##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





Form 10-Q







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

For the quarterly period ended July 4, 2009



| ̈ | 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  x

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   |  | x  (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  x

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

As of August 14, 2009, 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 JULY 4, 2009



|                              |  |                                                                                                                           |  |     
|----------------------------- |  | ------------------------------------------------------------------------------------------------------------------------- |  | ----
|                              |  |                                                                                                                           |  | Page
|Part I. Financial Information |  |                                                                                                                          
|                              |  |                                                                                                                          
|Item 1.                       |  | Financial Statements (Unaudited)                                                                                          |  |     
|                              |  |                                                                                                                          
|                              |  | Consolidated Balance Sheets  as of January 3, 2009 and July 4, 2009                                                      |  | 1   
|                              |  |                                                                                                                          
|                              |  | Consolidated Statements of Operations and Comprehensive Loss  Three and Six months ended June 28, 2008 and July 4, 2009; |  | 2   
|                              |  |                                                                                                                          
|                              |  | Consolidated Statements of Cash Flows  Six months ended June 28, 2008 and July 4, 2009                                   |  | 3   
|                              |  |                                                                                                                          
|                              |  | Notes to Unaudited Consolidated Financial Statements                                                                      |  | 4   
|                              |  |                                                                                                                          
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                     |  | 14  
|                              |  |                                                                                                                          
|Item 3.                       |  | Quantitative and Qualitative Disclosures about Market Risk                                                                |  | 25  
|                              |  |                                                                                                                          
|Item 4.                       |  | Controls and Procedures                                                                                                   |  | 26  
|                              | 
|Part II. Other Information    |  |                                                                                                                          
|                              |  |                                                                                                                          
|Item 1.                       |  | Legal Proceedings                                                                                                         |  | 27  
|                              |  |                                                                                                                          
|Item 1A.                      |  | Risk Factors                                                                                                              |  | 27  
|                              |  |                                                                                                                          
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                               |  | 27  
|                              |  |                                                                                                                          
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                           |  | 27  
|                              |  |                                                                                                                          
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                                       |  | 27  
|                              |  |                                                                                                                          
|Item 5.                       |  | Other Information                                                                                                         |  | 27  
|                              |  |                                                                                                                          
|Item 6.                       |  | Exhibits                                                                                                                  |  | 28  
|                              |  |                                                                                                                          
|                              |  | Signatures                                                                                                                |  | 29  



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



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

KEYSTONE AUTOMOTIVE OPERATIONS, INC.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(Dollars in Thousands)



|                                                                                                    |  |                 |          |   |              |   |          |  
|--------------------------------------------------------------------------------------------------- |  | --------------- | -------- | - | ------------ | - | -------- | -
|                                                                                                    |  | January 3, 2009 |          |   | July 4, 2009 |  
|ASSETS                                                                                              |  |                 |          |   |              |   |          |  
|Current Assets:                                                                                     |  |                 |          |   |              |   |          |  
|Cash and cash equivalents                                                                           |  | $               | 27,267   |   |              | $ | 54,937   |  
|Trade accounts receivable, net of allowance for doubtful accounts of $5,836 and $4,348 respectively |  |                 | 41,728   |   |              |   | 41,231   |  
|Inventories                                                                                         |  |                 | 106,256  |   |              |   | 95,346   |  
|Deferred tax assets                                                                                 |  |                 | 7,308    |   |              |   | 7,655    |  
|Prepaid expenses and other current assets                                                           |  |                 | 4,407    |   |              |   | 3,353    |  
|                                                                                                    |  |                 |          |   |              |   |          |  
|                                                                                                    |  |                
|Total current assets                                                                                |  |                 | 186,966  |   |              |   | 202,522  |  
|Property, plant and equipment, net                                                                  |  |                 | 47,441   |   |              |   | 44,731   |  
|Deferred financing costs, net                                                                       |  |                 | 8,343    |   |              |   | 6,859    |  
|Capitalized software, net                                                                           |  |                 | 515      |   |              |   | 273      |  
|Intangible assets, net                                                                              |  |                 | 171,592  |   |              |   | 165,514  |  
|Other assets                                                                                        |  |                 | 2,380    |   |              |   | 2,465    |  
|                                                                                                    |  |                 |          |   |              |   |          |  
|                                                                                                    |  |                
|Total Assets                                                                                        |  | $               | 417,237  |   |              | $ | 422,364  |  
|                                                                                                    |  |                 |          |   |              |   |          |  
|                                                                                                    |  |                
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                |  |                 |          |   |              |   |          |  
|Current liabilities:                                                                                |  |                 |          |   |              |   |          |  
|Trade accounts payable                                                                              |  | $               | 21,646   |   |              | $ | 43,566   |  
|Accrued interest                                                                                    |  |                 | 4,157    |   |              |   | 3,457    |  
|Accrued compensation                                                                                |  |                 | 5,603    |   |              |   | 6,282    |  
|Accrued expenses                                                                                    |  |                 | 13,522   |   |              |   | 11,342   |  
|Current maturities of long-term debt                                                                |  |                 | 1,963    |   |              |   | 1,954    |  
|                                                                                                    |  |                 |          |   |              |   |          |  
|                                                                                                    |  |                
|Total current liabilities                                                                           |  |                 | 46,891   |   |              |   | 66,601   |  
|Long-term debt                                                                                      |  |                 | 391,544  |   |              |   | 390,570  |  
|Other long-term liabilities                                                                         |  |                 | 3,756    |   |              |   | 3,402    |  
|Deferred tax liabilities                                                                            |  |                 | 16,637   |   |              |   | 11,542   |  
|                                                                                                    |  |                 |          |   |              |   |          |  
|                                                                                                    |  |                
|Total liabilities                                                                                   |  |                 | 458,828  |   |              |   | 472,115  |  
|                                                                                                    |  |                 |          |   |              |   |          |  
|                                                                                                    |  |                
|Shareholders Equity                                                                                |  |                 |          |   |              |   |          |  
|Common stock, par value of $0.01 per share: Authorized/Issued 1,000 in 2003                         |  |                 |         |   |              |   |         |  
|Contributed capital                                                                                 |  |                 | 191,481  |   |              |   | 192,077  |  
|Accumulated deficit                                                                                 |  |                 | (233,356 | ) |              |   | (242,164 | )
|Accumulated other comprehensive income                                                              |  |                 | 284      |   |              |   | 336      |  
|                                                                                                    |  |                 |          |   |              |   |          |  
|                                                                                                    |  |                
|Total shareholders equity / (deficit)                                                              |  |                 | (41,591  | ) |              |   | (49,751  | )
|                                                                                                    |  |                 |          |   |              |   |          |  
|                                                                                                    |  |                
|Total liabilities and shareholders equity                                                          |  | $               | 417,237  |   |              | $ | 422,364  |  
|                                                                                                    |  |                 |          |   |              |   |          |  

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 LOSS

(UNAUDITED)

(Dollars in Thousands)



|                                                         |  |                     |          |   |                   |   |         |              |  |   |             |   |  |   |          |  
|-------------------------------------------------------- |  | ------------------- | -------- | - | ----------------- | - | ------- | ------------ |  | - | ----------- | - |  | - | -------- | -
|                                                         |  | Three Months Ending |          |   | Six Months Ending |  
|                                                         |  | June 28,2008        |          |   | July 4,2009       |   |         | June 28,2008 |  |   | July 4,2009 |  
|Net sales                                                |  | $                   | 165,818  |   |                   | $ | 129,611 |              |  | $ | 309,712     |   |  | $ | 249,345  |  
|                                                         |  |                     |          |  
|Cost of sales                                            |  |                     | (113,544 | ) |                   |   | (90,139 | )            |  |   | (210,992    | ) |  |   | (170,298 | )
|                                                         |  |                     |          |   |                   |   |         |              |  |   |             |   |  |   |          |  
|                                                         |  |                     |          |  
|Gross profit                                             |  |                     | 52,274   |   |                   |   | 39,472  |              |  |   | 98,720      |   |  |   | 79,047   |  
|                                                         |  |                     |          |  
|Selling, general and administrative expenses             |  |                     | (42,612  | ) |                   |   | (37,959 | )            |  |   | (84,661     | ) |  |   | (78,459  | )
|                                                         |  |                     |          |  
|Net gain (loss) on sale of property, plant and equipment |  |                     |         |   |                   |   | (128    | )            |  |   | 25          |   |  |   | (269     | )
|                                                         |  |                     |          |   |                   |   |         |              |  |   |             |   |  |   |          |  
|                                                         |  |                     |          |  
|Income (loss) from operations                            |  |                     | 9,662    |   |                   |   | 1,385   |              |  |   | 14,084      |   |  |   | 319      |  
|                                                         |  |                     |          |  
|Interest expense, net                                    |  |                     | (8,167   | ) |                   |   | (7,193  | )            |  |   | (17,090     | ) |  |   | (14,869  | )
|                                                         |  |                     |          |  
|Other income                                             |  |                     | 61       |   |                   |   | 33      |              |  |   | 79          |   |  |   | 45       |  
|                                                         |  |                     |          |   |                   |   |         |              |  |   |             |   |  |   |          |  
|                                                         |  |                     |          |  
|Income (loss) before income tax                          |  |                     | 1,556    |   |                   |   | (5,775  | )            |  |   | (2,927      | ) |  |   | (14,505  | )
|                                                         |  |                     |          |  
|Income tax benefit (expense)                             |  |                     | (279     | ) |                   |   | 2,389   |              |  |   | 1,423       |   |  |   | 5,697    |  
|                                                         |  |                     |          |   |                   |   |         |              |  |   |             |   |  |   |          |  
|                                                         |  |                     |          |  
|Net income (loss)                                        |  |                     | 1,277    |   |                   |   | (3,386  | )            |  |   | (1,504      | ) |  |   | (8,808   | )
|                                                         |  |                     |          |  
|Other comprehensive income (loss):                       |  |                     |          |   |                   |   |         |              |  |   |             |   |  |   |          |  
|                                                         |  |                     |          |  
|Foreign currency translation                             |  |                     | 10       |   |                   |   | 108     |              |  |   | (26         | ) |  |   | 52       |  
|                                                         |  |                     |          |   |                   |   |         |              |  |   |             |   |  |   |          |  
|                                                         |  |                     |          |  
|Comprehensive income (loss)                              |  | $                   | 1,287    |   |                   | $ | (3,278  | )            |  | $ | (1,530      | ) |  | $ | (8,756   | )
|                                                         |  |                     |          |   |                   |   |         |              |  |   |             |   |  |   |          |  

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)



|                                                                                            |  |                   |         |   |             |   |        |  
|------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ----------- | - | ------ | -
|                                                                                            |  | Six Months Ending |        
|                                                                                            |  | June 28,2008      |         |   | July 4,2009 |  
|                                                                                            |  |                  
|Cash flows from operating activities:                                                       |  |                   |         |   |             |   |        |  
|Net loss                                                                                    |  | $                 | (1,504  | ) |             | $ | (8,808 | )
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                   |         |   |             |   |        |  
|Depreciation and amortization                                                               |  |                   | 10,459  |   |             |   | 10,947 |  
|Amortization of deferred financing charges                                                  |  |                   | 1,484   |   |             |   | 1,484  |  
|Net (gain) loss on sale of property, plant and equipment                                    |  |                   | (25     | ) |             |   | 269    |  
|Deferred income taxes                                                                       |  |                   | (931    | ) |             |   | (5,442 | )
|Non-cash stock-based compensation                                                           |  |                   | 707     |   |             |   | 596    |  
|Other non-cash adjustment, net                                                              |  |                   | 875     |   |             |   | (1,228 | )
|Net change in operating assets and liabilities, net of acquisitions:                        |  |                   |         |   |             |   |        |  
|(Increase) decrease in trade accounts receivable                                            |  |                   | (9,981  | ) |             |   | 1,985  |  
|(Increase) decrease in inventory                                                            |  |                   | (24,115 | ) |             |   | 10,670 |  
|(Decrease) increase in accounts payable and accrued liabilities                             |  |                   | 12,811  |   |             |   | 19,356 |  
|(Decrease) increase in other assets/liabilities                                             |  |                   | 5,612   |   |             |   | 947    |  
|                                                                                            |  |                   |         |   |             |   |        |  
|Net cash provided by (used in) operating activities                                         |  |                   | (4,608  | ) |             |   | 30,776 |  
|                                                                                            |  |                  
|Cash flows from investing activities:                                                       |  |                   |         |   |             |   |        |  
|Purchase of property, plant and equipment                                                   |  |                   | (3,410  | ) |             |   | (2,511 | )
|Capitalized software costs                                                                  |  |                   | (333    | ) |             |   | (70    | )
|Proceeds from sale of property, plant and equipment                                         |  |                   | 48      |   |             |   | 374    |  
|                                                                                            |  |                   |         |   |             |   |        |  
|Net cash provided by (used in) investing activities                                         |  |                   | (3,695  | ) |             |   | (2,207 | )
|                                                                                            |  |                  
|Cash flows from financing activities:                                                       |  |                   |         |   |             |   |        |  
|Cash overdraft                                                                              |  |                   | 2,464   |   |             |   |       |  
|Borrowings under revolving line-of-credit                                                   |  |                   | 4,400   |   |             |   |       |  
|Principal repayments on long-term debt                                                      |  |                   | (6,860  | ) |             |   | (974   | )
|                                                                                            |  |                   |         |   |             |   |        |  
|Net cash provided by (used in) financing activities                                         |  |                   | 4       |   |             |   | (974   | )
|                                                                                            |  |                   |         |   |             |   |        |  
|Net effects of exchange rates on cash                                                       |  |                   | (8      | ) |             |   | 75     |  
|                                                                                            |  |                   |         |   |             |   |        |  
|                                                                                            |  |                  
|(Decrease) increase in cash and cash equivalents                                            |  |                   | (8,307  | ) |             |   | 27,670 |  
|Cash and cash equivalents, beginning of period                                              |  |                   | 9,893   |   |             |   | 27,267 |  
|                                                                                            |  |                   |         |   |             |   |        |  
|Cash and cash equivalents, end of period                                                    |  | $                 | 1,586   |   |             | $ | 54,937 |  
|                                                                                            |  |                   |         |   |             |   |        |  

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 3, 2009.



|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, operating in all regions of the United States and
parts 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 17,000 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 23
retail stores in Pennsylvania. The Companys corporate headquarters is in Exeter, Pennsylvania.



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

On
December 15, 2006, the SEC adopted new measures to grant 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 new measures, the Company is 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 requires the Company to provide an auditors attestation report on internal control over financial reporting beginning with the Companys fiscal year ending January 3, 2009. On
June 20, 2008, the SEC approved an additional one year extension for non-accelerated filers with respect to the requirement that companies include in their annual report the auditors attestation report on internal control over financial
reporting. Under the amendment, the Company would be required to provide the auditors attestation report on internal control over financial reporting beginning with our fiscal year ending January 2, 2010.

In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations (SFAS 141R). SFAS 141R provides revised
guidance on how acquirers recognize and measure the consideration transferred, identifiable assets acquired, liabilities assumed, noncontrolling interests, and goodwill acquired in a business combination. SFAS 141R also expands required
disclosures surrounding the nature and financial effects of business combinations. SFAS 141R is effective, on a prospective basis, for fiscal years beginning after December 15, 2008. Adoption of SFAS 141R did not have a material
impact upon adoption, however, the Company will be required to expense transaction costs related to any acquisitions after January 3, 2009; non controlling (minority) interests are valued at fair value at the acquisition date; restructuring
costs



4



---

##### Table of Contents

associated with a business combination are generally expensed subsequent to the acquisition date; and changes in deferred tax asset valuation allowances and
income tax uncertainties after the acquisition date generally will affect income tax expense.

In September 2006, the FASB issued SFAS
No. 157, Fair Value Measurements (SFAS 157) which introduced a new framework for determining fair value measurements. SFAS 157 has been effective since December 30, 2007 for financial assets and liabilities and for
nonfinancial assets and liabilities measured at fair value on a recurring basis. Effective January 4, 2009, the Company adopted SFAS 157 for non financial assets and liabilities measured at fair value on a non-recurring basis. On
January 4, 2009, the date of adoption for the Company, no such measurements were required and, therefore, there was no impact associated with the adoption.

On April 25, 2008, the FASB issued FASB Staff Position (FSP) No. FAS 142-3, Determination of the Useful Life of Intangible Assets. The FSP amends the factors that should be considered in
developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under FASB Statement No. 142, Goodwill and Other Intangible Assets (SFAS 142). The FSP is intended to improve
the consistency between the useful life of an intangible asset determined under SFAS 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS 141R and other US GAAP. The FSP is effective for fiscal years
beginning after December 15, 2008 and for the interim periods within those fiscal years. Adoption of FSP 142-3 did not have a material impact on the consolidated financial statements.

In April 2009 the FASB issued FSP No. FAS 107-1 and APB 28-1 Interim Disclosures about Fair Value of Financial Instruments. The FSP amends FAS
107 Disclosures about Fair Value of Financial Instruments, (SFAS 107) to require disclosures about the fair value of financial instruments not measured on the balance sheet at fair value in interim financial statements as
well as annual financial statements. The FSP is effective for periods ending after June 15, 2009 and applies to all financial instruments within the scope of SFAS 107 and requires all entities to disclose the method(s) and significant
assumptions used to estimate the fair value of financial instruments. The FSP requires comparative disclosures only for periods ending after initial adoption. Adoption of the FSP resulted in the inclusion of the additional required disclosure in the
Companys interim financial statements for periods ending after June 15, 2009.

In May 2009, the FASB issued SFAS No. 165,
Subsequent Events (SFAS 165). SFAS 165 establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. SFAS 165 is
effective for interim or annual periods ending after June 15, 2009. Adoption of SFAS 165 resulted in the inclusion of the additional required disclosure in the Companys financial statements for periods ending after June 15, 2009.

In June 2009, the FASB issued SFAS No. 168, The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted
Accounting Principles, (SFAS 168) completing its accounting standards codification (the Codification) as the single source of authoritative U.S. accounting and reporting standards applicable for all non-governmental
entities, with the exception of the SEC and its staff, superseding existing FASB, American Institute of Certified Public Accountants (AICPA), Emerging Issues Task Force (EITF), and related accounting literature. SFAS 168,
which changes the referencing of financial standards, is effective for interim or annual financial periods ending after September 15, 2009. The Company will adopt the use of the Codification for the quarter ending October 3, 2009,
therefore in our future financial statements, all references made to U.S. GAAP will use the new Codification referencing system prescribed by the FASB. As SFAS 168 is not intended to change or alter existing U.S. GAAP, it will not have any impact on
our consolidated financial statements.



5



---

##### Table of Contents

|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.

The Company operates on a 52/53-week year basis with the year ending on the Saturday nearest December 31. There are 13 and 26 weeks, respectively included in the three and six month periods ended July 4, 2009 and June 28,
2008.

Share-Based Compensation

Options to purchase 485,668 shares of Class L common stock and 4,371,008 of Class A common stock were granted on March 27, 2008. Through July 4, 2009, there have been no additional options granted. During the three and six
month periods ended July 4, 2009 the Company recorded an expense, for all share-based compensation, of $0.3 million and $0.6 million, respectively. For the same periods ended June 28, 2008, the Company recorded an expense of $0.4 million
and $0.7 million, respectively.

For purposes of determining the fair value of the stock option awards granted by the Company on
March 27, 2008, the Company used the Black-Scholes option pricing model, with the following fair value assumptions:



|                        |  |                               |  
|----------------------- |  | ----------------------------- | -
|                        |  | Six Months EndedJune 28, 2008 |  
|                        | 
|Dividend yield          |  | 0                             | %
|Volatility              |  | 24.50                         | %
|Risk free interest rate |  | 2.93                          | %
|Expected life (years)   |  | 6.50                          |  

Stock option awards as of July 4, 2009, and changes during the period were as follows:



|                                 |  |                 |   |  |                               |       |                                              |          
|-------------------------------- |  | --------------- | - |  | ----------------------------- | ----- | -------------------------------------------- | ---------
|                                 |  | Class L Options
|                                 |  | Numberof Shares |   |  | WeightedAverageExercise Price |       | Weighted AverageRemainingContractual Life(1)
|Outstanding, January 3, 2009 (2) |  | 1,693,828       |   |  |                               |       |                                              |          
|Granted                          |  |                |   |  |                               |       |                                              |          
|Exercised                        |  |                |   |  |                               |       |                                              |          
|Forfeited                        |  |                |   |  |                               |       |                                              |          
|Outstanding, April 4, 2009 (2)   |  | 1,693,828       |   |  | $                             | 23.86 |                                              | 3.0 years
|Exercisable, April 4, 2009 (2)   |  | 1,083,285       |   |  | $                             | 25.80 |                                              | 2.6 years
|                                 |  |                 |  
|Outstanding, April 4, 2009 (2)   |  | 1,693,828       |   |  |                               |       |                                              |          
|Granted                          |  |                |   |  |                               |       |                                              |          
|Exercised                        |  |                |   |  |                               |       |                                              |          
|Forfeited                        |  | (5,000          | ) |  |                               |       |                                              |          
|Outstanding, July 4, 2009 (2)    |  | 1,688,828       |   |  | $                             | 23.88 |                                              | 2.7 years
|Exercisable, July 4, 2009 (2)    |  | 1,096,419       |   |  | $                             | 25.53 |                                              | 2.4 years



6



---

##### Table of Contents

|                                 |  |                 |   |  |                               |      |                                              |          
|-------------------------------- |  | --------------- | - |  | ----------------------------- | ---- | -------------------------------------------- | ---------
|                                 |  | Class A Options
|                                 |  | Numberof Shares |   |  | WeightedAverageExercise Price |      | Weighted AverageRemainingContractual Life(1)
|Outstanding, January 3, 2009 (2) |  | 15,244,445      |   |  |                               |      |                                              |          
|Granted                          |  |                |   |  |                               |      |                                              |          
|Exercised                        |  |                |   |  |                               |      |                                              |          
|Forfeited                        |  |                |   |  |                               |      |                                              |          
|                                 |  |                 |  
|Outstanding, April 4, 2009 (2)   |  | 15,244,445      |   |  | $                             | 0.43 |                                              | 3.0 years
|Exercisable, April 4, 2009 (2)   |  | 9,749,559       |   |  | $                             | 0.45 |                                              | 2.6 years
|Outstanding, April 4, 2009 (2)   |  | 15,244,445      |   |  |                               |      |                                              |          
|Granted                          |  |                |   |  |                               |      |                                              |          
|Exercised                        |  |                |   |  |                               |      |                                              |          
|Forfeited                        |  | (45,000         | ) |  |                               |      |                                              |          
|Outstanding, July 4, 2009 (2)    |  | 15,199,445      |   |  | $                             | 0.43 |                                              | 2.7 years
|Exercisable, July 4, 2009 (2)    |  | 9,867,761       |   |  | $                             | 0.44 |                                              | 2.4 years
|                                

| | (1) | Weighted Average Remaining Contractual Life based on options that are accounted for under SFAS No. 123 (revised 2004), Share Based Payments (SFAS 123 (R)).
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | As of July 4, 2009 there was no aggregate intrinsic value of the options.
| | --- | -------------------------------------------------------------------------

On March 27, 2008, the Company entered into a Restricted Stock Agreement (the Restricted Stock Agreement) with the Companys Chief Executive Officer and President, Edward H. Orzetti, pursuant to
which the Company granted Mr. Orzetti 60,000 shares of the Companys Class L Common Stock and 540,000 shares of the Companys Class A Common Stock, (collectively, the Restricted Stock), subject to certain vesting
provisions and restrictions on transfer. Under the Restricted Stock Agreement, fifty percent (50%) of the Restricted Stock vested on October 31, 2008 and the remaining fifty percent (50%) vests on June 30, 2010, if
Mr. Orzetti is continuously employed by the Company or one of its subsidiaries through such dates, subject to earlier vesting upon certain events, including a Sale of the Company (as defined in the Restricted Stock Agreement). If
Mr. Orzettis employment with the Company is terminated, he will forfeit any unvested shares of Restricted Stock. Mr. Orzetti has full voting rights with respect to the shares of Restricted Stock, but until the shares vest he may not
transfer any of the shares and the Company will retain physical custody of the certificates for the shares. In addition, prior to vesting, any dividends to which the shares of restricted stock are entitled will be accumulated and held by the Company
subject to the same restrictions as the underlying shares. The fair value of the Restricted Stock, computed in accordance with SFAS 123(R), was approximately $1.0 million.

Taxes

For the three and six months
ended July 4, 2009, the income tax benefit includes benefits from the recognition of current net operating losses to be carried forward to future periods for both federal and state income taxes determined based on the current statutory rates,
which are partially offset by increases in the valuation allowance for operating loss carry forwards for state tax purposes. Additionally, the income tax benefit for both periods ended July 4, 2009 included a benefit resulting from the
reduction in the liability for unrecognized tax benefits described below.

The Company adopted the provisions of FASB Interpretation
No. 48 Accounting for Uncertainty in Income Taxes (FIN 48) at the beginning of its 2007 fiscal year. At July 4, 2009, the amount of the liability for unrecognized tax benefits was approximately $1.2 million, a
decrease of $0.3 million when compared to January 3, 2009. This decrease is the result of a lapse of certain statute of limitations for prior periods. Of the



7



---

##### Table of Contents

$1.2 million in liability related to the unrecognized tax benefits, $0.9 million 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).

A number of years may elapse before an uncertain tax position, for which we have unrecognized tax benefits, is audited and finally resolved. While it is
often difficult to predict the final outcome or the timing of resolution of any particular uncertain tax position, we believe that our unrecognized tax benefits reflect the most likely outcome. We adjust these unrecognized tax benefits, as well as
the related interest, 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 our income tax expense in the period of
resolution.

Based upon the expiration of the state statutes of limitations, we do not expect that the total amounts of unrecognized tax
benefits will 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 closed through the short period ended October 30, 2003. The Internal Revenue Service is currently conducting an examination of the open years 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. Canadian federal and provincial income tax
returns are closed through the year ended December 31, 1998. The Company has not been notified of the commencement of any examination of the open years by the Canada Revenue Agency.

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 $392.5 million and $393.5
million at July 4, 2009 and January 3, 2009, respectively. The fair value at each of the periods ended July 4, 2009 and January 3, 2009 was $153.9 million.

Subsequent Event Review

The Company
has evaluated the impact of subsequent events through August 14, 2009, the date on which the financial statements were available to be issued, and has determined that all subsequent events have been appropriately reflected in the accompanying
financial statements.



|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 eight 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



8



---

##### Table of Contents

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) 22 non-inventory stocking
cross-docks located throughout the East Coast, Southeast, Midwest, West Coast and parts of Canada; and (iii) our fleet of 321 trucks, that provide multi-day per week delivery and returns along over 276 routes which cover 48 states and parts 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 23 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.



9



---

##### Table of Contents

Financial information for the two reportable segments is as follows:



|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|---------------------------- |  | ------------------- | ------- | - | ----------------- | - | ------- | ------------ |  | - | ----------- | - |  | - | ------- | -
|(in thousands)               |  | Three Months Ending |         |   | Six Months Ending |  
|                             |  | June 28,2008        |         |   | July 4,2009       |   |         | June 28,2008 |  |   | July 4,2009 |  
|Net Sales                    |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Distribution                 |  | $                   | 164,630 |   |                   | $ | 128,133 |              |  | $ | 307,064     |   |  | $ | 246,347 |  
|Retail                       |  |                     | 6,612   |   |                   |   | 6,182   |              |  |   | 12,106      |   |  |   | 11,818  |  
|Elimination                  |  |                     | (5,424  | ) |                   |   | (4,704  | )            |  |   | (9,458      | ) |  |   | (8,820  | )
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Total                        |  | $                   | 165,818 |   |                   | $ | 129,611 |              |  | $ | 309,712     |   |  | $ | 249,345 |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|                             |  |                     |         |  
|Interest expense             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Distribution                 |  | $                   | 8,167   |   |                   | $ | 7,193   |              |  | $ | 17,090      |   |  | $ | 14,869  |  
|Retail                       |  |                     |        |   |                   |   |        |              |  |   |            |   |  |   |        |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Total                        |  | $                   | 8,167   |   |                   | $ | 7,193   |              |  | $ | 17,090      |   |  | $ | 14,869  |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|                             |  |                     |         |  
|Depreciation & amortization  |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Distribution                 |  | $                   | 5,147   |   |                   | $ | 5,447   |              |  | $ | 10,357      |   |  | $ | 10,843  |  
|Retail                       |  |                     | 51      |   |                   |   | 52      |              |  |   | 102         |   |  |   | 104     |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Total                        |  | $                   | 5,198   |   |                   | $ | 5,499   |              |  | $ | 10,459      |   |  | $ | 10,947  |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|                             |  |                     |         |  
|Income tax benefit (expense) |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Distribution                 |  | $                   | (473    | ) |                   | $ | 2,223   |              |  | $ | 778         |   |  | $ | 5,264   |  
|Retail                       |  |                     | 194     |   |                   |   | 166     |              |  |   | 645         |   |  |   | 433     |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Total                        |  | $                   | (279    | ) |                   | $ | 2,389   |              |  | $ | 1,423       |   |  | $ | 5,697   |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|                             |  |                     |         |  
|Net income (loss)            |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Distribution                 |  | $                   | 1,428   |   |                   | $ | (3,182  | )            |  | $ | (741        | ) |  | $ | (8,203  | )
|Retail                       |  |                     | (151    | ) |                   |   | (204    | )            |  |   | (763        | ) |  |   | (605    | )
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Total                        |  | $                   | 1,277   |   |                   | $ | (3,386  | )            |  | $ | (1,504      | ) |  | $ | (8,808  | )
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|                             |  |                    
|(in thousands)               |  | Three Months Ending |         |   | Six Months Ending |  
|                             |  | June 28,2008        |         |   | July 4,2009       |   |         | June 28,2008 |  |   | July 4,2009 |  
|Capital Expenditures         |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Distribution                 |  | $                   | 892     |   |                   | $ | 1,512   |              |  | $ | 3,737       |   |  | $ | 2,572   |  
|Retail                       |  |                     |        |   |                   |   |        |              |  |   | 6           |   |  |   | 9       |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  
|Total                        |  | $                   | 892     |   |                   | $ | 1,512   |              |  | $ | 3,743       |   |  | $ | 2,581   |  
|                             |  |                     |         |   |                   |   |         |              |  |   |             |   |  |   |         |  

Net sales in the U.S. increased as a percent of total sales in the three and six month periods
ended July 4, 2009 to approximately 84.6% and 86.9% from 83.6% and 85.6% for the three and six month periods ended June 28, 2008, respectively. At July 4, 2009 and January 3, 2009, approximately 99.6% and 99.4% of long-lived
assets were in the U.S.

No customer accounted for more than 3.0% of sales for the six month periods ended July 4, 2009 and
June 28, 2008.



10



---

##### Table of Contents

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

Intangible assets are
comprised of:



|                                  |  |                     |         |      |    |                         |   |         |                           |  |   |        
|--------------------------------- |  | ------------------- | ------- | ---- | -- | ----------------------- | - | ------- | ------------------------- |  | - | -------
|(in thousands)                    |  |                     |         |      |    |                         |   |         |                          
|                                  |  |                     |         |     
|                                  |  | Gross CarryingValue |         | Life |    | AccumulatedAmortization |   |         | Balance atJanuary 3, 2009
|Retail trade nameA&A             |  | $                   | 3,000   |      | 30 |                         | $ | (517    | )                         |  | $ | 2,483  
|eServices trade nameDriverFX.com |  |                     | 1,000   |      | 15 |                         |   | (344    | )                         |  |   | 656    
|Wholesale trade nameKeystone     |  |                     | 50,000  |      | 30 |                         |   | (8,611  | )                         |  |   | 41,389 
|Vendor agreements                 |  |                     | 60,249  |      | 17 |                         |   | (18,288 | )                         |  |   | 41,961 
|Customer relationshipsReliable   |  |                     | 17,000  |      | 20 |                         |   | (3,777  | )                         |  |   | 13,223 
|Customer relationshipsKeystone   |  |                     | 100,752 |      | 17 |                         |   | (28,872 | )                         |  |   | 71,880 
|                                  |  |                     |         |      |    |                         |   |         |                           |  |   |        
|                                  |  |                     |         |     
|Total intangibles, net            |  | $                   | 232,001 |      |    |                         | $ | (60,409 | )                         |  | $ | 171,592
|                                  |  |                     |         |      |    |                         |   |         |                           |  |   |        
|                                  |  |                     |         |     
|                                  |  | Gross CarryingValue |         | Life |    | AccumulatedAmortization |   |         | Balance atJuly 4, 2009   
|Retail trade nameA&A             |  | $                   | 3,000   |      | 30 |                         | $ | (567    | )                         |  | $ | 2,433  
|eServices trade nameDriverFX.com |  |                     | 1,000   |      | 15 |                         |   | (378    | )                         |  |   | 622    
|Wholesale trade nameKeystone     |  |                     | 50,000  |      | 30 |                         |   | (9,444  | )                         |  |   | 40,556 
|Vendor agreements                 |  |                     | 60,249  |      | 17 |                         |   | (20,000 | )                         |  |   | 40,249 
|Customer relationshipsReliable   |  |                     | 17,000  |      | 20 |                         |   | (4,431  | )                         |  |   | 12,569 
|Customer relationshipsKeystone   |  |                     | 100,752 |      | 17 |                         |   | (31,667 | )                         |  |   | 69,085 
|                                  |  |                     |         |      |    |                         |   |         |                           |  |   |        
|                                  |  |                     |         |     
|Total intangibles, net            |  | $                   | 232,001 |      |    |                         | $ | (66,487 | )                         |  | $ | 165,514
|                                  |  |                     |         |      |    |                         |   |         |                           |  |   |        

Amortization expense related to intangible assets for each of the three month periods ended
July 4, 2009 and June 28, 2008 was $3.0 million.

The valuation of intangible assets with a definite life requires significant
judgment based on short-term and long-term projections of operations. Assumptions supporting the estimated future cash flows include profit margins, long-term forecasts of the amounts and timing of overall market growth and the Companys
percentage of that market, discount rates and terminal growth rates. Adverse changes in expected operating results and/or unfavorable changes in other economic factors used to estimate fair values could result in a non-cash impairment charge in the
future under SFAS No. 144. Under SFAS No. 144, the Companys long-lived assets and liabilities are grouped at the lowest level for which there is identifiable cash flow. The Company determined that, based on the organizational
structure and the information that is provided to and reviewed by management, its long-lived asset groups consist of trade names for the Distribution and Retail segments, and vendor agreements and customer relationships for the Distribution segment.
Long-lived assets, including intangible assets with a definite life, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. In the event that facts and circumstances indicate
that the carrying value of long-lived assets may be impaired, the Company performs a recoverability evaluation. If the evaluation indicates that the carrying value of the long-lived asset is not recoverable from its undiscounted cash flows, then an
impairment charge is determined by comparing the



11



---

##### Table of Contents

carrying value of the asset to its fair value, based on discounted cash flows. In some circumstances, the carrying value may be appropriate; however, the
event that triggered the review of the asset may indicate a revision to the service life of the asset. In such cases, the Company will accelerate depreciation to match the revised useful life of the asset.



|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) our 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 six month periods
ended July 4, 2009 and June 28, 2008 include a management fee expense related to this agreement of $0.8 million and $1.5 million, respectively. Included in accounts payable at July 4, 2009 and June 28, 2008 was $1.5 million
payable to Bain Capital.

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 six month periods ended July 4, 2009 and June 28, 2008 include a management fee expense of less than $0.1 million to Advent, respectively. Included in accounts payable at July 4, 2009 and
June 28, 2008 was less than $0.1 million payable to Advent.



|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, if any, 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



12



---

##### Table of Contents

(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 Agreement effected a refinancing and replacement of
the Companys prior senior secured credit agreement dated October 30, 2003, in order to provide the Company with greater flexibility and liquidity to meet its growth and operational goals. Bain Capital was entitled to receive a 1%
transaction fee in exchange for its assistance with the refinancing of the debt but subsequently waived its rights to receive such fee.

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). Borrowings under the Credit
Agreement generally bear interest at a margin over, at our option, the base rate or the reserve-adjusted London Inter-Bank Offer Rate (LIBOR). As of July 4, 2009, the applicable margin was 150 basis points over LIBOR or 50 basis
points over the base rate for revolving credit loans and 350 basis points over LIBOR or 250 basis points over the base rate for the Term Loan. The Revolver will mature on January 12, 2012. The Companys obligations under the Revolver are
secured by a first priority security interest in all of the Companys receivables and inventory and a second priority security interest in the stock of its subsidiaries and all other assets of the Company and guarantors under the Revolver. As
of July 4, 2009, our Revolver had an outstanding balance of $28.3 million. The Term Loan is secured by a first priority security interest in all of the Companys machinery and equipment, real estate, intangibles and stock of its
subsidiaries and the guarantors under the Term Loan, and a second priority security interest in its receivables and inventory.

Our 9.75%
Senior Subordinated Notes due 2013 (the Notes) are fully and unconditionally guaranteed by all 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.

As of July 4, 2009, under our
Credit Agreement and our Notes due 2013, we had total indebtedness of $392.5 million and $36.7 million of borrowing availability as defined by our Revolver, subject to customary conditions.



|9. | Exit or Disposal Activities
|-- | ---------------------------

On January 9,
2009, the Company implemented cost-reduction initiatives in both the Distribution and Retail segments to enhance the Companys strategic progress and to respond to the recent, economic downturn. As a result, the Company incurred costs comprised
of severance and other employee-related costs and charges for facility-related exit activities, including termination of leases and other contractual commitments. The employee-related costs totaled $0.9 million, which was comprised of severance and
health insurance payments. The lease termination costs of $0.3 million were determined based on the fair value of the continuing liability incurred for the cessation of operations at the closed facilities. The Company established the reserves for
the Exit or Disposal Activities on January 9, 2009 in accordance with SFAS 146. As SFAS 146 is subject to the requirements of SFAS 157, the reserve was also determined in accordance with SFAS 157.



13



---

##### Table of Contents

The Reserve for Exit or Disposal Activities as of July 4, 2009, and changes during the period were
as follows:



|                                   |  |   |       |  
|---------------------------------- |  | - | ----- | -
|(in thousands)                     |  |   |       |  
|                                   | 
|Beginning balance, January 3, 2009 |  | $ |      |  
|Reserve established                |  |   | 1,156 |  
|Payments Made                      |  |   | (902  | )
|                                   |  |   |       |  
|Ending balance, April 4, 2009      |  | $ | 254   |  
|                                   |  |   |       |  
|                                   | 
|Beginning balance, April 4, 2009   |  | $ | 254   |  
|Reserve established                |  |   |      |  
|Payments Made                      |  |   | (228  | )
|                                   |  |   |       |  
|Ending balance, July 4, 2009       |  | $ | 26    |  
|                                   |  |   |       |  

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



14



---

##### Table of Contents

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 3, 2009.

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

We are a wholesale distributor and retailer of automotive aftermarket accessories and equipment, operating throughout the U.S. and in parts 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
17,000 customers. Our wholesale operations include an electronic service strategy providing customers the ability to view inventory and place orders via our proprietary electronic catalog. The Company also operates 23 retail stores in Pennsylvania.
Our 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 eight regions or operating segments that are economically similar, share a common class of customers and distribute the same products. One of the defining characteristics of this business segment is our hub-and-spoke
delivery 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) 22 non-inventory stocking cross-docks located throughout the East
Coast, Southeast, Midwest, West Coast and parts of Canada; and (iii) our fleet of 321 trucks, that provide multi-day per week delivery and returns along over 276 routes which cover 48 states and parts 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,
and are eliminated to arrive at net sales to third parties.

Retail

The Retail segment of our business operates 23 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.



15



---

##### Table of Contents

Operations Overview

For the three and six month period ended July 4, 2009, our net sales decreased 21.8% and 19.5%, versus the three and six month periods ended June 28, 2008. Our Distribution segment generated $123.4 million,
or 95.2%, and $237.5 million, or 95.3%, of our net sales in the three and six month period ended July 4, 2009, compared to $159.2 million, or 96.0%, and $297.6 million, or 96.1%, of our net sales in the three and six month period ended
June 28, 2008. Our Retail segment generated $6.2 million, or 4.8%, and $11.8 million, or 4.7%, of our net sales in the three and six month periods ended July 4, 2009, compared to $6.6 million or 4.0%, and $12.1 million, or 3.9%, of our net
sales in the three and six month periods ended June 28, 2008.

Our net loss increased by $4.7 million and $7.3 million, respectively,
for the three and six month period ended July 4, 2009, to a net loss of $3.4 million and $8.8 million, respectively, compared to net income of $1.3 million and a net loss of $1.5 million, respectively, for the three and six month period ended
June 28, 2008. The three and six month periods ended July 4, 2009 were negatively impacted by lower sales and gross margin which were partially offset by lower selling, general and administrative expense, lower interest expense, and higher
income tax benefit.

Items Affecting Comparability

Comparability between 2009 and 2008 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 26 weeks, respectively, included in the three and six month periods ended July 4, 2009 and June 28, 2008.

Results of Operations

Three Months Ended July 4, 2009 Compared to the Three Months Ended June 28, 2008

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 July 4, 2009 to the three months ended June 28, 2008:



16



---

##### Table of Contents

|                                                         |  |                    |              |   |             |               |         |                           |  |   |         |   |  |        |   
|-------------------------------------------------------- |  | ------------------ | ------------ | - | ----------- | ------------- | ------- | ------------------------- |  | - | ------- | - |  | ------ | --
|                                                         |  | Three Months Ended |             
|(in thousands)                                           |  | June 28,2008       |              |   | July 4,2009 |               |         | Favorable / (Unfavorable) | 
|                                                         |  |                    | DollarChange |   |             | PercentChange |        
|Net sales                                                |  | $                  | 165,818      |   |             | $             | 129,611 |                           |  | $ | (36,207 | ) |  | (21.8  | )%
|Cost of sales                                            |  |                    | (113,544     | ) |             |               | (90,139 | )                         |  |   | 23,405  |   |  | 20.6   |   
|                                                         |  |                    |              |   |             |               |         |                           |  |   |         |   |  |        |   
|Gross profit                                             |  |                    | 52,274       |   |             |               | 39,472  |                           |  |   | (12,802 | ) |  | (24.5  | ) 
|Selling, general and administrative expenses             |  |                    | (42,612      | ) |             |               | (37,959 | )                         |  |   | 4,653   |   |  | 10.9   |   
|Net gain (loss) on sale of property, plant and equipment |  |                    |             |   |             |               | (128    | )                         |  |   | (128    | ) |  | *      |   
|                                                         |  |                    |              |   |             |               |         |                           |  |   |         |   |  |        |   
|Income (loss) from operations                            |  |                    | 9,662        |   |             |               | 1,385   |                           |  |   | (8,277  | ) |  | (85.7  | ) 
|Interest expense, net                                    |  |                    | (8,167       | ) |             |               | (7,193  | )                         |  |   | 974     |   |  | 11.9   |   
|Other income                                             |  |                    | 61           |   |             |               | 33      |                           |  |   | (28     | ) |  | *      |   
|                                                         |  |                    |              |   |             |               |         |                           |  |   |         |   |  |        |   
|Income (loss) before income tax                          |  |                    | 1,556        |   |             |               | (5,775  | )                         |  |   | (7,331  | ) |  | (471.1 | ) 
|Income tax benefit (expense)                             |  |                    | (279         | ) |             |               | 2,389   |                           |  |   | 2,668   |   |  | *      |   
|                                                         |  |                    |              |   |             |               |         |                           |  |   |         |   |  |        |   
|Net income (loss)                                        |  |                    | 1,277        |   |             |               | (3,386  | )                         |  |   | (4,663  | ) |  | (365.2 | ) 
|Other comprehensive income (loss):                       |  |                    |             |   |             |               |         |                           |  |   |         |   |  |        |   
|Foreign currency translation                             |  |                    | 10           |   |             |               | 108     |                           |  |   | 98      |   |  | *      |   
|                                                         |  |                    |              |   |             |               |         |                           |  |   |         |   |  |        |   
|Comprehensive income (loss)                              |  | $                  | 1,287        |   |             | $             | (3,278  | )                         |  | $ | (4,565  | ) |  | (354.7 | )%
|                                                         |  |                    |              |   |             |               |         |                           |  |   |         |   |  |        |   



|* | 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:



|                                                         |  |                    |   |  |             |   
|-------------------------------------------------------- |  | ------------------ | - |  | ----------- | --
|                                                         |  | Three Months Ended |  
|                                                         |  | June 28,2008       |   |  | July 4,2009 |   
|Statement of operations data:                            |  |                    |   |  |             |   
|Net sales                                                |  | 100.0              | % |  | 100.0       | % 
|Cost of sales                                            |  | 68.5               |   |  | 69.5        |   
|                                                         |  |                    |   |  |             |   
|Gross profit                                             |  | 31.5               |   |  | 30.5        |   
|Selling, general and administrative expenses             |  | 25.7               |   |  | 29.3        |   
|Net gain (loss) on sale of property, plant and equipment |  |                   |   |  | (0.1        | ) 
|                                                         |  |                    |   |  |             |   
|Income (loss) from operations                            |  | 5.8                |   |  | 1.1         |   
|Interest expense, net                                    |  | 4.9                |   |  | 5.5         |   
|Other income                                             |  |                   |   |  |            |   
|                                                         |  |                    |   |  |             |   
|Income (loss) before income tax                          |  | 0.9                |   |  | (4.4        | ) 
|Income tax benefit (expense)                             |  | (0.2               | ) |  | 1.8         |   
|                                                         |  |                    |   |  |             |   
|Net income (loss)                                        |  | 0.7                | % |  | (2.6        | )%
|                                                         |  |                    |   |  |             |   

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 reserve for future returns.

Net sales for the
quarter ended July 4, 2009 were $129.6 million, a decrease of $36.2 million, or 21.8%, compared to $165.8 million for the same period in the prior year. The decrease in sales is a continuation of the decline experienced beginning during the
second half of 2008 and was driven by a combination of factors, including a decrease in consumer spending on discretionary items, general economic recession, a year over year decline in truck and SUV sales, which directly impacts our business, and
the decline in available credit in the marketplace, influenced by unprecedented turmoil and volatility in the financial markets, which has impacted



17



---

##### Table of Contents

vehicle manufacturers, suppliers and customers. Should any of these factors continue or worsen, it could have a further negative impact on our sales. Our
Dropship fulfillment operations (shipping via third party delivery primarily to residential locations) achieved double digit increases in net sales versus the same period in the prior year. Our National Accounts (customers that participate in retail
markets on a national or multi-region basis) saw a single digit decrease in net sales and our Northeast, Midwest, West Coast, Canada, Southeast and International geographies saw double digit declines versus the same period in the prior year.

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 and vendor promotional support. Gross profit decreased by $12.8 million, or 24.5%, from $52.3 million for the three month period ended June 28, 2008 to $39.5 million for the three month period ended July 4, 2009.
The decrease in gross profit resulted from lower sales and selling margins. Gross margin was 30.5% for the three month period ended July 4, 2009 versus 31.5% for the three month period ended June 28, 2008.

Selling, General and Administrative Expenses. Included in selling, general and administrative expense are all non-product related operating
expenses warehouse, marketing, delivery, selling and general and administrative expenses including depreciation and amortization, occupancy, and information technology, less certain benefits received from promotional activities. Selling, general and
administrative expenses were $38.0 million, or 29.3%, and $42.6 million, or 25.7%, of sales for the three month period ended July 4, 2009 and June 28, 2008, respectively. The lower quarter-over-quarter expenses resulted primarily from a
$3.0 million decrease in employee-related expense resulting primarily from the cost reduction programs in the delivery, warehouse and selling areas, and by a $1.9 million decrease in delivery fuel costs. These decreases were partially offset by
increases in general and administrative expense due to increased bad debt expense and professional fees for the three month period ended July 4, 2009, as compared to the three month period ended June 28, 2008.

Interest Expense, Net. Interest expense decreased by $1.0 million, or 11.9%, to $7.2 million for the three months ended July 4, 2009 compared
to $8.2 million for the same period in the prior year. The decrease is primarily related to a decrease in variable interest rates.

Income Tax Benefit / (Expense). The income tax benefit increased by $2.7 million, to a benefit of $2.4 million for the three months ended July 4, 2009 from an expense of $0.3 million for the three months ended June 28,
2008. Our effective tax benefit rate was 41.4% for the three months ended July 4, 2009 compared to an effective tax expense rate of 17.9% for the three months ended June 28, 2008. This increase in effective tax benefit rate is due to the
recognition of current net operating losses to be carried forward to future periods for both federal and state income taxes determined on the current statutory rates, which are partially offset by increases in the valuation allowance for operating
loss carry forwards for state tax purposes. Additionally, the current period effective tax benefit rate increased as a result of the 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 increased by $4.7 million to a loss of $3.4 million for the three months
ended July 4, 2009, compared to a net income of $1.3 million for the same period in the prior year. The increase in the net loss is primarily attributed to a $12.8 million decrease in gross profit, partially offset by a $4.7 million decrease in
selling, general and administrative expense, a $1.0 million decrease in interest expense and a $2.7 million increase in income tax benefit.

Results by Reportable Segment. Consolidated net sales for the Distribution segment decreased $35.8 million, or 22.5%, for the three months ended July 4, 2009 compared to the same period in the prior year. The decrease in sales
is a continuation of the decline experienced beginning during the second half of 2008 and was driven by a combination of factors, including a decrease in consumer spending on discretionary items, general economic recession, a year over year decline
in truck and SUV sales, which directly impacts our business, and the decline in available credit in the marketplace, influenced by unprecedented turmoil and volatility in the financial



18



---

##### Table of Contents

markets, which has impacted vehicle manufacturers, suppliers and customers. Net loss for the Distribution segment increased by $4.6 million for the three
months ended July 4, 2009 compared to the three months ended June 28, 2008. The increase is due primarily to a decrease in gross profit, partially offset by a decrease in selling, general and administrative expense, interest expense and an
increase in the income tax benefit.

The Retail segments sales decreased by $0.4 million, or 6.5%, for the three months ended
July 4, 2009 compared to the same period in the prior year. The Retail segments net loss for the three month period ended July 4, 2009 increased less than $0.1 million compared to the same period in the prior year.

Six Months Ended July 4, 2009 Compared to the Six Months Ended June 28, 2008

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 six months ended July 4, 2009 to the six months ended June 28, 2008:



|                                                         |  |                  |              |   |             |               |          |                           |  |   |         |   |  |        |   
|-------------------------------------------------------- |  | ---------------- | ------------ | - | ----------- | ------------- | -------- | ------------------------- |  | - | ------- | - |  | ------ | --
|                                                         |  | Six Months Ended |             
|(in thousands)                                           |  | June 28,2008     |              |   | July 4,2009 |               |          | Favorable / (Unfavorable) | 
|                                                         |  |                  | DollarChange |   |             | PercentChange |         
|Net sales                                                |  | $                | 309,712      |   |             | $             | 249,345  |                           |  | $ | (60,367 | ) |  | (19.5  | )%
|Cost of sales                                            |  |                  | (210,992     | ) |             |               | (170,298 | )                         |  |   | 40,694  |   |  | 19.3   |   
|Gross profit                                             |  |                  | 98,720       |   |             |               | 79,047   |                           |  |   | (19,673 | ) |  | (19.9  | ) 
|Selling, general and administrative expenses             |  |                  | (84,661      | ) |             |               | (78,459  | )                         |  |   | 6,202   |   |  | 7.3    |   
|Net gain (loss) on sale of property, plant and equipment |  |                  | 25           |   |             |               | (269     | )                         |  |   | (294    | ) |  | *      |   
|                                                         |  |                  |              |   |             |               |          |                           |  |   |         |   |  |        |   
|Income (loss) from operations                            |  |                  | 14,084       |   |             |               | 319      |                           |  |   | (13,765 | ) |  | (97.7  | ) 
|Interest expense, net                                    |  |                  | (17,090      | ) |             |               | (14,869  | )                         |  |   | 2,221   |   |  | 13.0   |   
|Other income                                             |  |                  | 79           |   |             |               | 45       |                           |  |   | (34     | ) |  | *      |   
|                                                         |  |                  |              |   |             |               |          |                           |  |   |         |   |  |        |   
|Income (loss) before income tax                          |  |                  | (2,927       | ) |             |               | (14,505  | )                         |  |   | (11,578 | ) |  | (395.6 | ) 
|Income tax benefit (expense)                             |  |                  | 1,423        |   |             |               | 5,697    |                           |  |   | 4,274   |   |  | *      |   
|Net income (loss)                                        |  |                  | (1,504       | ) |             |               | (8,808   | )                         |  |   | (7,304  | ) |  | (485.6 | ) 
|Other comprehensive income (loss):                       |  |                  |              |   |             |               |          |                           |  |   |         |   |  |        |   
|Foreign currency translation                             |  |                  | (26          | ) |             |               | 52       |                           |  |   | 78      |   |  | *      |   
|                                                         |  |                  |              |   |             |               |          |                           |  |   |         |   |  |        |   
|Comprehensive income (loss)                              |  | $                | (1,530       | ) |             | $             | (8,756   | )                         |  | $ | (7,226  | ) |  | (472.3 | )%
|                                                         |  |                  |              |   |             |               |          |                           |  |   |         |   |  |        |   



|* | 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:



19



---

##### Table of Contents

|                                                         |  |                  |    |  |             |   
|-------------------------------------------------------- |  | ---------------- | -- |  | ----------- | --
|                                                         |  | Six Months Ended |   
|                                                         |  | June 28,2008     |    |  | July 4,2009 |   
|Statement of operations data:                            |  |                  |    |  |             |   
|Net sales                                                |  | 100.0            | %  |  | 100.0       | % 
|Cost of sales                                            |  | 68.1             |    |  | 68.3        |   
|                                                         |  |                  |    |  |             |   
|Gross profit                                             |  | 31.9             |    |  | 31.7        |   
|Selling, general and administrative expenses             |  | 27.4             |    |  | 31.5        |   
|                                                         |  |                 
|Net gain (loss) on sale of property, plant and equipment |  |                 |    |  | (0.1        | ) 
|                                                         |  |                  |    |  |             |   
|Income (loss) from operations                            |  | 4.5              |    |  | 0.1         |   
|Interest expense, net                                    |  | 5.5              |    |  | 5.9         |   
|Other income                                             |  |                 |    |  |            |   
|                                                         |  |                  |    |  |             |   
|Income (loss) before income tax                          |  | (1.0             | )  |  | (5.8        | ) 
|Income tax benefit (expense)                             |  | 0.5              |    |  | 2.3         |   
|                                                         |  |                  |    |  |             |   
|Net income (loss)                                        |  | (0.5             | )% |  | (3.5        | )%
|                                                         |  |                  |    |  |             |   

Net Sales. Net sales for the six months ended July 4, 2009 were $249.3 million, a
decrease of $60.4 million, or 19.5%, compared to $309.7 million for the same period in the prior year. The decrease in sales is a continuation of the decline experienced beginning during the second half of 2008 and was driven by a combination of
factors, including a decrease in consumer spending on discretionary items, general economic uncertainty, a year over year decline in truck and SUV sales, which directly impacts our business, and the decline in available credit in the marketplace,
influenced by unprecedented turmoil and volatility in the financial markets, which has impacted vehicle manufacturers, suppliers and customers. Should any of these factors continue or worsen, it could have a further negative impact on our sales. Our
Dropship fulfillment operations (shipping via third party delivery primarily to residential locations) achieved double digit increases in net sales versus the same period in the prior year. Our National Accounts (customers that participate in retail
markets on a national or multi-region basis) saw a single digit increase in net sales while our Northeast, Midwest, West Coast, Canada, Southeast and International geographies saw double digit declines versus the same period in the prior year.

Gross Profit. Gross profit decreased by $19.7 million, or 19.9%, from $98.7 million for the six month period ended
June 28, 2008 to $79.0 million for the six month period ended July 4, 2009. The decrease in gross profit resulted from lower sales and selling margins. Gross margin was 31.9% for the six month period ended June 28, 2008 versus 31.7%
for the six month period ended July 4, 2009.

Selling, General and Administrative Expenses. Selling, general and administrative
expenses were $84.7 million, or 27.4%, of sales for the six month period ended June 28, 2008 compared to $78.5 million or 31.5% of sales for the six month period ended July 4, 2009. The lower quarter-over-quarter expenses resulted
primarily from a $6.0 million decrease in employee-related expense resulting from the cost reduction programs in the delivery, warehouse and selling areas, and by a $3.3 million decrease in delivery fuel costs. These decreases were partially offset
by higher general and administrative expense due to increased bad debt expense and professional fees and by increased severance and facility-related exit costs.

Interest Expense, Net. Interest expense decreased by $2.2 million, or 13.0%, to $14.9 million for the six months ended July 4, 2009 compared to $17.1 million for the same period in the prior year. The
decrease is primarily related to a decrease in variable interest rates.



20



---

##### Table of Contents

Income Tax Benefit / (Expense). The income tax benefit increased by $4.3 million, to a benefit of
$5.7 million for the six months ended July 4, 2009 from a benefit of $1.4 million for the six months ended June 28, 2008. Our effective tax benefit rate was 39.3% for the six months ended July 4, 2009 compared to an effective tax
benefit rate of 48.6% for the six months ended June 28, 2008. This increase in effective tax benefit rate is due to the recognition of current net operating losses to be carried forward to future periods for both federal and state income taxes
determined on the current statutory rates, which are partially offset by increases in the valuation allowance for operating loss carry forwards for state tax purposes. Additionally, the current period effective tax benefit rate increased as a result
of the 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 increased by $7.3 million to a loss of $8.8 million for the six months ended July 4, 2009, compared to a loss of $1.5 million for the same period in the prior year. The increase in the
net loss is primarily attributed to a $19.7 million decrease in gross profit, partially offset by a $6.2 million decrease in selling, general and administrative expense, a $2.2 million decrease in interest expense and a $4.3 million increase in
income tax benefit for the six months ended July 4, 2009.

Results by Reportable Segment. Consolidated net sales for the
Distribution segment decreased $60.1 million, or 20.2%, for the six months ended July 4, 2009 compared to the same period in the prior year. The decrease in sales is a continuation of the decline experienced beginning during the second half of
2008 and was driven by a combination of factors, including a decrease in consumer spending on discretionary items, general economic uncertainty, a year over year decline in truck and SUV sales, which directly impacts our business, and the decline in
available credit in the marketplace, influenced by unprecedented turmoil and volatility in the financial markets, which has impacted vehicle manufacturers, suppliers and customers. Net loss for the Distribution segment increased by $7.5 million for
the six months ended July 4, 2009 compared to the six months ended June 28, 2008. The increase is due primarily to a decrease in gross profit, partially offset by a decrease in selling, general and administrative expense, interest expense
and an increase in the income tax benefit.

The Retail segments sales decreased by $0.3 million, or 2.4%, for the six months ended
July 4, 2009 compared to the same period in the prior year. The Retail segments net loss for the six month period ended July 4, 2009 decreased by $0.2 million compared to the same period in the prior year.

Liquidity and Capital Resources

Operating Activities. Net cash provided by operating activities during the six months ended July 4, 2009 was $30.8 million compared to net cash used in operating activities of $4.6 million for the six months ended June 28,
2008. The increase in cash from operations was driven by a larger reduction in the levels of net operating assets employed in the business than the prior year period, driven principally by improved management of inventories, partially offset by a
decrease in net income after adjustment 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 $2.2 million for the period ended July 4, 2009; a decrease of $1.5 million from the net cash used in investing activities of $3.7 million in the period ended June 28, 2008. The decrease in investing activities is related to lower
purchases of property, plant and equipment, lower capitalized software costs and by an increase of proceeds from the sale of property, plant and equipment.

Financing Activities. Net cash used by financing activities during the six month period ended July 4, 2009 was $1.0 million for debt principal repayments, compared to net cash provided by financing
activities during the same period ended June 28, 2008 of less than $0.1 million.



21



---

##### Table of Contents

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 July 4, 2009, we had $91.6 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 restrictive
distributions to Holdings, and acquisitions.

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 does not equal or exceed the greater of (x) ten percent of the then Applicable Borrowing Base and (y) $8.0 million, which requires the Consolidated Fixed Charge Ratio for the last four consecutive quarters to exceed 1.0
to 1.0. 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.

Debt Service. 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 July 4, 2009, under our Credit Agreement and our 9.75% Senior Subordinated Notes due 2013 (the Notes), we had total indebtedness
of $392.5 million and $36.7 million of borrowing availability as defined by our Revolver, subject to customary conditions.

Borrowings
under the Credit Agreement generally bear interest at a margin over, at our option, the base rate or the reserve-adjusted LIBOR. As of July 4, 2009, the applicable margin was 150 basis points over LIBOR or 50 basis points over the base rate for
revolving credit loans and 350 basis points over LIBOR or 250 basis points over the base rate for the Term Loan. Our obligations under the Revolver are secured by a first priority security interest in all of our receivables and inventory and a
second priority security interest in the stock of our subsidiaries and all other assets of us and the guarantors under the Revolver. 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 us and the guarantors under the Term Loan, and a second priority security interest in our receivables and inventory.

The Notes mature in 2013 and are fully and unconditionally guaranteed by all 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.

Capital Expenditures. We expect to spend approximately $5.0 million on capital expenditures in 2009. Through the six months ended July 4,
2009, $2.6 million was spent on capital expenditures. 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.



22



---

##### Table of Contents

Working Capital. Working capital totaled approximately $135.9 million at July 4, 2009 and
$140.1 million at January 3, 2009. We maintain sizable inventory in order to help secure our position as a critical link in the industry between vendors and customers, and believe that we will continue to require working capital consistent with
recent past experience. Our working capital needs are seasonal, and we 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.

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 July 4, 2009.

(in millions)



|                                       |  |                        |      |                 |   |                 |  |              |       |       |   |     |  |   |      
|-------------------------------------- |  | ---------------------- | ---- | --------------- | - | --------------- |  | ------------ | ----- | ----- | - | --- |  | - | -----
|                                       |  | Payments Due by Period
|                                       |  | Within1 Year           |      | Within2-3 Years |   | Within4-5 Years |  | After5 Years |       | Total
|Contractual Obligations                |  |                        |      |                 |   |                 |  |              |       |       |   |     |  |   |      
|                                       |  |                        |      |                 |  
|Term loan                              |  | $                      | 1.9  |                 | $ | 187.3           |  | $            |      |       | $ |    |  | $ | 189.2
|Senior subordinated notes              |  |                        |     |                 |   |                |  |              | 175.0 |       |   |    |  |   | 175.0
|Revolving credit facility              |  |                        |     |                 |   | 28.3            |  |              |      |       |   |    |  |   | 28.3 
|Capital leases                         |  |                        | 0.1  |                 |   |                |  |              |      |       |   |    |  |   | 0.1  
|Operating lease obligations            |  |                        | 6.9  |                 |   | 8.5             |  |              | 5.6   |       |   | 4.0 |  |   | 25.0 
|Interest on indebtedness (1)           |  |                        | 24.2 |                 |   | 43.3            |  |              | 31.4  |       |   |    |  |   | 98.9 
|                                       |  |                        |      |                 |   |                 |  |              |       |       |   |     |  |   |      
|Total contractual cash obligations (2) |  | $                      | 33.1 |                 | $ | 267.4           |  | $            | 212.0 |       | $ | 4.0 |  | $ | 516.5
|                                       |  |                        |      |                 |   |                 |  |              |       |       |   |     |  |   |      

| | 
| | 

| | (1) | Represents interest on the notes and interest on the senior credit facility assuming a LIBOR based effective interest rate of 0.2%. Each increase or decrease in LIBOR of 1.0% would
result in an increase or decrease in annual interest on the senior credit facilities of $2.2 million assuming outstanding indebtedness of $217.5 million under our senior credit facilities.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | The obligations above exclude $1.2 million of unrecognized tax benefits for which the Company has recorded liabilities in accordance with FIN 48. These amounts have been excluded
because the Company is unable to estimate when these amounts may be paid, if at all.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Recent Accounting Pronouncements

On December 15, 2006, the SEC adopted new measures to grant 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



23



---

##### Table of Contents

(the Act). Under these new measures, the Company is 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 requires the Company to provide an auditors attestation report on
internal control over financial reporting beginning with the Companys fiscal year ending January 3, 2009. On June 20, 2008, the SEC approved an additional one year extension for non-accelerated filers with respect to the requirement
that companies include in their annual report the auditors attestation report on internal control over financial reporting. Under the amendment, the Company would be required to provide the auditors attestation report on internal control
over financial reporting beginning with our fiscal year ending January 2, 2010.

In December 2007, the FASB issued SFAS No. 141
(revised 2007), Business Combinations (SFAS 141R). SFAS 141R provides revised guidance on how acquirers recognize and measure the consideration transferred, identifiable assets acquired, liabilities assumed, noncontrolling
interests, and goodwill acquired in a business combination. SFAS 141R also expands required disclosures surrounding the nature and financial effects of business combinations. SFAS 141R is effective, on a prospective basis, for fiscal years beginning
after December 15, 2008. Adoption of SFAS 141R did not have a material impact upon adoption, however, the Company will be required to expense transaction costs related to any acquisitions after January 3, 2009; non controlling (minority)
interests are valued at fair value at the acquisition date; restructuring costs associated with a business combination are generally expensed subsequent to the acquisition date; and changes in deferred tax asset valuation allowances and income tax
uncertainties after the acquisition date generally will affect income tax expense.

In September 2006, the FASB issued SFAS No. 157,
Fair Value Measurements (SFAS 157) which introduced a new framework for determining fair value measurements. SFAS 157 has been effective since December 30, 2007 for financial assets and liabilities and for nonfinancial
assets and liabilities measured at fair value on a recurring basis. Effective January 4, 2009, the Company adopted SFAS 157 for non financial assets and liabilities measured at fair value on a non-recurring basis. On January 4, 2009, the
date of adoption for the Company, no such measurements were required and, therefore, there was no impact associated with the adoption.

On
April 25, 2008, the FASB issued FASB Staff Position (FSP) No. FAS 142-3, Determination of the Useful Life of Intangible Assets. The FSP amends the factors that should be considered in developing renewal or extension
assumptions used to determine the useful life of a recognized intangible asset under FASB Statement No. 142, Goodwill and Other Intangible Assets (SFAS 142). The FSP is intended to improve the consistency between the
useful life of an intangible asset determined under SFAS 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS 141R and other US GAAP. The FSP is effective for fiscal years beginning after December 15,
2008 and for the interim periods within those fiscal years. Adoption of FSP 142-3 did not have a material impact on the consolidated financial statements.

In April 2009 the FASB issued FSP No. FAS 107-1 and APB 28-1 Interim Disclosures about Fair Value of Financial Instruments. The FSP amends FAS 107 Disclosures about Fair Value of Financial
Instruments, (SFAS 107) to require disclosures about the fair value of financial instruments not measured on the balance sheet at fair value in interim financial statements as well as annual financial statements. The FSP is
effective for periods ending after June 15, 2009 and applies to all financial instruments within the scope of SFAS 107 and requires all entities to disclose the method(s) and significant assumptions used to estimate the fair value of financial
instruments. The FSP requires comparative disclosures only for periods ending after initial adoption. Adoption of the FSP resulted in the inclusion of the additional required disclosure in the Companys interim financial statements for periods
ending after June 15, 2009.

In May 2009, the FASB issued SFAS No. 165, Subsequent Events (SFAS 165).
SFAS 165 establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. SFAS 165 is effective for interim or annual periods



24



---

##### Table of Contents

ending after June 15, 2009. Adoption of SFAS 165 resulted in the inclusion of the additional required disclosure in the Companys financial
statements for periods ending after June 15, 2009.

In June 2009, the FASB issued SFAS No. 168, The FASB Accounting
Standards Codification and the Hierarchy of Generally Accepted Accounting Principles, (SFAS 168) completing its accounting standards codification (the Codification) as the single source of authoritative U.S. accounting
and reporting standards applicable for all non-governmental entities, with the exception of the SEC and its staff, superseding existing FASB, American Institute of Certified Public Accountants (AICPA), Emerging Issues Task Force
(EITF), and related accounting literature. SFAS 168, which changes the referencing of financial standards, is effective for interim or annual financial periods ending after September 15, 2009. The Company will adopt the use of the
Codification for the quarter ending October 3, 2009, therefore in our future financial statements, all references made to U.S. GAAP will use the new Codification referencing system prescribed by the FASB. As SFAS 168 is not intended to change
or alter existing U.S. GAAP, it will not have any impact on our consolidated financial statements.



|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, which has an adverse effect on our financial condition and results of operations.

Interest Rate Risk and
Sensitivity Analysis

As of July 4, 2009, our exposure to changes in interest rates is related to our Credit Agreement with a balance of $217.5
million; comprised of 189.2 million in debt, under the Term Loan and $28.3 million under the Revolver. The Credit Agreement provides for quarterly principal and interest payments at LIBOR plus 3.5% 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 both the $175.0 million of our Notes and the $0.1 million in debt related to
capital leases are fixed.



25



---

##### Table of Contents

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.

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 July 4, 2009 that has materially affected, or is reasonably likely to materially affect,
our internal controls over financial reporting.



26



---

##### 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 3, 2009.

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 3, 2009.



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

None.



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

None.



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

None.



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

None.



27



---

##### Table of Contents

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

(a)
Exhibits



|     |  |                                                                                                            
|---- |  | -----------------------------------------------------------------------------------------------------------
|3.1  |  | Articles of Incorporation of Keystone Automotive Operations, Inc.                                          
|3.1a |  | Articles / Certificate of Merger between Keystone Automotive Operations, Inc. and Keystone Merger Sub, Inc.
|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.    



28



---

##### 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 August 14, 2009.



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




29