UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q

                Quarterly Report Pursuant to Section 13 or 15 (d)
                     of the Securities Exchange Act of 1934


For Quarter Ended                                    February 28, 2002
                                    --------------------------------------------


Commission file number                               0-28839
                                    --------------------------------------------


                                    AUDIOVOX CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


           Delaware                                    13-1964841
- -------------------------------------------          ---------------------------
 (State or other jurisdiction of                      (I.R.S. Employer
  incorporation or organization)                      Identification No.)

150 Marcus Blvd., Hauppauge, New York                      11788
- --------------------------------------------------------------------------------
 (Address of principal executive offices)                (Zip Code)

Registrant's telephone number, including area code                (631) 231-7750
                                                                  --------------

           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   X                                      No
                       -------                                     -------

Number of shares of each class of the registrant's Common Stock outstanding as
of the latest practicable date.

[GRAPHIC OMITTED]

           Class                                  Outstanding at April 10, 2001
           ---------------------------------------------------------------------
           Class A Common Stock                             20,621,338 Shares
           Class B Common Stock                              2,260,954 Shares



                                                       1





                                               AUDIOVOX CORPORATION



                                                     I N D E X
                                                                                                         Page
                                                                                                        Number

                                                                                                      
PART I            FINANCIAL INFORMATION

ITEM 1            Financial Statements:

                  Consolidated Balance Sheets at November 30,
                  2001 and February 28, 2002 (unaudited)                                                     3

                  Consolidated Statements of Operations for the
                  Three Months Ended February 28, 2001
                  and February 28, 2002 (unaudited)                                                          4

                  Consolidated Statements of Cash Flows
                  for the Three Months Ended February 28, 2001
                  and February 28, 2002 (unaudited)                                                          5

                  Notes to Consolidated Financial Statements                                               6-15


ITEM 2            Management's Discussion and Analysis of
                  Financial Operations and Results of
                  Operations                                                                               16-40


PART II           OTHER INFORMATION

ITEM 6            Exhibits and Reports on Form 8-K                                                          41

                  SIGNATURES                                                                                42


                                                       2





                                       AUDIOVOX CORPORATION AND SUBSIDIARIES
                                            Consolidated Balance Sheets
                                         (In thousands, except share data)



                                                                                November 30,     February 28,
                                                                                   2001             2002
                                                                                  ------           -----
                                                                                                 (unaudited)
Assets
Current assets:
                                                                                         
   Cash and cash equivalents                                                      $   3,025    $   5,580
   Accounts receivable, net                                                         227,209      101,304
   Inventory, net                                                                   225,662      266,344
   Receivable from vendor                                                             6,919        1,707
   Prepaid expenses and other current assets                                          7,632        7,105
   Deferred income taxes, net                                                        11,997       13,214
                                                                                  ---------    ---------
         Total current assets                                                       482,444      395,254
Investment securities                                                                 5,777        5,738
Equity investments                                                                   10,268       10,418
Property, plant and equipment, net                                                   25,687       24,483
Excess cost over fair value of assets acquired and other intangible assets, net       4,742        4,964
Deferred income taxes, net                                                            3,148        3,568
Other assets                                                                          1,302        1,064
                                                                                  ---------    ---------
                                                                                  $ 533,368    $ 445,489
                                                                                  =========    =========
Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable                                                               $  57,162    $  67,660
   Accrued expenses and other current liabilities                                    41,854       28,590
   Income taxes payable                                                               3,035        4,064
   Bank obligations                                                                  92,213        3,965
   Notes payable                                                                      5,267        4,813
                                                                                  ---------    ---------
         Total current liabilities                                                  199,531      109,092
Bank obligations                                                                       --          6,725
Capital lease obligation                                                              6,196        6,184
Deferred compensation                                                                 3,844        4,403
                                                                                  ---------    ---------
         Total liabilities                                                          209,571      126,404
                                                                                  ---------    ---------
Minority interest                                                                     1,851        1,665
                                                                                  ---------    ---------

Stockholders' equity:
   Preferred stock, liquidation preference of $2,500                                  2,500        2,500
   Common stock:
       Class A; 60,000,000 authorized; 20,615,846 issued at November 30, 2001
         and February 28, 2002; 19,706,309 outstanding at November
         30, 2001 and February 28, 2002                                                 207          207
       Class B convertible; 10,000,000 authorized; 2,260,954 issued and
         outstanding                                                                     22           22
   Paid-in capital                                                                  250,785      250,785
   Retained earnings                                                                 82,162       78,208
   Accumulated other comprehensive loss                                              (6,344)      (6,916)
   Treasury stock, at cost, 909,537 Class A common stock at November 30,
       2001 and February 28, 2002                                                    (7,386)      (7,386)
                                                                                  ---------    ---------
         Total stockholders' equity                                                 321,946      317,420
                                                                                  ---------    ---------
Commitments and contingencies
         Total liabilities and stockholders' equity                               $ 533,368    $ 445,489
                                                                                  =========    =========






See accompanying notes to consolidated financial statements.

                                                       3





                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
       For the Three Months Ended February 28, 2001 and February 28, 2002
                 (In thousands, except share and per share data)
                                   (unaudited)



                                                                           Three Months Ended
                                                                         February 28,     February 28,
                                                                             2001             2002
                                                                    -----------------     ------------

                                                                                 
Net sales                                                              $    331,052    $    191,012

Cost of sales                                                               301,212         170,781
                                                                       ------------    ------------

Gross profit                                                                 29,840          20,231
                                                                       ------------    ------------

Operating expenses:
   Selling                                                                    9,771           9,169
   General and administrative                                                11,134          10,651
   Warehousing and assembly                                                   5,345           5,846
                                                                       ------------    ------------
       Total operating expenses                                              26,250          25,666
                                                                       ------------    ------------

Operating income (loss)                                                       3,590          (5,435)
                                                                       ------------    ------------

Other income (expense):
   Interest and bank charges                                                 (1,007)           (963)
   Equity in income of equity investments                                     1,370             304
   Other, net                                                                    71             235
                                                                       ------------    ------------
       Total other income (expense), net                                        434            (424)
                                                                       ------------    ------------

Income (loss)  before provision for (recovery of)  income taxes and
   cumulative effect of a change in an accounting principle                   4,024          (5,859)

Provision for (recovery of) income taxes                                      1,458          (1,670)
                                                                       ------------    ------------
Net income (loss) before cumulative effect of a change in accounting
   for negative goodwill                                                      2,566          (4,189)
Cumulative effect of a change in accounting for negative goodwill              --               240
                                                                       ------------    ------------

Net income (loss)                                                      $      2,566    $     (3,949)
                                                                       ============    ============

Net income (loss) per common share (basic):
    Income (loss) before cumulative effect of a change in accounting
       for  negative goodwill                                          $       0.12    $      (0.19)
   Cumulative effect of a change in accounting for negative goodwill           --              0.01
                                                                       ------------    ------------

Net income (loss) per common share                                     $       0.12    $      (0.18)
                                                                       ============    ============

Net income (loss) per common share (diluted)
   Income (loss) before cumulative effect of a change in accounting
       for negative goodwill                                           $       0.12    $      (0.19)
   Cumulative effect of a change in accounting for negative goodwill           --              0.01
                                                                       ------------    ------------


Net income (loss) per common share                                     $       0.12    $      (0.18)
                                                                       ============    ============

Weighted average number of common shares outstanding:
     Basic                                                               21,654,486      21,967,263
                                                                      ============    ============
     Diluted                                                             22,034,838      21,967,263
                                                                     =============    =============

See accompanying notes to consolidated financial statements.

                                                       4





                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
           Three Months Ended February 28, 2001 and February 28, 2002
                                 (In thousands)
                                   (unaudited)


                                                                         February 28,  February 28,
                                                                            2001           2002
                                                                     -----------------    -----
Cash flows from operating activities:
                                                                                  
   Net income (loss)                                                       $   2,566    $  (3,949)
   Adjustments to reconcile net income (loss) to net cash provided by
         operating activities:
       Depreciation and amortization                                           1,054        1,096
       Provision for bad debt expense                                            176          242
       Equity in income of equity investments                                 (1,370)        (186)
       Minority interest                                                         330         (304)
       Deferred income tax expense                                              (603)      (1,637)
       Gain on disposal of property, plant and equipment, net                   --            (12)
       Cumulative effect of a change in accounting for negative goodwill        --           (240)
   Changes in:
       Accounts receivable                                                    83,481      124,627
       Receivable from vendor                                                  2,466        5,212
       Inventory                                                             (46,987)     (42,595)
       Accounts payable, accrued expenses and other current liabilities      (15,112)       2,140
       Income taxes payable                                                      780        1,029
       Investment securities - trading                                        (1,721)        (559)
       Prepaid expenses and other, net                                        (1,476)        (420)
                                                                           ---------    ---------

          Net cash provided by operating activities                           23,584       84,444
                                                                           ---------    ---------

Cash flows from investing activities:
   Purchases of property, plant and equipment, net                              (698)        (726)
   Proceeds from distribution from equity investment                            --            159
                                                                           ---------    ---------

          Net cash used in investing activities                                 (698)        (567)
                                                                           ---------    ---------

Cash flows from financing activities:
   Repayments of bank obligations, net                                       (14,535)     (81,223)
   Payment of dividend to minority shareholder of subsidiary                  (1,034)        --
   Principal payments on capital lease obligation                                 (6)         (12)
   Repurchase  of Class A common stock                                        (1,382)        --
                                                                           ---------    ---------

          Net cash used in financing activities                              (16,957)     (81,235)
                                                                           ---------    ---------

Effect of exchange rate changes on cash                                           (1)         (87)
                                                                           ---------    ---------

Net increase in cash                                                           5,928        2,555

Cash at beginning of period                                                    6,431        3,025
                                                                           ---------    ---------
Cash and cash equivalents at end of period                                 $  12,359    $   5,580
                                                                           =========    =========









See accompanying notes to consolidated financial statements.

                                                       5







                      AUDIOVOX CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
     Three Months Ended February 28, 2001 and February 28, 2002 (unaudited)
             (Dollars in thousands, except share and per share data)



(1)  Basis of Presentation

     The  accompanying   consolidated  financial  statements  were  prepared  in
     accordance  with  accounting  principles  generally  accepted in the United
     States of America and include all  adjustments,  which  include only normal
     recurring adjustments,  which, in the opinion of management,  are necessary
     to  present  fairly  the  consolidated   financial   position  of  Audiovox
     Corporation  and  subsidiaries  (the  Company) as of November  30, 2001 and
     February 28, 2002, the consolidated  statements of operations for the three
     month  periods  ended  February 28, 2001 and  February  28,  2002,  and the
     consolidated  statements  of cash flows for the three month  periods  ended
     February  28, 2001 and  February  28,  2002.  The  interim  figures are not
     necessarily indicative of the results for the year.

     Accounting  policies adopted by the Company are identified in Note 1 of the
     Notes to Consolidated  Financial  Statements included in the Company's 2001
     Annual Report filed on Form 10-K. Certain  reclassifications have been made
     to the 2001  consolidated  financial  statements in order to conform to the
     2002 presentation.

     In fiscal 2001,  the Company  adopted the provisions of Emerging Issue Task
     Force Issue No.  00-10,  "Accounting  for Shipping  and  Handling  Fees and
     Costs",  which  requires  the  Company  to report all  amounts  billed to a
     customer related to shipping and handling as revenue.  The Company includes
     all costs incurred for shipping and handling as cost of sales.  The Company
     has reclassified such billed amounts,  which were previously netted in cost
     of sales to net sales. As a result of this reclassification,  net sales and
     cost of goods sold were  increased by $304 and $155 for the quarters  ended
     February 28, 2001, and February 28, 2002, respectively.

(2)  Supplemental Cash Flow Information

     The  following is  supplemental  information  relating to the  consolidated
     statements of cash flows:


                                                Three Months Ended
                                         February 28,        February 28,
                                             2001                2002
                                            ------              -----

Cash paid during the period:
     Interest (excluding bank charges)      $ 774                $ 872
     Income taxes (net of refunds)         $ 1,280               $ 295


     During the three months ended  February 28, 2001 and February 28, 2002, the
     Company   recorded   a   net   unrealized    holding   loss   relating   to
     available-for-sale  marketable  securities,  net of deferred taxes, of $391
     and $349,  respectively,  as a component of accumulated other comprehensive
     loss.
                                       6



(3)  Inventory

     The markets in which the Company  competes are  characterized  by declining
     prices,  intense  competition,  rapid technological change and frequent new
     product  introductions.  The Company maintains a significant  investment in
     inventory and,  therefore,  is subject to the risk of losses on write-downs
     to market and inventory obsolescence. During the quarter ended February 28,
     2002, the Company recorded  inventory  write-downs to market of $1,040 as a
     result of the recent  reduction  of  selling  prices  primarily  related to
     digital hand-held phones in anticipation of new digital technologies. It is
     reasonably  possible that additional write- downs to market may be required
     in the  future,  however,  no  estimate  can be  made of  such  losses.  In
     addition,  given  the  anticipated  emergence  of new  technologies  in the
     wireless  industry,  the  Company  will  need  to sell  existing  inventory
     quantities of current  technologies to avoid further write-downs to market.
     In particular,  at February 28, 2002, the Company had on hand 453,124 units
     of a certain phone model, which approximated  $70,090.  In the near future,
     the Company expects to introduce a new model, as well as new  technologies.
     No guarantee can be made that further  reductions in the carrying  value of
     this or other models will not be required in the future.

     At February  28, 2002,  the Company had on hand 300,000  units of two phone
     models in the amount of $54,000,  which has been  recorded in inventory and
     accounts  payable  on the  accompanying  consolidated  balance  sheet.  The
     Company has an  arrangement  with the  manufacturer  of the  phones,  which
     provides for, among other things, extended payment terms. The payment terms
     are such that the  Company  is not  required  to pay for the  phones  until
     shipment has been made to the Company's customers.

                                                       7




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



(4)  Net Income (Loss) Per Common Share

     A  reconciliation  between the numerators and denominators of the basic and
     diluted income (loss) per common share is as follows:



                                                                                       Three Months Ended

                                                                                 February 28,          February 28,
                                                                                      2001                   2002
                                                                                  -----------            -----------
                                                                                           
Net income (loss) (numerator for basic income per share)                        $     2,566      $        (3,949)
Interest on 6 1/4% convertible subordinated debentures, net of
   tax                                                                                    4                   --
                                                                               --------------    --------------
Adjusted net income (loss) (numerator for diluted income per
   share)                                                                       $     2,570      $        (3,949)
                                                                               ==============    ==============
Weighted average common shares (denominator for basic
   income per share)                                                             21,654,486           21,967,263
Effect of dilutive securities:
   6 1/4% convertible subordinated debentures                                        27,458                   --
   Employee stock options and stock warrants                                        352,894                   --
                                                                               --------------    --------------
Weighted average common and potential common shares
   outstanding (denominator for diluted income per share)                        22,034,838          21,967,263
                                                                               ==============    ==============

Net income (loss) per common share (basic):
   Income (loss) before cumulative effect of a change in
       accounting for  negative goodwill                                        $      0.12      $       (0.19)
   Cumulative effect of a change in accounting for negative
       goodwill                                                                          --                0.01
                                                                               --------------    --------------
Net income (loss) per common share                                              $      0.12      $       (0.18)
                                                                               ==============    ==============

Net income (loss) per common share (diluted):
   Income (loss) before cumulative effect of a change in
       accounting for  negative goodwill                                        $      0.12      $       (0.19)
   Cumulative effect of a change in accounting for negative
       goodwill                                                                          --                0.01
                                                                               --------------    --------------
Net income (loss) per common share                                              $      0.12      $       (0.18)
                                                                               ==============    ==============



     There were no  anti-dilutive  stock options or stock warrants for the three
     months  ended  February  28,  2001.  Stock  options and  warrants  totaling
     2,739,700 for the three months ended  February 28, 2002,  were not included
     in the net loss per common  share  calculation  because  their effect would
     have been anti-dilutive.



                                                       8




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



(5)  Comprehensive Income (Loss)

     The accumulated other  comprehensive  loss of $6,344 and $6,916 at November
     30,  2001  and  February  28,  2002,  respectively,   on  the  accompanying
     consolidated  balance sheets is the net accumulated  unrealized loss on the
     Company's available-for-sale  investment securities of $1,021 and $1,370 at
     November 30, 2001 and February 28, 2002, respectively,  and the accumulated
     foreign  currency  translation  adjustment of $5,323 and $5,546 at November
     30, 2001 and February 28, 2002, respectively.

     The Company's total comprehensive income (loss) was as follows:


                                                         Three Months Ended
                                                             February 28,

                                                           2001         2002
                                                         ------      -------

Net income (loss)                                    $   2,566        $ (3,949)
                                                     ----------       ---------
Other comprehensive income (loss):
   Foreign currency translation adjustments                  33           (223)
   Unrealized gain (loss) on securities:
       Unrealized holding loss arising during
           period, net of tax                             (391)           (349)
                                                    -----------     -----------
Other comprehensive loss, net of tax                      (358)           (572)
                                                    -----------     -----------
Total comprehensive income (loss)                    $   2,208        $ (4,521)
                                                     ==========       =========

     The change in the net unrealized loss arising during the periods  presented
     above are net of tax  benefit of $240 and $214 for the three  months  ended
     February  28,  2001 and  February  28,  2002,  respectively.  There were no
     reclassification  adjustments  for the three months ended February 28, 2001
     and 2002.

(6)  Segment Information

     The Company has two  reportable  segments  which are organized by products:
     Wireless and Electronics.  The Wireless  segment markets wireless  handsets
     and accessories  through domestic and  international  wireless carriers and
     their agents,  independent  distributors  and  retailers.  The  Electronics
     segment  sells  autosound,  mobile  electronics  and consumer  electronics,
     primarily to mass merchants, power retailers,  specialty retailers, new car
     dealers,  original equipment manufacturers (OEM), independent installers of
     automotive accessories and the U.S. military.



                                                       9




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



     The Company evaluates  performance of the segments based upon income before
     provision for income taxes. The accounting policies of the segments are the
     same as those for the Company as a whole.  The Company  allocates  interest
     and certain shared expenses, including treasury, legal and human resources,
     to  the  segments  based  upon  estimated  usage.  Intersegment  sales  are
     reflected at cost and have been eliminated in consolidation.  A royalty fee
     on the  intersegment  sales,  which  is  eliminated  in  consolidation,  is
     recorded by the segments and  included in other income  (expense).  Certain
     items are maintained at the Company's  corporate  headquarters  (Corporate)
     and are  not  allocated  to the  segments.  They  primarily  include  costs
     associated  with  accounting  and certain  executive  officer  salaries and
     bonuses  and  certain  items  including   investment   securities,   equity
     investments,  deferred income taxes,  certain  portions of excess cost over
     fair value of assets  acquired,  jointly-used  fixed  assets and debt.  The
     jointly-used fixed assets are the Company's management information systems,
     which are used by the Wireless and  Electronics  segments and Corporate.  A
     portion of the management information systems costs, including depreciation
     and  amortization  expense,  are  allocated  to  the  segments  based  upon
     estimates  made by  management.  During the three months ended February 28,
     2001 and February 28, 2002, certain advertising costs were not allocated to
     the segments.  These costs  pertained to an  advertising  campaign that was
     intended to promote  overall  Company  awareness,  rather  than  individual
     segment products.  Segment identifiable assets are those which are directly
     used in or identified to segment operations.



                                                                                           Elimin-        Consolidated
                                        Wireless        Electronics      Corporate         ations            Totals

Three Months Ended
February 28, 2001

                                                                                                  
Net sales                                   $265,338         $ 65,714               -                 -          $331,052
Intersegment sales (purchases)                 (129)              129               -                 -                 -
Pre-tax income (loss)                          3,325            2,310       $ (1,611)                 -             4,024
Total assets                                 282,351          116,947         111,009         $(35,957)           474,350

Three  Months Ended
February 28, 2002

Net sales                                   $119,119         $ 71,893               -                 -          $191,012
Intersegment sales (purchases)                     -                -               -                 -                 -
Pre-tax income (loss)                        (6,547)            2,698       $ (2,010)                 -           (5,859)
Total assets                                 282,748          101,249          97,449         $(35,957)           445,489




                                                       10




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



(7)  Audiovox Communications Corp. Dividend

     In February 2001, the Board of Directors of Audiovox  Communications  Corp.
     (ACC),   declared  a  dividend  payable  to  its   shareholders,   Audiovox
     Corporation,  a 95% shareholder,  and Toshiba Corporation  (Toshiba),  a 5%
     shareholder  for their  respective  share of net  income  for the  previous
     fiscal  years.   ACC  paid  Toshiba  its  share  of  the  dividend,   which
     approximated  $1,034 in the first quarter of 2001.  There were no dividends
     declared during 2002, due to the net loss of ACC during 2001.

(8)  Business Combinations and Goodwill and Other Intangible Assets

     In July 2001, the Financial  Accounting Standards Board issued Statement of
     Financial Accounting Standards (SFAS) No. 141, "Business Combinations", and
     SFAS No. 142, "Goodwill and Other Intangible Assets". SFAS No. 141 requires
     that  purchase  method  of  accounting  be  used  for all  future  business
     combinations  and  specifies  criteria  intangible  assets  acquired  in  a
     business  combination  must meet to be recognized  and reported  apart from
     goodwill.  SFAS No. 142 requires that goodwill and  intangible  assets with
     indefinite  useful lives no longer be amortized,  but instead be tested for
     impairment at least annually in accordance  with the provisions of SFAS No.
     142.  SFAS No. 142 also  requires  that  intangible  assets with  estimable
     useful lives be amortized over their respective estimated useful lives, and
     reviewed for impairment in accordance  with SFAS No. 121,  "Accounting  for
     the impairment of Long-Live Assets to be Disposed Of".

     The Company early  adopted the  provisions of SFAS No. 141 and SFAS No. 142
     as of December 1, 2001. As a result of adopting the  provisions of SFAS No.
     141 and 142, the Company did not record  amortization  expense  relating to
     its goodwill during the quarter ended February 28, 2002, which approximated
     $86 during the prior three months ended  February 28, 2001. The Company was
     not  required  under SFAS No. 142 to assess  the useful  life and  residual
     value of its goodwill as the Company's  goodwill is equity method goodwill,
     and, as such,  will continue to be evaluated for impairment  under SFAS No.
     121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
     Assets to be Disposed Of."

     As required by the  adoption of SFAS No. 142,  the Company  reassessed  the
     useful lives and residual values of all acquired  intangible assets to make
     any necessary amortization period adjustments.  Based upon that assessment,
     no judgements  were made to the  amortization  period of residual values of
     other intangible assets.

     In  accordance  with SFAS No. 142, the Company  wrote-off  its  unamortized
     negative  goodwill  of $240 as of the  date of  adoption,  which  has  been
     reflected in the  consolidated  statements  of  operations  as a cumulative
     effect of a change in accounting principle.

                                                       11




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued




(9)  Product Return

     During the quarter ended February 28, 2001, Wireless refunded approximately
     $21,000  to a  customer,  who is a  wireless  carrier,  for the  return  of
     approximately  97,000 tri-mode phones.  During January 2001,  Wireless also
     purchased  93,600 of the same model of  tri-mode  phone for a cost of $12.4
     million.  As a result of changes in the marketplace for wireless  products,
     the selling price of the phones has been reduced  below the original  cost.
     The Company did not record a write-down on these phones as they expected to
     receive a full refund or partial credit from the manufacturer of the phones
     during the second  quarter of 2001. In April 2001,  the Company  received a
     credit  from the  manufacturer  of $12.4  million.  The credit was  applied
     against the carrying value of the phones on hand which approximated 190,600
     phones,  which are  appropriately  recorded at the lower of cost or market.
     All of these phones were subsequently sold.

(10) Sales/Leaseback Transaction

     In April 2000, AX Japan  purchased  land and a building (the Property) from
     Shintom Co., Ltd. (Shintom) for 770,000,000 Yen (approximately  $7,300) and
     entered into a leaseback agreement whereby Shintom leased the Property from
     AX Japan for a one-year  period.  This lease is being  accounted  for as an
     operating  lease by AX Japan.  Shintom is a stockholder who owns all of the
     outstanding  preferred  stock  of  the  Company  and is a  manufacturer  of
     products  purchased  by the  Company  through its  previously-owned  equity
     investee,  TALK Corporation  (TALK).  The Company  currently holds stock in
     Shintom and has previously invested in Shintom convertible debentures.

     The purchase of the Property by AX Japan was  financed  with a  500,000,000
     Yen ($4,671)  subordinated  loan obtained from Vitec Co., Ltd.  (Vitec),  a
     150,000,000  Yen loan  ($1,397)  from Pearl First (Pearl) and a 140,000,000
     Yen loan  ($1,291)  from the  Company.  The land  and  building  have  been
     included in property, plant and equipment, and the loans have been recorded
     as notes  payable on the  accompanying  consolidated  balance  sheets as of
     November  30, 2001 and  February  28,  2002.  Vitec is a major  supplier to
     Shintom,  and Pearl is an affiliate of Vitec. The loans bear interest at 5%
     per annum, and principle was payable in equal monthly  installments  over a
     six-month period beginning six months  subsequent to the date of the loans.
     The loans from Vitec and Pearl are subordinated completely to the loan from
     the Company, and, in liquidation, the Company receives payment first.

     Upon the  expiration  of six months  after the transfer of the title to the
     Property to AX Japan,  Shintom had the option to repurchase the Property or
     purchase  all of the  shares of stock of AX  Japan.  This  option  could be
     extended for one additional six month period. The option

                                                       12




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



     to repurchase the building is at a price of 770,000,000 Yen plus the equity
     capital of AX Japan (which in no event can be less than 60,000,000 Yen) and
     can only be made if Shintom  settles any rent due AX Japan  pursuant to the
     lease agreement.  The option to purchase the shares of stock of AX Japan is
     at a price  not less  than the  aggregate  par  value  of the  shares  and,
     subsequent  to  the  purchase  of the  shares,  AX  Japan  must  repay  the
     outstanding  loan due to the  Company.  If Shintom  does not  exercise  its
     option to  repurchase  the  Property  or the  shares  of AX Japan,  or upon
     occurrence  of certain  events,  AX Japan can dispose of the Property as it
     deems appropriate. The events which result in the ability of AX Japan to be
     able to dispose of the Property include Shintom petitioning for bankruptcy,
     failing to honor a check, failing to pay rent, etc. If Shintom fails, or at
     any time becomes  financially or otherwise unable to exercise its option to
     repurchase the Property, Vitec has the option to repurchase the Property or
     purchase all of the shares of stock of AX Japan under  similar terms as the
     Shintom options.

     AX Japan  had the  option  to  delay  the  repayment  of the  loans  for an
     additional  six months if Shintom  extended its options to  repurchase  the
     Property or stock of AX Japan.  In  September  2000,  Shintom  extended its
     option to repurchase the Property and AX Japan delayed its repayment of the
     loans for an additional six months.

     In March 2001, upon the expiration of the additional  six-month period, the
     Company and Shintom  agreed to extend the lease for an additional  one-year
     period.  In  addition,  Shintom was again given the option to purchase  the
     Property or shares of stock of AX Japan after the expiration of a six-month
     period or extend the option for one additional  six-month  period. AX Japan
     was also  given  the  option  to delay  the  repayment  of the loans for an
     additional six months if Shintom  extended its option for an additional six
     months.

     In connection with this transaction,  the Company received  100,000,000 Yen
     ($922) from Shintom for its 2,000 shares of TALK stock. The Company had the
     option to repurchase  the shares of TALK at a purchase  price of 50,000 Yen
     per share,  with no expiration  date.  Given the option to  repurchase  the
     shares of TALK,  the Company did not  surrender  control over the shares of
     TALK and, accordingly, had not accounted for this transaction as a sale. In
     August 2000, the Company surrendered its option to repurchase the shares of
     TALK.  As such,  the  Company  recorded a gain on the sale of shares in the
     amount of $427 in August 2000.

     AX Japan  had the  option  to  delay  the  repayment  of the  loans  for an
     additional  six months if Shintom  extended its options to  repurchase  the
     Property or stock of AX Japan.  In  September  2001,  Shintom  extended its
     option to repurchase the Property and AX Japan delayed its repayment of the
     loans for an additional six months.


                                                       13




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



     In March 2002, upon the expiration of the additional  six-month period, the
     Company and Shintom  agreed to extend the lease for an additional  one-year
     period.  In  addition,  Shintom was again given the option to purchase  the
     Property or shares of stock of AX Japan after the expiration of a six-month
     period or extend the option for one additional  six-month  period. AX Japan
     was also  given  the  option  to delay  the  repayment  of the loans for an
     additional six months if Shintom  extended its option for an additional six
     months.

(11) Debt Convenants

     The Company  maintains a revolving credit agreement with various  financial
     institutions.  The credit agreement contains several convenants  requiring,
     among other things,  minimum levels of pre-tax income and minimum levels of
     net  worth.   Additionally,   the  agreement   includes   restrictions  and
     limitations  on  payments  of  dividends,  stock  repurchases  and  capital
     expenditures.  During the year ended November 30, 2001, the Company was not
     in  compliance  with certain of its pre-tax  income  covenants  and had not
     received a waiver.  Accordingly,  the Company recorded its bank obligations
     in current  liabilities  at November  30,  2001.  The Company  subsequently
     obtained a waiver for such  violations.  During the quarter ended  February
     28, 2002,  the Company was not in  compliance  with certain of its pre- tax
     income  covenants and obtained a waiver for the quarter ended  February 28,
     2002.

(12) Contingencies

     The Company is a defendant in litigation arising from the normal conduct of
     its affairs.  The impact of the final  resolution  of these  matters on the
     Company's  results of  operations  or liquidity  in a particular  reporting
     period  is not  known.  Management  is of the  opinion,  however,  that the
     litigation in which the Company is a defendant is either subject to product
     liability  insurance  coverage  or,  to the  extent  not  covered  by  such
     insurance,  will  not  have a  material  adverse  effect  on the  Company's
     consolidated financial position.

     During 2001, the Company,  along with other  suppliers,  manufacturers  and
     distributors of hand-held wireless telephones,  was named as a defendant in
     five class action lawsuits  alleging  damages relating to exposure to radio
     frequency radiation from hand-held wireless telephones. These class actions
     have been consolidated and transferred to a Multi-District Litigation Panel
     before the United States District Court of the District of Maryland.  There
     are various  procedural motions pending and no discovery has been conducted
     to date.  The  Company  has  asserted  indemnification  claims  against the
     manufacturers  of  the  hand-held  wireless  telephones.   The  Company  is
     vigorously  defending  these class  action  lawsuits.  The Company does not
     expect the outcome of any  pending  litigation  to have a material  adverse
     effect on its consolidated financial position.


                                                       14




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



     The  Company  has  guaranteed  a $300  line  of  credit  with  a  financial
     institution on behalf of one of its equity  investments and has established
     standby  letters of credit to guarantee  the bank  obligations  of Audiovox
     Communications Sdn. Bhd. and Audiovox Venezuela.


(13) Subsequent Events

     On March 15,  2002,  Code  Systems,  Inc.,  a  wholly-owned  subsidiary  of
     Audiovox  Electronics Corp.,  purchased the assets of Code-Alarm,  Inc., an
     automotive  security  product  company.  The  purchase  price  consisted of
     approximately  $7,100,  paid in cash at the closing,  and a debenture  (CSI
     Debenture) whose value is linked to the future performance of Code Systems,
     Inc.  The  payment of any amount  under the terms of the CSI  Debenture  is
     based on  performance  and is  scheduled  to occur  in the  first  calendar
     quarter of 2006.


                                                       15





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

     The  Company  markets  its  products  under the  Audiovox  brand as well as
private   labels  through  a  large  and  diverse   distribution   network  both
domestically  and  internationally.  The Company  operates through two marketing
groups:  Wireless and Electronics.  Wireless consists of Audiovox Communications
Corp.  (ACC),  a 95%-owned  subsidiary  of  Audiovox,  and  Quintex,  which is a
wholly-owned  subsidiary of ACC. ACC markets  wireless  handsets and accessories
primarily on a wholesale basis to wireless  carriers in the United States and to
carriers overseas. Quintex is a small operation for the direct sale of handsets,
accessories and wireless telephone service.

     The Electronics Group consists of two wholly-owned  subsidiaries,  Audiovox
Electronics  Corp.  (AEC) and  American  Radio Corp.,  and three  majority-owned
subsidiaries,  Audiovox  Communications  (Malaysia) Sdn. Bhd., Audiovox Holdings
(M) Sdn.  Bhd.  and  Audiovox  Venezuela,  C.A. The  Electronics  Group  markets
automotive  sound and security  systems,  electronic car  accessories,  home and
portable sound  products,  FRS radios,  in-vehicle  video  systems,  flat-screen
televisions,  DVD  players and  navigation  systems.  Sales are made  through an
extensive  distribution  network  of mass  merchandisers,  power  retailers  and
others.  In  addition,  the  Company  sells  some of its  products  directly  to
automobile manufacturers on an OEM basis.

     Financial  Reporting  Release No. 60,  which was  recently  released by the
Securities and Exchange  Commission  (SEC),  requires all companies to include a
discussion of critical  accounting policies or method used in the preparation of
financial  statements.  Note  1 of  the  Notes  to  the  Consolidated  Financial
Statements  included  in the  Company's  2001 Annual  Report  filed on Form 10-K
includes a summary of the  significant  accounting  policies and methods used in
the preparation

                                                       16





of the Consolidated Financial Statements. The following is a brief discussion of
the more critical accounting policies and methods used by the Company.

     In addition,  Financial  Reporting  Release No. 61 was recently released by
the SEC to require all companies to include a discussion to address, among other
things, liquidity,  off-balance sheet arrangements,  contractual obligations and
commercial commitments.

Critical Accounting Policies

General

     The  consolidated  financial  statements  of the  Company  are  prepared in
conformity with accounting principles generally accepted in the United States of
America.  As such, the Company is required to make certain estimates,  judgments
and  assumptions  that  management   believes  are  reasonable  based  upon  the
information  available.  These  estimates  and  assumptions  affect the reported
amounts of assets and  liabilities  and the disclosure of contingent  assets and
liabilities  at the  dates  of the  consolidated  financial  statements  and the
reported  amounts of revenues and expenses  during the  reporting  periods.  The
significant accounting policies which the Company believes are the most critical
to aid in fully understanding and evaluating the reported consolidated financial
results include the following:

Revenue Recognition

     The Company  recognizes  revenue from product sales at the time of shipment
and passage of title to the  customer.  The Company  also records an estimate of
returns.  Management  continuously  monitors and tracks such product returns and
records a provision for the estimated amount of such

                                                       17





future returns,  based on historical experience and any notification the Company
receives of pending returns.  While such returns have  historically  been within
management's  expectations,  a significant  product return was recorded in 2001,
which is netted  against  revenue.  The Company  cannot  guarantee  that it will
continue to experience  the same return rates that it has in the past.  Although
the  Company  generally  does not give price  protection  to its  customers,  on
occasion,  the Company will offer such price  protection to its  customers.  The
Company accrues for price  protection when such agreements are entered into with
its customers, which was netted against revenue. There can be no assurances that
the Company  will not need to offer price  protection  to its  customers  in the
future.  Any  significant  price  protection  agreements  or increase in product
returns could have a material adverse impact on the Company's  operating results
for the period or periods in which such price  protection  is offered or returns
materialize.

Accounts Receivable

     The Company  performs  ongoing  credit  evaluations  of its  customers  and
adjusts  credit  limits based upon payment  history and the  customer's  current
credit   worthiness,   as  determined  by  a  review  of  their  current  credit
information. The Company continuously monitors collections and payments from its
customers  and  maintains a provision  for  estimated  credit  losses based upon
historical experience and any specific customer collection issues that have been
identified.  The Company's  reserve for estimated  credit losses at February 28,
2002 was  $4,890.  While  such  credit  losses  have  historically  been  within
management's  expectations  and the provisions  established,  the Company cannot
guarantee  that it will continue to  experience  the same credit loss rates that
have been  experienced in the past. Since the Company's  accounts  receivable is
concentrated  in a relatively few number of customers,  a significant  change in
the liquidity or financial position of any one of these

                                                       18





customers could have a material adverse impact on the collectability of the
Company's accounts receivables and future operating results.

Trade and Promotional Allowances

     The  Company  offers  trade  and   promotional   co-operative   advertising
allowances,  market development funds and volume incentive rebates to certain of
its customers.  These  arrangements  allow customers to take deductions  against
amounts  owed to the Company for product  purchases or entitle them to receive a
payment from the Company.  The Company  negotiates  varying terms  regarding the
amounts and types of arrangements dependant upon the products involved, customer
or type of advertising. These arrangements are made primarily on a verbal basis.
The  Company  initially   accrues  for  all  of  its  co-operative   advertising
allowances,  market  development  funds and  volume  incentive  rebates  as this
represents the Company's full  obligation.  With respect to the volume incentive
rebates,  the  customers  are  required  to  purchase  a  specified  volume of a
specified  product.  The  Company  accrues for the rebate as product is shipped.
When specified volume levels are not achieved,  and, therefore,  the customer is
not entitled to the funds,  the Company  revises its estimate of its  liability.
The accrual for co-operative  advertising  allowances,  market development funds
and volume  incentive  rebates at  February  28,  2002 was  $9,374.  The Company
continuously  monitors  the  requests  made by its  customers  and  revises  its
estimate of the liability under these  arrangements based upon the likelihood of
its  customers not  requesting  the funds.  The  Company's  estimates of amounts
requested by its customers in connection with these arrangements may prove to be
inaccurate,  in which case the Company may have  understated  or overstated  the
provision required for these  arrangements.  In the future, if the liability for
these arrangements is determined to be overstated, the Company would be required
to recognize such additional operating income at

                                                       19





the time  such  determination  is made.  Likewise,  if the  liability  for these
arrangements is determined to be  understated,  the Company would be required to
recognize such additional operating expenses at the time the customer makes such
requests.  Therefore,  although  the Company  makes  every  effort to ensure the
accuracy  of  its  estimates,  any  significant  unanticipated  changes  in  the
purchasing  volume  of its  customers  could  have a  significant  impact on the
liability and the Company's reported operating results.

Inventories

     The  Company  values  its  inventory  at the  lower of the  actual  cost to
purchase  and/or  the  current  estimated  market  value of the  inventory  less
expected costs to sell the inventory.  The Company  regularly  reviews inventory
quantities  on-hand and records a provision  for excess and  obsolete  inventory
based  primarily  on the  Company's  estimated  forecast of product  demand.  As
demonstrated  in recent years,  demand for the Company's  products can fluctuate
significantly.  A  significant  sudden  increase in the demand for the Company's
products  could  result  in a  short-term  increase  in the  cost  of  inventory
purchases while a significant  decrease in demand could result in an increase in
the amount of excess inventory  quantities on-hand.  In addition,  the Company's
industry is characterized by rapid technological change and frequent new product
introductions  that  could  result in an  increase  in the  amount  of  obsolete
inventory quantities on-hand. In such situations, the Company generally does not
obtain price protection from its vendors,  however, on occasion, the Company has
received price protection  which reduces the cost of inventory.  There can be no
assurances  that the  Company  will be  successful  in  negotiating  such  price
protection from its vendors in the future. Additionally, the Company's estimates
of future product  demand may prove to be inaccurate,  in which case the Company
may have understated or overstated the provision required

                                                       20





for excess and obsolete inventory.  In the future, if the Company's inventory is
determined to be overvalued, it would be required to recognize such costs in its
cost of goods sold at the time of such determination.  Likewise,  if the Company
does not properly  estimate the lower of cost or market of its  inventory and it
is therefore determined to be undervalued, it may have over-reported its cost of
goods  sold in  previous  periods  and  would  be  required  to  recognize  such
additional operating income at the time of sale. Therefore, although the Company
makes every  effort to ensure the accuracy of its  forecasts  of future  product
demand,  any  significant  unanticipated  changes  in  demand  or  technological
developments  could  have a  significant  impact on the  value of the  Company's
inventory and its reported operating results. In addition, given the anticipated
emergence of new technologies in the wireless industry, the Company will need to
sell  existing  inventory  quantities of current  technologies  to avoid further
write-downs to market.

Warranties

     The Company offers warranties of various lengths to its customers depending
upon the specific product. The Company's standard warranties require the Company
to repair or replace  defective  product  returned  to the  Company  during such
warranty period at no cost to the customer.  The Company records an estimate for
warranty related costs based upon its actual  historical return rates and repair
costs at the time of sale,  which are included in cost of sales.  The  estimated
liability for future warranty  expense  amounted to $8,625 at February 28, 2002,
which has been included in accrued expenses and other current liabilities. While
the Company's  warranty costs have historically been within its expectations and
the provisions  established,  the Company cannot guarantee that it will continue
to  experience  the same  warranty  return  rates or repair costs that have been
experienced in the past. A significant  increase in product  return rates,  or a
significant increase in the costs to

                                                       21





repair the  Company's  products,  could have a  material  adverse  impact on its
operating  results for the period or periods in which such returns or additional
costs materialize.


                                                       22





Results of Operations

     The following table sets forth for the periods indicated certain statements
of operations data for the Company expressed as a percentage of net sales:

                                                   Percentage of Net Sales
                                                      Three Months Ended
                                                February 28,  February 28,
                                                     2001        2002
                                                 ---------     ---------

  Net sales:
     Wireless
        Wireless products                             77.8%     58.2%
        Activation commissions                         2.2       3.8
        Residual fees                                  0.1       0.3
        Other                                           --        --
                                                     -----     -----
           Total Wireless                             80.1      62.3
                                                     -----     -----
     Electronics
        Mobile electronics                            10.3      21.0
        Consumer electronics                           4.6       8.4
        Sound                                          4.8       8.1
        Other                                          0.2       0.2
                                                     -----     -----
           Total Electronics                          19.9      37.7
                                                     -----     -----
           Total net sales                           100.0%    100.0%
Cost of sales                                         91.0      89.4
                                                     -----     -----
Gross profit                                           9.0      10.6

Selling                                                3.0       4.8
General and administrative                             3.4       5.6
Warehousing and assembly                               1.6       3.0
                                                     -----     -----
        Total operating expenses                       8.0      13.4
                                                     -----     -----
Operating income (loss)                                1.1      (2.8)
Interest and bank charges                             (0.3)     (0.5)
Equity in income in equity investments                 0.4       0.1
Other, net                                              --       0.1
                                                     -----     -----
Income (loss) before provision for (recovery of)
     income taxes                                      1.2      (3.1)
Provision for (recovery of) income taxes               0.4      (0.9)
Change in accounting principle                          --       0.1
                                                     -----     -----
Net income (loss)                                      0.8%    (2.1%)
                                                      =====     =====


                                                       23





Consolidated Results
Three months ended February 28, 2001 compared to three months ended February 28,
2002

The net sales and  percentage  of net sales by marketing  group and product line
for the three months ended February 28, 2001 and February 28, 2002 are reflected
in the following table:


                                        Three Months Ended
                           February 28, 2001       February 28, 2002
                           -----------------       -----------------

Net sales:
     Wireless
   Wireless products        $257,428      77.8% $111,137      58.2%
   Activation commissions      7,286       2.2     7,270       3.8
   Residual fees                 462       0.1       658       0.3
   Other                         162        --        54        --
                            --------     -----  --------     -----
      Total Wireless         265,338      80.1   119,119      62.3
                            --------     ----   --------     -----
Electronics
   Mobile electronics         33,938      10.3    40,041      21.0
   Consumer electronics       15,239       4.6    16,131       8.4
   Sound                      15,836       4.8    15,338       8.1
   Other                         701       0.2       383       0.2
                            --------     -----  --------     -----
      Total Electronics       65,714      19.9    71,893      37.7
                            --------     -----  --------     -----
      Total                 $331,052     100.0% $191,012     100.0%
                            ========     =====  ========     =====

Net sales for the first quarter of 2002 were  $191,012,  a decrease of $140,040,
or 42.3%,  from 2001.  The  decrease in net sales was  primarily in the Wireless
Group which was slightly offset by an increase in the Electronics  Group.  Sales
from our international  subsidiaries decreased from 2001 by approximately $85 or
1.5%. Gross margins were 10.6% in 2002 compared to 9.0% in 2001. The increase in
gross margins was  primarily  due to a change in the overall mix of sales,  from
wireless  products to  electronics  products,  which have a higher gross margin.
Individually,  both divisions experienced lower gross margins in 2002 than 2001,
4.9% vs. 6.0%,  respectively,  in Wireless and 20% vs. 21.1%,  respectively,  in
Electronics. Operating expenses decreased to $25,666 from

                                                       24





$26,250, respectively, a 2.2% decrease. As a percentage of sales, operating
expenses increased to 13.4% in 2002 from 8.0% in 2001. Operating loss for 2002
was $5,435 compared to operating income of $3,590 in 2001.

Wireless Results
Three months ended February 28, 2001 compared to three months ended February 28,
2002

The following table sets forth for the periods indicated  certain  statements of
operations  data for the Wireless  Group as  expressed  as a  percentage  of net
sales:

                                            Three Months Ended
                                 February 28, 2001       February 28, 2002
                                 -----------------       -----------------

Net sales:
     Wireless products        $ 257,428        97.0%  $ 111,137        93.3%
     Activation commissions       7,286         2.7       7,270         6.1
     Residual fees                  462         0.2         658         0.6
     Other                          162         0.1          54          --
                              ---------       -----   ---------       -----
                                265,338       100.0%    119,119       100.0%

Gross profit                     15,968         6.0       5,856         4.9
Total operating expenses         11,848         4.5      10,840         9.1
                              ---------       -----   ---------       -----
Operating income (loss)           4,120         1.5      (4,984)       (4.2)
Other expense                      (795)       (0.2)     (1,563)       (1.3)
                              ---------        -----   ---------       -----
Pre-tax income (loss)         $   3,325         1.3%  $  (6,547)       (5.5)%
                              =========       =====    =========       =====

     Net sales  were  $119,119  in the first  quarter  of 2002,  a  decrease  of
$146,219, or 55.1%, from last year. Unit sales of wireless handsets decreased by
869,000 units in 2002, or 49.8%, to  approximately  875,000 units from 1,744,000
units in 2001.  This decrease was primarily due to a delay in carrier  approvals
of the new 1X phones for data and GPS phones for tracking. These phones required
software modifications to correct a chipset issue and for other carrier system's

                                                       25





specifications. The average selling price of handsets decreased to $122 per unit
in 2002 from $141 per unit in 2001. This decrease was primarily due to sales of
older digital phones as newer models are about to be introduced. The number of
new wireless subscriptions processed by Quintex decreased 6.1% in 2002, with a
corresponding decrease in activation commissions of approximately $516 in 2002.
The average commission received by Quintex per activation decreased 1.2% from
2001. Gross profit margins decreased to 4.9% in 2002 from 6.0% in 2001,
primarily due to lower average selling prices, inventory write-downs to market
of $1,040, sales of older digital phones and the delayed introduction of 1X
technology phones. Operating expenses decreased to $10,840 from $11,848. Selling
expenses decreased from last year, primarily in divisional marketing, salaries
and commissions. The decrease was partially offset by an increase in
advertising. General and administrative expenses decreased from 2001, primarily
in bad debt expense and employee benefits. Warehousing and assembly expenses
decreased during 2002 from last year, primarily in tooling expenses, partially
offset by increases in direct labor and payroll benefits. Operating loss for
2002 was $4,984 compared to last year's operating income of $4,120.

     Management  believes  that  the  wireless  industry  will  continue  to  be
extremely  competitive  in both  price  and  technology.  As the  growth  in the
wireless  marketplace has slowed,  carrier  customer  purchasing  practices have
changed  and  pricing  pressures  have  intensified.  During the  quarter  ended
February 28,  2002,  the Company  recorded  inventory  write-downs  to market of
$1,040 as a result of the recent reduction of selling prices  primarily  related
to digital hand-held phones in anticipation of new digital  technologies.  It is
reasonably possible that additional write-downs to market may be required in the
future, however, no estimate can be made of such losses. In addition,  given the
anticipated emergence of new technologies in the wireless industry,  the Company
will need

                                                       26





to sell existing inventory quantities of current technologies to avoid further
write-downs to market. This has and could continue to affect gross margins and
the carrying value of inventories in the future. As the market for digital
products becomes more competitive, the Company may be required to further adjust
the carrying value of its inventory in the future. Industry and financial market
forecasts call for slower growth in the global handset market. Currently, there
is a global surplus of handsets, both at manufacturer and carrier levels. Though
this over-supply situation is abating, it may continue to impact the Company in
the future. There is also the potential for shortages in the availability of
certain wireless components and parts which may affect our vendors' ability to
provide handsets to us on a timely basis, which may result in delayed shipments
to our customers and decreased sales.


                                                       27






Electronics Results
Three months ended February 28, 2001 compared to three months ended February 28,
2002

         The following table sets forth for the periods indicated certain
statements of income data and percentage of net sales by product line for the
Electronics Group:

                                        Three Months Ended
                             February 28, 2001     February 28, 2002
                             ---------------       -----------------
Net sales:
     Mobile electronics     $ 33,938       51.7%  $ 40,041      55.7%
     Consumer electronics     15,239       23.2     16,131      22.4
     Sound                    15,836       24.1     15,338      21.3
     Other                       701        1.0        383       0.6
                            --------      -----   --------     -----
        Total net sales       65,714      100.0     71,893     100.0
Gross profit                  13,870       21.1     14,384      20.0
Total operating expenses      11,133       17.0     11,894      16.5
                            --------      -----   --------     -----
Operating income               2,737        4.2      2,490       3.5
Other income (expense)          (427)      (0.7)       208       0.3
                            --------       -----  --------     -----
Pre-tax income              $  2,310        3.5%  $  2,698       3.8%
                            ========       =====  ========     =====


     Net sales increased $6,179 to $71,893  compared to last year's $65,714,  an
increase of 9.4%. Mobile electronics sales increased 18.0% compared to last year
to $40,041,  primarily  due to increases in mobile video.  Consumer  electronics
sales  increased 5.9% over last year.  Sound sales decreased 3.1% from last year
to $15,338.  Net sales in the Company's Malaysian subsidiary decreased from last
year by approximately  7.3% which reflects the continuing slowing economy in the
Far East and the  decline in OEM sales in  Malaysia.  The  Company's  Venezuelan
subsidiary  experienced  an increase  of 7.1% in sales from last year  primarily
from OEM. Gross margins of the Electronics Group were 20.0% in 2002 and 21.1% in
2001.  The decrease in gross profit  margin was primarily in mobile and consumer
electronics, which typically have lower gross margins offset by

                                                       28





the sound category showing an increase. Operating expenses increased $761 from
last year to $11,894. As a percentage of sales, operating expenses decreased to
16.5% from 17.0%. Selling expenses decreased from last year, primarily in
divisional marketing. General and administrative expenses increased from 2001,
primarily in salaries, bad debt expense and insurance expenses. Warehousing and
assembly expenses increased from 2001, primarily in direct labor, assembly
expenses and tooling expenses. Operating income was $2,490 compared to last
year's $2,737.

     The Company  believes that the  Electronics  Group has an expanding  market
with a certain  level of volatility  related to both domestic and  international
new car sales.  As the  Company  moves  further  into the  Consumer  Electronics
market,  it may become  susceptible to changes in overall  economic  conditions.
Also,  certain of its  products  are subject to price  fluctuations  which could
affect the carrying  value of inventories  and gross margins in the future.  The
Electronics Group may also experience additional competition in the mobile video
category as more distributors enter the market and from increased competition in
the Malaysian and Venezuelan  markets.  Global economic  uncertainty  could also
affect the markets for our products.

Other Income and Expense

     Interest  expense and bank  charges  decreased  by $44 for the three months
ended February 28, 2002, compared to the same period last year. The decrease was
due to lower levels of interest-  bearing  debt,  in addition to lower  interest
rates.  Equity in income of equity  investments  decreased  $1,066 for the three
months ended  February 28, 2002,  as compared to the same period last year.  For
the  three  months  ended  February  28,  2001  and  2002,   Audiovox  Specialty
Applications,  LLC  represented  the  majority  of  equity  in  income of equity
investments. The decrease was primarily due

                                                       29





to a sales program with one customer that did not renew in 2002. Other income
for the quarter increased from last year's comparable period due to improved
market performance regarding the investments in the Company's Deferred
Compensation plan.

Provision for Income Taxes

         The effective tax (recovery) rate for the three months ended February
28, 2002 was (28.5%) compared to last year's 36.2% for the comparable period.
The change in the effective tax rate was principally due to increases in the
valuation allowances for state tax purposes. In addition, the change in the
effective tax rate is attributable to changes in the proportion of domestic and
foreign earnings and benefits as a result of the losses incurred.


Liquidity and Capital Resources

         The Company has historically financed its operations primarily through
a combination of available borrowings under bank lines of credit and debt and
equity offerings. As of February 28, 2002, the Company had working capital
(defined as current assets less current liabilities) of $286,162, which includes
cash of $5,580 compared with working capital of $282,913 at November 30, 2001,
which includes cash of $3,025. Operating activities provided approximately
$84,444, primarily from collections of accounts receivable and receivable from
vendor and increases in accounts payable and accrued expenses, partially offset
by increases in inventory. Investing activities used approximately $567,
primarily from purchases of property, plant and equipment. Financing activities
used approximately $81,235, primarily from repayments of bank obligations.

                                                       30





     The  Company's  principal  source  of  liquidity  is its  revolving  credit
agreement  which  expires  July 27,  2004.  The credit  agreement  provides  for
$250,000 of available credit, including $15,000 for foreign currency borrowings.
The continued  availability  of this  financing is dependent  upon the Company's
operating results which would be negatively impacted by a decrease in demand for
the Company's products.

     Under the credit  agreement,  the Company may obtain credit  through direct
borrowings  and letters of credit.  The  obligations  of the  Company  under the
credit agreement are guaranteed by certain of the Company's  subsidiaries and is
secured by accounts  receivable,  inventory and the Company's shares of ACC. The
Company's  ability to borrow  under its credit  facility is a maximum  aggregate
amount of $250,000,  subject to certain conditions,  based upon a formula taking
into account the amount and quality of its accounts  receivable  and  inventory.
The  credit  agreement  also  allows  for  commitments  up to $50,000 in forward
exchange contracts. In addition, the Company guarantees the borrowings of one of
its equity investees at a maximum of $300.

     The credit agreement  contains  several  covenants  requiring,  among other
things,  minimum  levels of  pre-tax  income  and  minimum  levels of net worth.
Additionally, the agreement includes restrictions and limitations on payments of
dividends, stock repurchases and capital expenditures.

     At November 30, 2001 and the first  quarter  ended  February 28, 2002,  the
Company was not in compliance with certain of its pre-tax income covenants.  The
Company  obtained a waiver for the February 28, 2002 violation,  however,  as of
the date the Company  filed its Form 10-K,  the  Company had not yet  received a
waiver  for  the  November  30,  2001  violation   related  to  pre-tax  income.
Accordingly,  bank obligations of $86,525 were classified as a current liability
on the  accompanying  consolidated  balance  sheet as of November 30, 2001.  The
Company obtained a waiver on March

                                                       31





22, 2002 for the November 30, 2001 violation. Based upon the recent approvals of
1X technology and the expected sales of such models, the Company believes that
they will not violate their covenants throughout the next year. However, there
can be no assurances that the covenants will be met as they are dependent upon
the timing of customer acceptance and shipments. While the Company was able to
obtain waivers for such violations in 2001 and for the first quarter ended
February 28, 2002, there can be no assurance that future negotiations with the
lenders would be successful, therefore, resulting in amounts outstanding to be
payable upon demand. This credit agreement has no cross covenants with the other
credit facilities described below.

     The Company also has revolving  credit  facilities in Malaysia,  Brazil and
Venezuela to finance  additional  working  capital needs.  The Malaysian  credit
facility is  partially  secured by the Company  under three  standby  letters of
credit and are payable upon demand or upon  expiration of the standby letters of
credit. The obligations of the Company under the Malaysian credit facilities are
secured  by  the   property   and   building  in  Malaysia   owned  by  Audiovox
Communications  Sdn. Bhd. The  Venezuelan  and Brazilian  credit  facilities are
secured by the Company  under  standby  letters of credit and are  payable  upon
demand or upon expiration of the standby letter of credit.


                                                       32





         The Company has certain contractual cash obligations and other
commercial commitments which will impact its short and long-term liquidity. At
February 28, 2002, such obligations and commitments are as follows:


                                        Payments Due By Period
                             ---------------------------------------------------
Contractual Cash                     Less than                         After
   Obligations               Total    1 Year     1-3 Years  4-5 Years  5 years
- -----------------------      -----   -------     ---------  ---------  -------

Capital lease obligations   $14,623   $   555   $ 1,661   $ 1,143   $11,264
Operating leases              7,554     2,008     3,889       880       777
Other current
   obligations                4,813     4,813      --        --        --
                            -------   -------   -------   -------   -------
Total contractual cash
   obligations              $26,990   $ 7,376   $ 5,550   $ 2,023   $12,041
                            =======   =======   =======   =======   =======


                                Amount of Commitment
                                Expiration per period
                    -------------------------------------------------------
         Other      Total
       Commercial   Amounts  Less than                      Over
      Commitment    Committed 1 Year   1-3 Years 4-5 Years 5 years
      --------      --------- -------- ---------  -------- -------

Lines of credit   $10,690   $10,690       --            -      --
Standby letters
   of credit        7,903     7,903       --            -      --
Guarantees            300       300       --            -      --
Commercial
   letters of
   credit          27,040    27,040       --            -      --
                  -------   -------    -----         ----     ---
Total
   commercial
   commitments    $45,933   $45,933   $   --            -      --
                  =======   =======    =====        =====     ===

         The Company regularly reviews its cash funding requirements and
attempts to meet those requirements through a combination of cash on hand, cash
provided by operations, available borrowings under bank lines of credit and
possible future public or private debt and/or equity

                                                       34





offerings. At times, the Company evaluates possible acquisitions of, or
investments in, businesses that are complementary to those of the Company, which
transaction may requires the use of cash. The Company believes that its cash,
other liquid assets, operating cash flows, credit arrangements, access to equity
capital markets, taken together, provide adequate resources to fund ongoing
operating expenditures. In the event that they do not, the Company may require
additional funds in the future to support its working capital requirements or
for other purposes and may seek to raise such additional funds through the sale
of public or private equity and/or debt financings as well as from other
sources. No assurance can be given that additional financing will be available
in the future or that if available, such financing will be obtainable on terms
favorable to the Company when required.

Related Party Transactions

         The Company has entered into several related party transactions which
are described below.

Leasing Transactions

         During 1998, the Company entered into a 30-year capital lease for a
building with its principal stockholder and chief executive officer, which is
the headquarters of the Wireless operation. Payments on the lease were based
upon the construction costs of the building and the then-current interest rates.
In connection with the capital lease, the Company paid certain costs on behalf
of its principal stockholder and chief executive officer in the amount of
$1,301. During 2000 and 2001, $800 was repaid to the Company.


                                                       34





         During 1998, the Company entered into a sale/leaseback transaction with
its principal stockholder and chief executive officer for $2,100 of equipment,
which has been classified as an operating lease. The lease is a five-year lease
with monthly payments of $34. No gain or loss was recorded on the transaction as
the book value of the equipment equaled the fair market value.

         The Company also leases certain facilities from its principal
stockholder and several officers. Rentals for such leases are considered by
management of the Company to approximately prevailing market rates. Total lease
payments required under the leases aggregate $4,293 and extend to February 28,
2010.

Amounts Due from Officers

         On December 1, 2000, the Company obtained an unsecured note in the
amount of $620 for an advance to an officer/director of the Company. The note,
which bears interest at the LIBOR rate, to be adjusted quarterly, plus 1.25% per
annum, was due, principle and interest, on November 30, 2001. Subsequently, the
note was reissued for $651, including accrued interest, under the same terms,
due November 30, 2002 and has been included in prepaid expenses and other
current assets on the accompanying consolidated balance sheet. In addition, the
Company has outstanding notes due from various officers of the Company
aggregating $235 as of November 30, 2001 and February 28, 2002, which have been
included in other assets on the accompanying consolidated balance sheet. The
notes bear interest at the LIBOR rate plus 0.5% per annum. Principle and
interest are payable in equal annual installments beginning July 1, 1999 through
July 1, 2003.



                                                       35





Transactions with Shintom and TALK

         The Company engages in transactions with Shintom and TALK. TALK, which
holds world- wide distribution rights for product manufactured by Shintom, has
given the Company exclusive distribution rights on all wireless personal
communication products for all countries except Japan, China, Thailand and
several mid-eastern countries. Through October 2000, the Company held a 30.8%
interest in TALK. The Company no longer holds an equity interest in TALK.
Transactions with Shintom and TALK include financing arrangements and inventory
purchases. At November 30, 2001 and February 28, 2002, the Company had recorded
a receivable from TALK in the amount of $265 and $6, respectively, a portion of
which is payable with interest, which is reflected in receivable from vendors on
the accompanying consolidated financial statements.

Transactions with Toshiba

         On March 31, 1999, Toshiba Corporation, a major supplier, purchased 5%
of the Company's subsidiary, Audiovox Communications Corp. (ACC), a supplier of
wireless products for $5,000 in cash. The Company currently owns 95% of ACC;
prior to the transaction ACC was a wholly-owned subsidiary.

         In February 2001, the Board of Directors of Audiovox Communications
Corp. (ACC), declared a dividend payable to its shareholders, Audiovox
Corporation, a 95% shareholder, and Toshiba Corporation (Toshiba), a 5%
shareholder. ACC paid Toshiba its share of the dividend, which approximated
$1,034 in 2001, for the year ended November 30, 2000. There were no dividends
declared during 2002, due to the net loss of ACC during 2001.


                                                       36





         Inventory on hand at November 30, 2001 and February 28, 2002 purchased
from Toshiba approximated $99,816 and $161,861, respectively. During the quarter
ended November 30, 2001, the Company recorded a receivable in the amount of
$4,550 from Toshiba for upgrades that were performed by the Company in 2001 on
certain models which Toshiba manufactured. The amount was received in full
during the first quarter of 2002.

Recent Accounting Pronouncements

         In April 2001, the Emerging Issues Task Force (EITF) reached a final
consensus on EITF Issue No. 00-25, "Vendor Income Statement Characterization of
Consideration Paid to a Reseller of the Vendor's Products," (EITF 00-25) which
requires that unless specific criteria are met, consideration from a vendor to a
retailer (e.g. "slotting fees", cooperative advertising agreements, "buy downs",
etc.) be recorded as a reduction from revenue, as opposed to selling expense.
This consensus is effective for fiscal quarters beginning after December 15,
2001. Management of Company is in the process of assessing the impact that
implementing EITF 00-25 will have on the consolidated financial statements.

         In July 2001, the FASB issued SFAS No. 143, "Accounting for Asset
Retirement Obligations" (Statement 143). Statement 143 is effective for fiscal
years beginning after June 15, 2002, and establishes an accounting standard
requiring the recording of the fair value of liabilities associated with the
retirement of long-lived assets in the period in which they are incurred. The
Company does not expect the adoption of Statement 143 to have a significant
effect on its results of operations or its financial position.

         In October 2001, the FASB issued SFAS No. 144, "Accounting for the
Impairment of Long- Lived Assets" (Statement 144), which addresses financial
accounting and reporting for the

                                                       37





impairment or disposal of long-lived assets. This statement supersedes Statement
No. 121,  "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of",  while  retaining  the  fundamental  recognition  and
measurement  provisions  of that  statement.  Statement  No. 144 requires that a
long-lived  asset to be abandoned,  exchanged for a similar  productive asset or
distributed  to owners in a spin-off to be considered  held and used until it is
disposed of.  However,  Statement  No. 144  requires  that  management  consider
revising  the  depreciable  life of  such  long-lived  asset.  With  respect  to
long-lived  assets to be  disposed  of by sale,  Statement  No. 144  retains the
provisions  of Statement  No. 121 and,  therefore,  requires  that  discontinued
operations no longer be measured on a net realizable value basis and that future
operating  losses  associated  with such  discontinued  operations  no longer be
recognized  before they occur.  Statement  No. 144 is  effective  for all fiscal
quarters of fiscal years  beginning  after  December 15, 2001,  and will thus be
adopted by the Company on December 1, 2002.  The Company has not  determined the
effect,  if any,  that the  adoption  of  Statement  No.  144  will  have on the
Company's consolidated financial statements.

     In November  2001,  the EITF  reached  several  consensuses  on Issue 01-9,
"Accounting for  Consideration  Given by a Vendor to a Customer or a Reseller of
the Vendor's  Products." This Issue is a codification of the issues addressed in
EITF 00-14,  "Accounting for Certain Sales Incentives," and EITF 00-25,  "Vendor
Income Statement  Characterization  of  Consideration  Paid to a Reseller of the
Vendor's  Product,"  as well as issues 2 and 3 of Issue 00-22,  "Accounting  for
'Points' and Certain Other  Time-Based or Volume-Based  Sales Incentive  Offers,
and Offers for Free  Products  or Services to Be  Delivered  in the  Future." In
addition,  several reconciling and clarifying issues that were identified in the
codification process were addressed. The consensuses codified in Issue 01-9

                                                       38





must be applied in financial statements for any interim or annual period
beginning after December 15, 2001, with the exception of the consensus on one
issue which must be applied in financial statements for any interim or annual
period ending after February 15, 2001. Accordingly, the consensus on one issue
was effective for the quarter ended February 28, 2002. Implementation of the
consensus did not have an impact on the Company's consolidated financial
statements. The remaining consensus will be effective for the quarter ended May
31, 2002. Management of the Company is in the process of assessing the impact
that implementing EITF 01-9 will have on the consolidated financial statements.

Forward-Looking Statements

         Except for historical information contained herein, statements made in
this release that would constitute forward-looking statements may involve
certain risks such as our ability to keep pace with technological advances,
significant competition in the wireless, mobile and consumer electronics
businesses, quality and consumer acceptance of newly-introduced products, our
relationships with key suppliers and customers, market volatility,
non-availability of product, excess inventory, price and product competition,
new product introductions, the uncertain economic and political climate in the
United States and throughout the rest of the world and the potential that such
climate may deteriorate further and other risks detailed in the Company's Form
10-K for the fiscal year ended November 30, 2001 and the Form 10-Q for the first
quarter ended February 28, 2002. These factors, among others, may cause actual
results to differ materially from the results suggested in the forward- looking
statements. Forward-looking statements include statements relating to, among
other things:

     o    growth  trends in the  wireless,  automotive  and consumer  electronic
          businesses

                                                       39





     o    technological and market developments in the wireless,  automotive and
          consumer electronics businesses

     o    liquidity

     o    availability of key employees

     o    expansion into international markets

     o    the availability of new consumer electronic products

     Theseforward-looking    statements   are   subject   to   numerous   risks,
uncertainties and assumptions about the Company including, among other things:

     o    the ability to keep pace with technological advances

     o    significant  competition  in the  wireless,  automotive  and  consumer
          electronics businesses

     o    quality and consumer acceptance of newly introduced products

     o    the relationships with key suppliers

     o    the relationships with key customers

     o    possible increases in warranty expense

     o    the loss of key employees

     o    foreign currency risks

     o    political instability

     o    changes in U.S. federal, state and local and foreign laws

     o    changes in regulations and tariffs

     o    seasonality and cyclicality

     o    inventory  obsolescence,  availability  and  price  volatility  due to
          market conditions


                                                       40





PART II - OTHER INFORMATION

ITEM 6.         EXHIBITS AND REPORTS ON FORM 8-K

                --------------------------------
         No reports were filed on Form 8-K for the quarter ended February 28,
2002.

                                                       41




                                   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.

                                         AUDIOVOX CORPORATION

                                         By:s/John J. Shalam
                                            ------------------------
                                               John J. Shalam
                                               President and Chief
                                               Executive Officer

Dated: April 15, 2002

                                         By:s/Charles M. Stoehr
                                            ------------------------
                                               Charles M. Stoehr
                                               Senior Vice President and
                                               Chief Financial Officer

                                                       42