

Income tax (provision) / benefit. The income tax benefit decreased by $5.4 million, to a benefit of $0.3 million for the nine months ended October 2, 2010 from a benefit of $5.7 million for
the nine months ended October 3, 2009. Our effective tax benefit rate was 2.0% for the nine months ended October 2, 2010 compared to an effective tax benefit rate of 25.9% for the nine months ended October 3, 2009. This decrease in
effective tax benefit rate is primarily due to higher valuation allowances for operating loss carryforwards for federal and state income tax purposes, which primarily offset the income tax benefit, during the fiscal 2010 period. Additionally, both
the 2009 and 2010 periods include a benefit related to a reduction in the liability for unrecognized tax benefits due to the lapse of certain statute of limitations for prior periods.

Net income / (loss). Net loss decreased by $3.1 million to a loss of $13.2 million for the nine months ended October 2, 2010, compared to a loss of $16.3 million for the same period in the
prior year. The decrease in the net loss is primarily attributed to the increase in sales and gross margin, the decrease in selling, general and administrative expense and the decrease in interest expense; partially offset by the decrease in income
tax benefit.



18



---

##### Table of Contents



Results by Reportable Segment.
Consolidated net sales for the Distribution segment increased $16.7 million, or 4.8%, for the nine months ended October 2, 2010 compared to the same period in the prior year. Net loss for the Distribution segment decreased by $3.6 million for
the nine months ended October 2, 2010 compared to the nine months ended October 3, 2009. The decrease in net loss is due primarily to an increase in gross profit and decreases in selling, general and administrative expense and interest
expense, partially offset by a decrease in the income tax benefit.

The Retail segments sales decreased by $0.4 million, or 2.2%, for
the nine months ended October 2, 2010 compared to the same period in the prior year. The Retail segments net loss for the nine month period ended October 2, 2010 increased by $0.5 million compared to the same period in the prior
year.

Liquidity and Capital Resources

Operating Activities. Net cash provided by operating activities during the nine months ended October 2, 2010 was $18.7 million compared to net cash provided by operating activities of $40.9
million for the nine months ended October 3, 2009. The decrease in net cash provided by operating activities resulted primarily from higher accounts receivable and inventory levels, partially offset by higher accounts payable levels. This
decrease in cash for higher net operating assets employed in the business year-over-year was partially offset by a $8.3 million increase in net income adjusted for non-cash charges. Non-cash charges include depreciation and amortization,
amortization of deferred financing charges, net gains or losses on sales of property, plant and equipment, deferred income taxes, non-cash stock-based compensation expense, and other non-cash charges.

Investing Activities. Net cash used in investing activities was $3.0 million for the period ended October 2, 2010 compared to $2.6 million
used for the period ended October 3, 2009.

Financing Activities. Net cash used by financing activities during the nine month
periods ended October 2, 2010 and October 3, 2009 was $1.5 million.

On January 12, 2007, the Company entered into (i) a
Term Credit Agreement (the Term Loan) by and between the Company, as borrower, Holdings, the Lenders party thereto, Bank of America, N.A. as Administrative Agent, Syndication Agent and Documentation Agent, and the other parties named
therein, and (ii) a Revolving Credit Agreement (the Revolver and, together with the Term Loan, the Credit Agreement) by and between the Company, as borrower, Holdings, the Lenders party thereto, Bank of America, N.A. as
Administrative Agent, Collateral Agent, Issuing Bank and Swingline Lender, and the other parties named therein. The Credit Agreements provide the Company with operational flexibility and liquidity to meet its strategic and operational goals. As of
October 2, 2010, we had $80.0 million in available cash and borrowing capacity under the Revolver. Our principal uses of cash are debt service requirements, capital expenditures and working capital requirements. Less frequent uses of cash can
include payments of distributions to Holdings and acquisitions, which may be restricted under our Credit Agreement.

The Credit Agreement
contains affirmative covenants regarding, among other things, the delivery of financial and other information to the lenders, maintenance of properties and insurance, and conduct of business. The Credit Agreement also contains negative covenants
that limit the ability of the Company and its subsidiaries to, among other things, create liens, dispose of all or substantially all of their properties, including merging with another entity, incur debt, and make investments, including
acquisitions. The Revolver includes a springing financial covenant if and when Excess Availability (as defined in the Credit Agreement) does not equal or exceed the greater of (x) ten percent of the then Applicable Borrowing Base (as defined in
the Credit Agreement) and (y) $8.0 million, which requires the Consolidated Fixed Charge Ratio (as defined in the Credit Agreement) for the last four consecutive quarters to exceed 1.0 to 1.0. As of October 2, 2010 and for all previous
periods from inception of the Revolver, this financial covenant has not been applicable. There are no maintenance financial covenants under the Term Loan. The foregoing restrictions are subject to certain exceptions which are customary for
facilities of this type.



19



---

##### Table of Contents



Debt Service. The Term Loan is
a secured $200.0 million facility (with an option to increase by an additional $25.0 million) guaranteed by Holdings and each domestic subsidiary of the Company. The applicable margin on the Term Loan is 3.50% over LIBOR or 2.50% over base rate. The
Term Loan is secured by a first priority security interest in all machinery and equipment, real estate, intangibles and stock of the subsidiaries of the Company and Guarantors and a second priority security interest in the Companys receivables
and inventory.

The Revolver is an asset-based facility with a commitment amount of $125.0 million. The applicable margin on the Revolver is a
grid ranging from 1.25% to 1.75% over LIBOR or 0.25% to 0.75% over base rate based on undrawn availability. The Companys obligations under the Revolver are secured by a first priority security interest in all of the Companys cash,
receivables and inventory and a second priority security interest in the stock of its subsidiaries and all other assets of the Company and Guarantors. As of October 2, 2010, our Revolver had an outstanding balance of $28.3 million.
Subsequently, on October 21, 2010, the Company borrowed an additional $20.0 million under the Revolver.

The Credit Agreement consists of
our five-year asset-based Revolver with a commitment amount of $125.0 million and our five-year Term Loan amortizing $200.0 million (with an option to increase by an additional $25.0 million). As of October 2, 2010, under the Credit Agreement
and our 9.75% Senior Subordinated Notes due 2013 (the Notes), we had total indebtedness of $390.1 million. As of October 2, 2010, we had $39.4 million of borrowing availability under the Revolver, subject to customary conditions.

The Notes are fully and unconditionally guaranteed by each of our existing and future domestic restricted subsidiaries, jointly and
severally, on a senior subordinated basis. Interest on the Notes accrues at the rate of 9.75% per annum and is payable semi-annually in cash in arrears on May 1 and November 1, commencing on May 1, 2004. The Notes and the
guarantees are unsecured senior subordinated obligations and will be subordinated to all of our subsidiaries and guarantors existing and future senior debt. If we cannot make payments required by the Notes, the subsidiary guarantors are
required to make the payments.

Our Credit Agreement matures on January 12, 2012 and the Notes will mature on November 1, 2013.
There can be no assurance that additional financing or refinancing will be available on these maturity dates, or when required by the Company. There can also be no assurance that any additional financing or refinancing, if available, will be at
terms satisfactory to the Company. See the section entitled Risk Factors in our Annual Report on Form 10-K for the fiscal year ended January 2, 2010 and our subsequent filings with the SEC.

Due to the Companys high degree of leverage, we are exploring the possibility of restructuring its debt obligations and have engaged financial and
legal advisors in order to assist in considering all available alternatives in that regard. In the three and nine month periods ended October 2, 2010, the Company has incurred fees of approximately $1.0 million and $1.5 million, respectively,
for these advisors which is classified as Selling, general and administrative expenses in the Consolidated Statements of Operations and Comprehensive Income (Loss). There can be no assurance that the Company will be successful in restructuring the
debt obligations or that any restructuring taken will not impair the rights of debt holders.

Capital Expenditures. We expect to spend
approximately $6.0 to $7.0 million on capital expenditures in 2010. Through the nine months ended October 2, 2010, $3.4 million was spent on capital expenditures inclusive of property, plant and equipment and capitalized software costs.
Although the Credit Agreement contains restrictions on the total amount of our annual capital expenditures, management believes that the amount of capital expenditures permitted to be made under the Credit Agreement is adequate for our business
strategy and to maintain the properties and business of our continuing operations.

Working Capital. Working capital totaled
approximately $130.2 million at October 2, 2010 and $127.4 million at January 2, 2010. We maintain sizable inventory in order to help secure our position as a critical link in the industry between suppliers and customers, and believe that
we will continue to require working capital consistent with recent past experience. Our working capital needs are seasonal, as we typically build working capital in the winter months in anticipation of the peak spring and summer season, during which
time our working capital tends to be reduced.



20



---

##### Table of Contents



Acquisitions. As a part of our
business strategy, we will continue to evaluate acquisition and business expansion opportunities in regions that are not well served by our existing distribution facilities or where we believe significant business synergies exist. We cannot
guarantee that any acquisitions will be consummated. If we do consummate any acquisition, it could require us to incur additional debt under our Credit Agreement or otherwise and such acquisition could be material. There can be no assurance that
additional financing will be available when required or, if available, that it will be on terms satisfactory to us.

Off-Balance Sheet
Arrangements

None.

Contractual and Commercial Commitments Summary

The following table presents our long-term contractual cash obligations as of October 2, 2010.

(in millions)



|                                       |  |                        |      |  |                  |   |       |                  |  |   |              |  |  |       |     |  |  |   |       | 
|-------------------------------------- |  | ---------------------- | ---- |  | ---------------- | - | ----- | ---------------- |  | - | ------------ |  |  | ----- | --- |  |  | - | ----- | 
|                                       |  | Payments Due by Period |     
|                                       |  | Within1 Year           |      |  | Within2-3 
Years |   |       | Within4-5 
Years |  |   | After5 Years |  |  | Total |    
|Contractual Obligations                |  |                        |      |  |                  |   |       |                  |  |   |              |  |  |       |     |  |  |   |       | 
|Term loan                              |  | $                      | 1.9  |  |                  | $ | 184.9 |                  |  | $ |             |  |  | $     |    |  |  | $ | 186.8 | 
|Senior subordinated notes              |  |                        |     |  |                  |   |      |                  |  |   | 175.0        |  |  |       |    |  |  |   | 175.0 | 
|Revolving credit facility              |  |                        |     |  |                  |   | 28.3  |                  |  |   |             |  |  |       |    |  |  |   | 28.3  | 
|Operating lease obligations            |  |                        | 5.2  |  |                  |   | 8.5   |                  |  |   | 5.5          |  |  |       | 2.0 |  |  |   | 21.2  | 
|Advisory service fees (1)              |  |                        | 3.1  |  |                  |   | 6.2   |                  |  |   | 0.7          |  |  |       |    |  |  |   | 10.0  | 
|Interest on indebtedness (2)           |  |                        | 24.2 |  |                  |   | 36.0  |                  |  |   | 1.6          |  |  |       |    |  |  |   | 61.8  | 
|                                       |  |                        |      |  |                  |   |       |                  |  |   |              |  |  |       |     |  |  |   |       | 
|Total contractual cash obligations (3) |  | $                      | 34.4 |  |                  | $ | 263.9 |                  |  | $ | 182.8        |  |  | $     | 2.0 |  |  | $ | 483.1 | 
|                                       |  |                        |      |  |                  |   |       |                  |  |   |              |  |  |       |     |  |  |   |       | 



| | (1) | In connection with the Transaction (as defined in the notes to the consolidated financial statements included in this Quarterly Report on Form 10-Q), we entered into
advisory agreements with Bain Capital Partners, LLC and Advent International Corporation, pursuant to which the respective companies agree to provide certain advisory services in exchange for an annual Advisory Service Fee. See Note 6 Related
Party Transactions to the consolidated financial statements included as part of this Quarterly Report on Form 10-Q.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Represents interest on the Notes and interest on the senior credit facility assuming LIBOR of 0.2%. Each increase or decrease in LIBOR of 100 basis points would result
in an increase or decrease in annual interest expense on the senior credit facilities of $2.2 million assuming outstanding indebtedness of $215.1 million under our senior credit facilities.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (3) | The obligations above exclude $0.5 million of unrecognized tax benefits for which the Company has recorded liabilities in accordance with ASC Topic 740, Income
Taxes. These amounts have been excluded because the Company is unable to estimate when these amounts may be paid, if at all. See Note 3 to the consolidated financial statements included as part of this Quarterly Report on Form 10-Q for
additional information on the Companys unrecognized tax benefits.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Recent Accounting Pronouncements

Subsequent to the issuances of the Accounting Standards Codification (ASC), the FASB has released Accounting Standard Update (ASU)
Numbers 2010-01 through 2010-26. The Company has reviewed each of these updates and determined that none have had or will have a material impact on the Companys financial statements.

On December 15, 2006, the SEC adopted measures to grant temporary relief to non-accelerated filers, including the Company, by extending the date of required compliance with Section 404 of the
Sarbanes-Oxley Act of 2002 (the Act). Under these measures, the Company was required to comply with the Act in two phases. The first phase was completed for the Companys fiscal year ending December 29, 2007 and required the
Company to furnish a management report on internal control over financial reporting. The second phase would have required the Company to provide an auditors report on internal control over financial reporting beginning with our fiscal year
ending January 1, 2011.



21



---

##### Table of Contents



On July 21, 2010, the Dodd-Frank
Wall Street Reform and Consumer Protection Act was signed into law. This new law provides smaller companies and debt-only issuers with an immediate permanent exemption from the second phase of the Act; the internal control audit requirements.
Accordingly, the Company will not be required to comply with the second phase of the Act.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

We are exposed to certain market risks as part of our on-going business operations. Primary exposure includes changes in interest rates as
borrowings under our senior credit facilities bear interest at floating rates based on LIBOR or the base rate, in each case plus an applicable borrowing margin. We manage our interest rate risk by balancing the amount of fixed-rate and floating-rate
debt. For fixed-rate debt, interest rate changes affect the fair market value but do not affect earnings or cash flows. Conversely, for floating-rate debt, interest rate changes generally do not affect the fair market value but do impact our
earnings and cash flows, assuming other factors are held constant.

We may use derivative financial instruments, where
appropriate, to manage our interest rate risks. However, as a matter of policy, we will not enter into derivative or other financial investments for trading or speculative purposes. We do not have any speculative or leveraged derivative
transactions. Most of our sales are denominated in U.S. dollars; thus our financial results are not subject to any material foreign currency exchange risks.

Both the industry in which we operate and our distribution methods are affected by the availability and price of fuel. We use a fleet of trucks to deliver specialty automotive equipment parts to our
customers. While recently moderated, the general upward trend in the cost of fuel over the past several years has caused us to incur increased costs in operating our fleet.

Interest Rate Risk and Sensitivity Analysis

On January 12, 2007, the
Company entered into the Credit Agreement to refinance its debt and replace the Companys existing senior secured credit agreement. As of October 2, 2010, the Companys total indebtedness under the Credit Agreement and the Notes was
$390.1 million with approximately $186.8 million outstanding under the Term Loan, $28.3 million outstanding under the Revolver and $175 million in aggregate principal amount outstanding under the Notes. As of October 2, 2010, our exposure to
changes in interest rates is related to the Term Loan and the Revolver of $215.1 million which provides for quarterly principal and interest payments at LIBOR plus the applicable margin and matures in 2012. Based on the amount outstanding and
affected by variable interest rates, a 100 basis point change would result in an approximately $2.2 million change to interest expense. The interest rate on the Notes is fixed at 9.75%.

Inflation

We do not believe that inflation has had a material effect on
our current business, financial condition or results of operations.



|Item 4. | Controls and Procedures
|------- | -----------------------

The Companys Chief Executive Officer and Chief Financial Officer, after evaluating (1) the design of procedures to ensure that material information relating to us is made known to our Chief
Executive Officer and Chief Financial Officer by others and (2) the effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered
by this quarterly report, have concluded that the Companys disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in the reports that it files under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in rules and forms of the Securities and Exchange Commission.



22



---

##### Table of Contents



Changes in Internal Controls.
No change in our internal controls over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the fiscal quarter ended October 2, 2010 that has materially affected, or is reasonably likely to
materially affect, our internal controls over financial reporting.



23



---

##### Table of Contents



PART II. OTHER
INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

The Company is not currently a party to any material legal proceedings. The Company is a party to various lawsuits arising in the normal course of business, and has certain contingent liabilities arising
from various other pending claims and legal proceedings. While the amount of liability that may result from these matters cannot be determined, we believe the ultimate liability will not materially affect our financial position, results of
operations or cash flows.



|Item 1A. | Risk Factors
|-------- | ------------

For a more detailed explanation of the factors affecting our business, please refer to the factors and cautionary language set forth in the section entitled Forward-Looking Statements Section
in this Quarterly Report on Form 10-Q and in the Risk Factors section in our Annual Report on Form 10-K for the fiscal year ended January 2, 2010 .

There have been no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K for the fiscal year ended January 2, 2010.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



|Item 4. | [Removed and Reserved]
|------- | ----------------------



|Item 5. | Other Information
|------- | -----------------

None.



24



---

##### Table of Contents



|Item 6. | Exhibits
|------- | --------

(a) Exhibits



|     |  |                                                                                                        
|---- |  | -------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|31.2 |  | Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|32.1 |  | Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|32.2 |  | Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



25



---

##### Table of Contents



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Quarterly Report on Form 10-Q to be signed on its behalf by the undersigned, thereunto duly
authorized in Exeter Township, Pennsylvania, on November 15, 2010.



KEYSTONE AUTOMOTIVE OPERATIONS, INC./s/ EDWARD H. ORZETTIEdward H. OrzettiChief Executive Officer and President/s/ RICHARD S. PARADISERichard S. ParadiseChief Financial Officer and Executive Vice President




26