<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                       INFORMATION SPECIFIED IN FORM 10-Q
                                (see note below)

(Mark one)
[ ]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

      For the quarterly period ended June 30, 2003

                                       OR

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

      For the transition period from _______________ to ________________

                        COMMISSION FILE NUMBER 333-43335

                                  AIRXCEL, INC.
             (Exact name of Registrant as specified in its charter)

                   Delaware                                  48-1071795
       (State or other jurisdiction of                    (I.R.S. Employer
        incorporation or organization)                  Identification Number)

                 3050 North Saint Francis, Wichita, Kansas 67219
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (316) 832-3400
              (Registrant's telephone number, including area code)

                                 Not applicable
              (Former name, former address and former fiscal year,
                          if changed, since last year)

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports); and (2) has been subject to such
filing requirements for the past 90 days. YES [XX] NO [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

                1,000 shares of Common Stock as of June 30, 2003

     Note: This information is provided solely to comply with the obligation
       contained in the indenture agreement governing the Company's Senior
                               Subordinated Notes.

                                       1

<PAGE>

                         PART 1 - FINANCIAL INFORMATION
                          ITEM 1. FINANCIAL STATEMENTS

                                  AIRXCEL, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                     June 30, 2003   December 31, 2002
                                                                     -------------   -----------------
                                                                      (Unaudited)         (Note 1)
<S>                                                                  <C>             <C>
ASSETS
Current assets:
   Cash and cash equivalents                                            $    117               179
   Accounts receivable, net of allowances for doubtful accounts
       of $393 and $314, in 2003 and 2002, respectively                   14,557            11,171
   Inventories                                                            21,248            22,498
   Other current assets                                                    4,244             3,939
                                                                        --------          --------
       Total current assets                                               40,166            37,787
                                                                        --------          --------
Deferred income taxes                                                      3,258             4,096
Property, plant and equipment, net                                        16,678            17,725
Loan financing costs, net                                                  1,820             1,956
Other identifiable intangible assets, net                                  1,838             1,987
Goodwill and other indefinite lived intangible assets                     15,873            15,873
Notes receivable from Holdings                                             3,447                --
                                                                        --------          --------
       Total assets                                                     $ 83,080          $ 79,424
                                                                        ========          ========

LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIENCY)
Current Liabilities:
   Current portion of long-term debt                                    $     68          $     81
   Cash overdraft                                                          3,154                --
   Accounts payable                                                        7,781             9,097
   Warranty reserve                                                        2,084             1,905
   Accrued interest                                                        1,262             1,239
   Accrued payroll                                                         2,083             3,357
   Accrued expenses and other current liabilities                          1,906             1,972
                                                                        --------          --------
       Total current liabilities                                          18,338            17,651
                                                                        --------          --------
Pension liability                                                          1,959             1,693
Long-term debt, net of current maturities                                 99,224            97,833

Commitments and contingencies

Stockholder's equity (deficiency):
   Common stock                                                                1                 1
   Additional paid-in capital                                             27,322            27,322
   Accumulated deficit                                                   (62,779)          (64,091)
   Accumulated other comprehensive loss                                     (985)             (985)
                                                                        --------          --------
       Total stockholder's equity (deficiency)                           (36,441)          (37,753)
                                                                        --------          --------
       Total liabilities and stockholder's equity (deficiency)          $ 83,080          $ 79,424
                                                                        ========          ========
</TABLE>

                             See accompanying notes.

                                        2

<PAGE>

                                  AIRXCEL, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                  Three Months Ended     Six Months Ended
                                                        June 30,              June 30,
                                                 --------------------   -------------------
                                                   2003        2002       2003       2002
                                                 --------    --------   --------   --------
<S>                                              <C>         <C>        <C>        <C>
Net sales                                        $ 40,486    $ 46,729   $ 79,907   $ 84,725
Cost of sales                                      32,952      37,523     64,467     68,446
                                                 --------    --------   --------   --------
   Gross profit                                     7,534       9,206     15,440     16,279
Selling, general and administrative expense         3,727       4,262      7,842      8,694
                                                 --------    --------   --------   --------
   Income from operations                           3,807       4,944      7,598      7,585
Interest expense, net                               2,705       2,711      5,433      5,457
Other (income) expense, net                            (1)         80         10         91
                                                 --------    --------   --------   --------

   Income before income tax expense and
     cumulative effect of change in accounting
     principle                                      1,103       2,153      2,155      2,037
Income tax expense                                    430         826        838        791
                                                 --------    --------   --------   --------

   Income before cumulative effect of change
     in accounting principle                          673       1,327      1,317      1,246

Cumulative effect of change in accounting
     principle, net of income taxes of $10,130         --          --         --    (19,718)
                                                 --------    --------   --------   --------

     Net income (loss)                           $    673    $  1,327   $  1,317   $(18,472)
                                                 ========    ========   ========   ========
</TABLE>

                             See accompanying notes.

                                        3

<PAGE>

                                  AIRXCEL, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)
                                SIX MONTHS ENDED

<TABLE>
<CAPTION>
                                                                      June 30, 2003  June 30, 2002
                                                                      -------------  -------------
<S>                                                                   <C>            <C>
Cash flows from operating activities:
   Net income (loss)                                                    $  1,317       $(18,472)
   Adjustments to reconcile net income (loss) to net cash
     provided by (used in) operating activities:
     Depreciation and amortization                                         1,524          1,736
     Amortization of financing costs                                         228            216
     Deferred income taxes                                                   838        (10,130)
     Provision for bad debt                                                   79            (16)
     (Gain) loss on sale of property, plant and equipment                      2             (3)
     Impairment write off of goodwill and trademark costs                     --         29,848
     Impairment write off of patent and license agreements                    --             65
     Changes in operating assets and liabilities:
       Accounts receivable                                                (3,465)        (6,272)
       Inventories                                                         1,250          2,500
       Other assets                                                         (305)           (86)
       Accounts payable                                                   (1,316)         2,889
       Accrued expenses and other liabilities                               (872)         1,067
                                                                        --------       --------
           Net cash provided by (used in) operating activities              (720)         3,342
                                                                        --------       --------

Cash flows from investing activities:
   Proceeds from sale of property, plant and equipment                        33              3
   Capital expenditures                                                     (363)        (1,096)
   Purchase of notes receivable from Holdings                             (3,447)            --
   Patent acquisition cost                                                    --            (47)
                                                                        --------       --------
           Net cash used in investing activities                          (3,777)        (1,140)
                                                                        --------       --------

Cash flows from financing activities:
   Proceeds from long-term debt                                           76,741         70,970
   Principal payments on long-term debt                                  (75,363)       (75,159)
   Cash overdraft                                                          3,154          4,155
   Financing costs incurred                                                  (92)            --
   Dividend to parent                                                         (5)            --
                                                                        --------       --------
           Net cash provided by (used in) financing activities             4,435            (34)
                                                                        --------       --------

           Net increase (decrease) in cash and cash equivalents              (62)         2,168
  Cash and cash equivalents, beginning of period                             179            583
                                                                        --------       --------
  Cash and cash equivalents, end of period                              $    117       $  2,751
                                                                        ========       ========
</TABLE>

                             See accompanying notes.

                                       4

<PAGE>

                                  AIRXCEL, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 (IN THOUSANDS)

1. BASIS OF PRESENTATION:

     The accompanying interim consolidated financial statements have not been
audited but reflect normal recurring adjustments which, in the opinion of
management, are necessary for a fair presentation of the Company's financial
position and results of operations and cash flows for the interim periods
presented in accordance with accounting principles generally accepted in the
United States for interim financial information and Article 10 of Regulation
S-X. The year-end condensed balance sheet data was derived from audited
financial statements, but does not include all disclosures required by
accounting principles generally accepted in the United States. These interim
financial statements should be read in conjunction with the audited consolidated
financial statements and the notes therein for the fiscal year ended December
31, 2002 included in the Company's Form 10-K filed with the Securities and
Exchange Commission on March 28, 2003. The results of operations for any interim
period are not necessarily indicative of results for the full year or for any
quarter.

2. ORGANIZATION AND BUSINESS:

     Airxcel, Inc. (the "Company") is a wholly-owned subsidiary of Airxcel
Holdings Corporation (Holdings); formerly known as RV Holdings Corporation. The
Company is a diversified designer, manufacturer and marketer of air
conditioners, furnaces, water heaters, cooking appliances and low-voltage
compressors for the recreation vehicle industry, and wall mount air
conditioners, environmental control units and heat pumps for the heating,
ventilating and air conditioning industry in the United States, Canada and
certain international markets. The recreation vehicle industry is supplied by
its RV Products Division and Suburban Manufacturing Company while the heating,
ventilating and air conditioning industry is supplied by the Marvair division,
formerly Crispaire division. Due to the similarities of the economic
characteristics, production processes, customers, distribution methods and
regulatory environment of the company's products, the Company is managed,
operated and reported as one segment.

     A significant part of the Company's operations are directly dependent upon
the conditions in the highly cyclical RV industry, highly competitive
telecommunications industry and the commercial and public construction industry.
Companies within these industries, including the Company's largest customers,
are subject to volatility in operating results due to external factors such as
economic, demographic and political changes. These factors include seasonal
factors, fuel availability and fuel prices, overall consumer confidence and
general economic conditions, the level of discretionary consumer spending,
government regulation, interest rates and unemployment.

3. RECLASSIFICATIONS

     The Company has made certain reclassifications in the 2002 condensed
consolidated financial statements to conform to the current year presentation.

                                       5

<PAGE>

4. INVENTORIES:

     Inventories consist of the following:

<TABLE>
<CAPTION>
                              June 30, 2003     December 31, 2002
                              -------------     -----------------
<S>                           <C>               <C>
Raw materials                    $ 9,737            $ 9,431
Work-in-process                    1,672              2,104
Finished goods                     9,839             10,963
                                 -------            -------
                                 $21,248            $22,498
                                 =======            =======
</TABLE>

5. INTANGIBLE ASSETS:

     The Company adopted Statement of Financial Accounting Standards (SFAS) No.
142, "Goodwill and Other Intangible Assets" on January 1, 2002. This new
accounting standard required that goodwill and indefinite lived assets no longer
be amortized but instead be tested at least annually for impairment and expensed
against earnings when the implied fair value of a reporting unit, including
goodwill, is less than its carrying amount. The company engaged an independent
appraisal company to assist with the valuation.

     Upon initial application of SFAS No. 142, the Company reassessed the useful
lives of the intangible assets and determined that certain trademarks are deemed
to have an indefinite useful life because they are expected to generate cash
flows indefinitely and there are no legal or contractual restrictions on their
use. In addition, assembled work force and customer base was reclassified to
goodwill in accordance with SFAS No. 142. Other trademarks have a finite life
and will continue to be amortized over their remaining useful life.

     The Company has three reporting units with goodwill. As determined by the
step one assessment for each reporting unit, the estimated fair value, based on
a present value valuation, was less than its carrying amount including goodwill,
primarily due to the decline in the telecommunications industry. Step two of the
assessment indicated an impairment of goodwill and certain trademark costs
amounting to $19,718, (net of $10,130 in taxes) which was recorded as a
cumulative effect of a change in accounting principle in the accompanying 2002
condensed consolidated statement of operations.

<TABLE>
<CAPTION>
                                                  June 30, 2003    December 31, 2002
                                                  -------------    -----------------
<S>                                               <C>              <C>
Intangible assets subject to amortization:
  Gross carrying amount:
    Computer software                                 $  712            $  712
    Tradename                                          1,454             1,454
    Patents                                            3,705             3,705
    License agreements                                   475               475
                                                      ------            ------
  Subtotal                                            $6,346            $6,346
</TABLE>

                                        6

<PAGE>

<TABLE>
<S>                                                    <C>             <C>
       Accumulated amortization:
         Computer software                             $   527         $   463
         Tradename                                         354             339
         Patent                                          3,497           3,451
         License agreements                                130             106
                                                       -------         -------
       Subtotal                                          4,508           4,359
                                                       -------         -------
Net intangible assets subject to amortization          $ 1,838         $ 1,987
                                                       =======         =======

     Intangible assets not subject to amortization:
         Goodwill                                      $12,973         $12,973
         Trademarks                                      2,900           2,900
                                                       -------         -------
       Total                                           $15,873         $15,873
                                                       =======         =======
</TABLE>

     Amortization expense for the net carrying amount of intangible assets, as
of June 30, 2003, is expected to be $292 in 2003 $279 in 2004, $113 in 2005, $85
in 2006, and $83 in 2007.

6. NOTES RECEIVABLE FROM HOLDINGS:

     On February 19, 2003, the Company purchased certain notes from the holders
for an aggregate purchase price of $3,447 due from Holdings which mature
November 2008. Although the Company may determine to distribute the notes to
Holdings, subject to compliance with the Company's credit facility, senior
subordinated notes and other debt agreements, the Company does not anticipate
this will occur in the foreseeable future.

7. WARRANTY RESERVE:

     The Company offers a one to five year warranty for its products. The
specific terms and conditions of those warranties vary depending upon the
product sold. An estimated cost of product warranty is recognized at the time
the revenue is recognized. The Company estimates the cost of its product
warranty obligation based on historical analysis of sales and warranty costs
incurred. The Company periodically assesses the adequacy of its recorded product
warranty obligation and adjusts the amounts as necessary.

Changes in the Company's product warranty liability during the period are as
follows:

<TABLE>
<CAPTION>
                                                                      Three months ended          Six months ended
                                                                        June 30, 2003              June 30, 2003
                                                                      ------------------          ----------------
<S>                                                                   <C>                         <C>
Balance, beginning of period                                            $     1,833                  $     1,904
Warranties issued during the period                                             541                          996
Settlements made during the period                                             (517)                        (957)
Changes in estimated liability for pre-existing warranties
  during the period, including expirations                                      227                          141
                                                                        -----------                  -----------
Balance, end of period                                                  $     2,084                  $     2,084
                                                                        ===========                  ===========
</TABLE>

8. LONG-TERM DEBT:

     The Company maintains a Credit Facility with a Bank which permits
borrowings at interest rates based on either the bank's base rate or LIBOR. On
January 9, 2003 the Company reduced the total

                                        7

<PAGE>

commitment available under the credit facility to $25,000.

9. INCOME TAXES:

     Total income taxes, including taxes related to the cumulative effect of a
change in accounting principle in 2002, differ from the statutory rate due
primarily to nondeductible goodwill impairment charges and amortization in 2002,
as well as state income taxes.

10.  CONTINGENCY:

On March 13, 2003 the Company amended its letter of credit to increase the
amount to $1,464. This letter of credit obligates the Company to make payment in
the event of a default on an agreement with an insurance company to pay workers
compensation claims incurred. Management does not expect any material losses to
result from this arrangement because performance is not expected to be required,
and therefore, is of the opinion that the fair value of this instrument is zero.

                                       8

<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

     Net sales. Net sales decreased 13.3% from $46.7 million to $40.5 million in
the quarter ended June 30, 2003 as compared to the corresponding quarter of
2002. For the six months ended June 30, 2003 net sales decreased 5.7% from $84.7
million to $79.9 million in the same six months of 2002. For the quarter and six
months ended June 30, 2003 net sales decreased in comparison to the same period
of 2002 primarily due to decreased volume within the RV and telecommunication
industries.

     Gross Profit. Gross profit decreased 18.5% from $9.2 million (20% of net
sales) to $7.5 million (19% of net sales) in the quarter ended June 30, 2003 as
compared to the corresponding quarter of 2002. For the six months ended June 30,
2003 gross profit decreased 5.5% from $16.3 million (19% of net sales) to $15.4
million (19% of net sales) in the same six months of 2002. The decrease was
principally due to the sales decrease in the RV and telecommunication industries
coupled with increased pension and health insurance costs.

     Selling, general and administrative expense (including amortization of
intangible assets and computer software). Selling, general and administrative
expense decreased 14.0% from $4.3 million (9% of net sales) to $3.7 million (9%
of net sales) in the quarter ended June 30, 2003 as compared to the
corresponding quarter of 2002. For the six months ended June 30, 2002 selling,
general and administrative expense decreased 10.3% from $8.7 million (10% of net
sales) to $7.8 million (10% of net sales) in the same six months as 2002. The
decrease was primarily due to cost reduction efforts.

     Interest expense. Interest expense remained constant at $2.7 million and
$5.4 million, respectively, in the quarter and the six months ended June 30,
2002 and 2003.

     Income tax expense. Income tax expense decreased from $.8 million to $.4
million in the quarter ended June 30, 2003 as compared to the corresponding
quarter of 2002 related to the comparable decrease in pre-tax income and
remained constant for the six months ended June 30, 2003 as compared to the same
six months in 2002. The effective income tax rate is comparable for each of the
periods presented.

     Cumulative effect of change in accounting principle. The cumulative effect
of change in accounting principle is a result of the adoption in 2002 of
Statement of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Other
Intangible Assets" and the impairment charges recorded in 2002.

LIQUIDITY AND CAPITAL RESOURCES

     For the six months ended June 30, 2003, the Company used $.7 million in net
cash flow from operating activities compared to $3.3 million provided by
operating activities in the same period in 2002, primarily as a result of
maintaining higher working capital levels.

     Cash from financing activities was used primarily for the purchase of
certain notes from the holders, on February 19, 2003, for an aggregate purchase
price of $3.4 million due from Holdings

                                       9

<PAGE>

which mature November 2008. Although the Company may determine to distribute the
notes to Holdings, subject to compliance with the Company's credit facility,
senior subordinated notes and other debt agreements, the Company does not
anticipate this will occur in the foreseeable future.

     Covenants under the Company's credit facility with the bank restrict the
ability, subject to certain exceptions, to dispose of assets, incur additional
indebtedness, guarantee obligations, prepay other indebtedness or amend other
debt instruments, make distributions or pay dividends, redeem or repurchase
capital stock, create liens on assets, make acquisitions, engage in mergers or
consolidations, and change the business conducted by the Company. In addition,
the Company is required to maintain compliance with a fixed charge coverage
ratio and maintain a minimum effective capital balance. The Company is in
compliance with these ratios at June 30, 2003. Management's current business
plan estimates working capital levels and operating profitability. The
achievement of this plan is necessary for compliance with various financial
covenants during 2003. The possibility exists that certain financial covenants
will not be met if business conditions are other than as anticipated. In such
event, the Company would need an amendment or waiver of such financial
covenants; however, there can be no assurance that such amendment or waiver will
be obtained.

     The Company meets its working capital, capital equipment requirements and
cash requirements with funds generated internally and funds from agreements with
a bank. Management currently expects its cash on hand, funds from operations and
borrowings available under existing credit facilities to be sufficient to cover
both short-term and long-term operating requirements.

CERTAIN IMPORTANT FACTORS

     Except for the historical information contained herein, this Form 10-Q
contains forward-looking statements, and any statements contained in this Form
10-Q that are not statements of historical fact are deemed to be forward-looking
statements. Without limiting the foregoing, words such as "may", "will",
"expect", "believe", "anticipate", "estimate", or "continue", the negative or
other variations thereof, or comparable terminology, are intended
forward-looking statements. These statements by their nature involve substantial
risks and uncertainties, and actual results may differ materially depending on a
variety of factors, including possible changes in economic conditions,
prevailing interest rates or gasoline prices, or the occurrence of unusually
severe weather conditions, that can affect both the purchase and usage of
recreational vehicles, which, in turn, affects purchases by consumers of the
products that the Company sells.

       ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Market risk on variable rate financial instruments: The Company maintains a
$25 million credit facility which permits borrowings at interest rates based on
either the bank's base rate or LIBOR. Increases in market interest rates would
cause interest expense to increase and earnings before income taxes to decrease.
The change in interest expense and earnings before income taxes would be
dependent upon the weighted average outstanding borrowings during the reporting
period following an increase in market interest rates. Based on the Company's
current outstanding borrowings under the credit facility at an average interest
rate of 4.0% per annum, a 1% increase in market interest rates would increase
interest expense and decrease earnings before income taxes by approximately
$90,000 annually.

                                       10

<PAGE>

     Market risk on fixed-rate financial instruments: Included in long-term debt
are $90 million of 11% Senior Subordinated Notes due 2007. Increases in market
interest rates would generally cause a decrease in the fair market value of the
Notes and a decrease in market interest rates would generally cause an increase
in fair value of the Notes.

                                       11

<PAGE>

                         ITEM 4. CONTROLS AND PROCEDURES

(a) Our chief executive officer and chief financial officer have reviewed and
evaluated the Company's disclosure controls and procedures within 90 days of the
filing date of this Quarterly Report. Based on such review and evaluation, the
officers believe that the disclosure controls and procedures are designed
effectively to ensure that the information required to be disclosed by the
Company in the reports that it files or submits under the Securities Exchange
Act of 1934, as amended, (1.) is recorded, processed, summarized and reported
within the time period specified in the SEC's rules and forms and (2.) that the
information required to be discussed by the Company in the reports that it files
and submits under the Securities Exchange Act of 1934, as amended, is documented
and communicated to the Company's management, including the officers, as
appropriate to allow timely decisions regarding required disclosure.

(b) Changes in internal controls. There were no significant changes in the
Company's internal controls or in other factors that could significantly affect
these controls subsequent to the date of their evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.

                                       12

<PAGE>

                           PART 2 - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

     N/A

ITEM 2. CHANGES IN SECURITIES

     N/A

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

     N/A

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     N/A

ITEM 5. OTHER INFORMATION

     N/A

ITEM 6 (a.) EXHIBITS

     31.1     Certification of Chief Executive Officer pursuant to 18 U.S.C.
              Section 1350, as adopted pursuant to Section 302 of the
              Sarbanes-Oxley Act of 2002

     31.2     Certification of Chief Financial Officer pursuant to 18 U.S.C.
              Section 1350, as adopted pursuant to Section 302 of the
              Sarbanes-Oxley Act of 2002

     32       Certification of Chief Executive Officer and Chief Financial
              Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
              Section 906 of the Sarbanes-Oxley Act of 2002

ITEM 6 (b.) REPORTS ON FORM 8-K

     None

                                       13

<PAGE>

                                   SIGNATURES

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

                                          Airxcel, Inc.

     8-12-03                              /s/ Melvin L. Adams
-------------------                       -------------------------------
      Date                                Melvin L. Adams
                                          President and Chief Executive Officer

     8-12-03                              /s/ Richard L. Schreck
-------------------                       ---------------------------------
      Date                                Richard L. Schreck
                                          Secretary/Treasurer and
                                          Chief Financial Officer

                                       14