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                                    May 31, 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.


           Class                                    Outstanding at July 8, 2002
           ---------------------------------------------------------------------

           Class A Common Stock                               21,525,383 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 May 31, 2002 (unaudited)                          3

                  Consolidated Statements of Operations for the
                  Three and Six Months Ended May 31, 2001
                  and May 31, 2002 (unaudited)                               4

                  Consolidated Statements of Cash Flows
                  for the Six Months Ended May 31, 2001
                  and May 31, 2002 (unaudited)                               5

                  Notes to Consolidated Financial Statements               6-18


ITEM 2            Management's Discussion and Analysis of
                  Financial Operations and Results of
                  Operations                                               19-46


PART II           OTHER INFORMATION

ITEM 4            Submission of Matters to a Vote of Security Holders       47

ITEM 6            Exhibits and Reports on Form 8-K                         47-48

                  SIGNATURES                                                49

                                                       2





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



                                                                               November 30,     May 31,
                                                                                    2001          2002
                                                                                  ---------    ---------
                                                                                               (unaudited)
Assets
Current assets:
                                                                                         
   Cash                                                                           $   3,025    $     803
   Accounts receivable, net                                                         227,209      211,723
   Inventory, net                                                                   225,662      264,925
   Receivable from vendors                                                            6,919       19,629
   Prepaid expenses and other current assets                                          7,632        8,160
   Deferred income taxes, net                                                        11,997       12,281
                                                                                  ---------    ---------
         Total current assets                                                       482,444      517,521
Investment securities                                                                 5,777        5,468
Equity investments                                                                   10,268       10,706
Property, plant and equipment, net                                                   25,687       26,489
Excess cost over fair value of assets acquired and other intangible assets, net       4,742        5,231
Deferred income taxes, net                                                            3,148         --
Other assets                                                                          1,302        1,090
                                                                                  ---------    ---------
                                                                                  $ 533,368    $ 566,505
                                                                                  =========    =========
Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable                                                               $  57,162    $ 156,187
   Accrued expenses and other current liabilities                                    41,854       38,472
   Income taxes payable                                                               3,035        2,140
   Bank obligations                                                                  92,213        3,605
   Notes payable                                                                      5,267        5,239
                                                                                  ---------    ---------
         Total current liabilities                                                  199,531      205,643
Bank obligations                                                                       --          9,363
Long-term debt, less current installments                                              --          8,122
Capital lease obligation                                                              6,196        6,170
Deferred compensation                                                                 3,844        4,224
Deferred income taxes                                                                  --          2,426
                                                                                  ---------    ---------
         Total liabilities                                                          209,571      235,948
                                                                                  ---------    ---------
Minority interest                                                                     1,851        9,442
                                                                                  ---------    ---------

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 May 31, 2002, 19,706,309 outstanding at November 30,
         2001 and May 31, 2002                                                          207          207
       Class B convertible; 10,000,000 authorized; 2,260,954 issued and
         outstanding                                                                     22           22
   Paid-in capital                                                                  250,785      249,287
   Retained earnings                                                                 82,162       82,667
   Accumulated other comprehensive loss                                              (6,344)      (6,182)
   Treasury stock, at cost, 909,537 Class A common stock at November 30,
       2001 and May 31, 2002                                                         (7,386)      (7,386)
                                                                                  ---------    ---------
         Total stockholders' equity                                                 321,946      321,115
                                                                                  ---------    ---------
Commitments and contingencies
         Total liabilities and stockholders' equity                               $ 533,368    $ 566,505
                                                                                  =========    =========


See accompanying notes to consolidated financial statements.

                                        3





                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
        For the Three and Six Months Ended May 31, 2001 and May 31, 2002
                 (In thousands, except share and per share data)
                                   (unaudited)



                                                                           Three Months Ended           Six Months Ended
                                                                                May 31,                     May 31,
                                                                          2001              2002          2001            2002
                                                                         ------            ------        ------          -----

                                                                                                          
Net sales                                                             $    276,814    $    304,603    $    605,117    $    493,200

Cost of sales                                                              266,091         280,778         567,303         451,558
                                                                       ------------    ------------    ------------   -------------

Gross profit                                                                10,723          23,825          37,814          41,642
                                                                       ------------    ------------    ------------   -------------

Operating expenses:
   Selling                                                                   7,371           7,631          14,393          14,385
   General and administrative                                               10,577          15,856          21,711          26,508
   Warehousing and assembly                                                  5,956           5,889          11,302          11,735
                                                                       ------------    ------------    ------------   -------------
       Total operating expenses                                             23,904          29,376          47,406          52,628
                                                                       ------------    ------------    ------------   -------------

Operating loss                                                             (13,181)         (5,551)         (9,592)         (10,986)
                                                                       ------------    ------------    ------------   -------------

Other income (expense):
   Interest and bank charges                                                (1,453)         (1,038)         (2,459)         (2,002)
   Equity in income of equity investments                                    1,191             557           2,561             861
   Gain on issuance of subsidiary shares                                      --            15,825            --            15,825
   Other, net                                                                  531            (246)            601             (11)
                                                                       ------------    ------------    ------------   -------------
       Total other income, net                                                 269          15,098             703          14,673
                                                                       ------------    ------------    ------------   -------------

Income (loss)  before provision for (recovery of)  income taxes and
    cumulative effect of a change in an accounting principle               (12,912)          9,547          (8,889)          3,687
Provision for (recovery of) income taxes                                    (4,649)          5,092          (3,191)          3,422
                                                                       ------------    ------------    ------------   -------------
Net income (loss) before cumulative effect of a change in
   accounting for negative goodwill                                         (8,263)          4,455          (5,698)            265
Cumulative effect of a change in accounting for negative goodwill             --              --              --               240
                                                                       ------------    ------------    ------------   -------------

Net income (loss)                                                     $     (8,263)   $      4,455     $    (5,698)   $        505
                                                                      =============   =============    ============   =============

Net income (loss) per common share (basic):
    Income (loss) before cumulative effect of a change in
       accounting for  negative goodwill                              $      (0.38)    $      0.20     $    (0.26)    $     0.01
   Cumulative effect of a change in accounting for negative
       goodwill                                                               --              --              --            0.01
                                                                       ------------    ------------    ------------   -------------
Net income (loss) per common share                                    $      (0.38)    $      0.20     $    (0.26)    $      0.02
                                                                      =============    ============    ===========    ===========

Net income (loss) per common share (diluted):
   Income (loss) before cumulative effect of a change in
       accounting for negative goodwill                               $      (0.38)    $      0.20     $    (0.26)    $     0.01
   Cumulative effect of a change in accounting for negative
       goodwill                                                               --              --              --            0.01
                                                                       ------------    ------------    ------------   -------------
Net income (loss) per common share                                    $      (0.38)    $      0.20     $    (0.26)    $      0.02
                                                                      =============    ============    ===========    ===========


Weighted average number of common shares outstanding (basic)            21,920,990      21,967,263      21,787,738      21,967,263
                                                                      =============    ============    ===========    ===========
Weighted average number of common shares outstanding (diluted)          21,920,990      22,007,598      21,787,738      22,005,508
                                                                      =============    ============    ===========    ===========


See accompanying notes to consolidated financial statements.

                                        4





                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                 Six Months Ended May 31, 2001 and May 31, 2002
                                 (In thousands)
                                   (unaudited)


                                                                                  May 31,
                                                                             2001         2002
                                                                            ------       -----
Cash flows from operating activities:
                                                                                 
   Net income (loss)                                                       $ (5,698)   $     505
   Adjustments to reconcile net income (loss) to net cash provided by
         operating activities:
       Gain on issuance of subsidiary shares                                   --        (15,825)
       Depreciation and amortization                                          2,119        2,314
       Provision for bad debt expense                                           331        1,269
       Equity in income of equity investments                                (2,561)        (861)
       Minority interest                                                       (382)        (477)
       Deferred income tax expense                                              124        5,290
       Gain on disposal of property, plant and equipment, net                    (1)         (12)
       Cumulative effect of a change in accounting for negative goodwill       --           (240)
   Changes in:
       Accounts receivable                                                   80,347       16,315
       Receivable from vendors                                               (3,638)     (12,710)
       Inventory                                                            (96,956)     (39,384)
       Accounts payable, accrued expenses and other current liabilities     (34,903)     101,556
       Income taxes payable                                                  (6,274)        (895)
       Deferred compensation                                                  1,890          380
       Investment securities - trading                                       (1,890)        (380)
       Prepaid expenses and other, net                                          733       (2,108)
                                                                           --------    ---------
          Net cash (used in) provided by operating activities               (66,759)      54,737
                                                                           --------    ---------

Cash flows from investing activities:
   Proceeds from issuance of subsidiary shares                                 --         22,399
   Purchase of acquired business                                               --         (7,107)
   Purchases of property, plant and equipment, net                           (1,342)      (1,630)
   Proceeds from distribution from equity investment                            709          359
                                                                           --------    ---------
          Net cash (used in) provided by  investing activities                 (633)      14,021
                                                                           --------    ---------

Cash flows from financing activities:
   Borrowings (repayments) of bank obligations, net                          65,221      (78,856)
   Proceeds from issuance of convertible subordinated debentures               --          8,107
   Payment of dividend to minority shareholder of subsidiary                 (1,034)        --
   Principal payments on capital lease obligation                               (14)         (26)
   Proceeds from exercise of stock options and warrants                       2,320         --
   Principal payments on subordinated debentures                               (486)        --
   Repurchase  of Class A common stock                                       (1,382)        --
                                                                           --------    ---------
          Net cash provided by (used in) financing activities                64,625      (70,775)
                                                                           --------    ---------

Effect of exchange rate changes on cash                                         (10)        (205)
                                                                           --------    ---------

Net decrease  in cash                                                        (2,777)      (2,222)

Cash at beginning of period                                                   6,431        3,025
                                                                           --------    ---------
                                                                           $  3,654    $     803
                                                                           ========    =========
Cash at end of period



See accompanying notes to consolidated financial statements.

                                        5





                      AUDIOVOX CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
      Three and Six Months Ended May 31, 2001 and May 31, 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 May 31, 2002, the  consolidated  statements of operations for
          the three and six month  periods  ended May 31, 2001 and May 31, 2002,
          and the  consolidated  statements  of  cash  flows  for the six  month
          periods ended May 31, 2001 and May 31, 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.

          In fiscal 2001,  the Company  adopted the provisions of Emerging Issue
          Task Force  Issue  (EITF) 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 $503 and $809 for the three and six months ended May
          31, 2001, respectively.

          During  the  quarter  ended May 31,  2002,  the  Company  adopted  the
          provisions of EITF Issue No. 01-9, "Accounting for Consideration Given
          by a Vendor to a Customer or a Reseller of the Vendor's Products".  As
          a result of adopting EITF 01-9 in 2002,  the Company has  reclassified
          co-operative   advertising,   market   development  funds  and  volume
          incentive  rebate  costs,  which were  previously  included in selling
          expenses,  to net  sales.  As a result of this  reclassification,  net
          sales and  selling  expenses  were  (increased)  reduced by ($180) and
          $2,570 for the three and six months ended May 31, 2001,  respectively.
          Net sales and selling  expenses  were  increased  for the three months
          ended May 31, 2001 rather than  reduced as a result of the adoption of
          EITF  01-9  because  of  the  reversals  of   previously   established
          co-operative   advertising,   market   development  funds  and  volume
          incentive  rebate costs  exceeded  the  provisions  for such  accruals
          during this  period.  The  adoption of EITF 01-9 reduced net sales and
          selling  expenses  by $14,093 and $16,508 for the three and six months
          ended May 31, 2002, respectively.


                                        6




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



(2)      Supplemental Cash Flow Information

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


                                                      Six Months Ended
                                                          May 31,
                                                  2001                2002
                                                 ------              -----

Cash paid during the period:
     Interest (excluding bank charges)           $1,392              $1,152
     Income taxes (net of refunds)               $2,037               $ 500

          During the six months ended May 31, 2001 and May 31, 2002, the Company
         recorded a net unrealized holding gain (loss) relating to
         available-for-sale marketable securities, net of deferred taxes, of
         $420 and ($414), respectively, as a component of accumulated other
         comprehensive loss.

(3)      Business Acquisition

          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 earnings 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.  The  Company  accounted  for  the
          transaction in accordance with the purchase method of accounting. As a
          result  of  the  transaction,  goodwill  of  $212  was  recorded.  The
          allocation of the purchase price is pending the final determination of
          certain  acquired  balances.  Any payments made under the terms of the
          CSI  Debenture  in the future  will be  reflected  as a  component  of
          goodwill.  Proforma  results of operations for the three and six month
          periods  ended May 21, 2001 and 2000 were not  provided as the amounts
          were deemed immaterial to the consolidated financial statements of the
          Company.

(4)     Co-operative  Advertising  Allowances,  Market Development Funds and
         Volume Incentive Rebates

          The   accrual  for   co-operative   advertising   allowances,   market
          development  funds and volume  incentive  rebates at November 30, 2001
          and May 31, 2002 was $10,366 and $21,028, respectively, and represents
          management's  best estimate of amounts owed under these  arrangements.
          During the three and six months ended May 31, 2001, $5,762 and $8,277,

                                        7




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



          respectively, and, during the three and six months ended May 31, 2002,
          $1,536  and   $1,566,   respectively,   were   recorded   into  income
          representing   revisions  to  previously   established  co-  operative
          advertising allowances,  market development funds and volume incentive
          rebate  accruals.  Due to  uncertainties  inherent  in the  estimation
          process,  it is at least reasonably  possible that the accrual will be
          further revised in the near term.

(5)      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 quarters  ended  February  28, 2002 and May 31,  2002,  the
          Company recorded inventory write-downs to market of $1,040 and $2,290,
          respectively,  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. 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 May 31, 2002,  the Company had on hand 512,838  units in the amount
          of $115,054, 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  payable  is  non-interest  bearing,  and the  Company is not
          required  to pay for the phones  until  shipment  has been made to the
          Company's customers.



                                        8




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



(6)      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               Six Months Ended
                                                          May 31,                          May 31,
                                                  2001            2002             2001             2002
                                                 ------          ------           ------           -----
                                                                                         
Net income (loss) (numerator for basic
   income per share)                            $   (8,263)     $     4,455       $   (5,698)        $      505
Interest on 6 1/4% convertible subordinated
   debentures, net of tax                           --               --                    5              --
                                                -----------     ------------      -----------        -----------
Adjusted net income (loss) (numerator for
   diluted income per share)                    $   (8,263)     $     4,455       $   (5,693)        $      505
                                                ===========     ============      ===========        ===========

Weighted average common shares
   (denominator for basic income per share)     21,920,990       21,967,263        21,787,738        21,967,263
Effect of dilutive securities:
   6 1/4% convertible subordinated debentures         --              --                --                --
   Employee stock options and stock
         warrants                                     --            40,335              --               38,245
                                                -----------     ------------      -----------        -----------
Weighted average common and potential
   common shares outstanding
   (denominator for diluted income per
   share)                                       21,920,990      22,007,598        21,787,738         22,005,508
                                                ===========     ============      ===========        ===========

Net income (loss) per common share (basic):
   Income (loss) before cumulative effect of
       a change in  accounting for  negative
       goodwill                                 $    (0.38)     $      0.20       $    (0.26)        $     0.01
   Cumulative effect of a change in
       accounting for negative goodwill              --              --                --                  0.01
                                                -----------     ------------      -----------        -----------
Net income (loss) per common share              $    (0.38)     $      0.20       $    (0.26)        $     0.02
                                                ===========     ============      ===========        ===========

Net income (loss) per common share (diluted):
   Income (loss) before cumulative effect of
       a change in  accounting for  negative
       goodwill                                 $    (0.38)     $      0.20       $    (0.26)        $     0.01
   Cumulative effect of a change in
       accounting for negative goodwill              --              --                --                  0.01
                                                -----------     ------------      -----------        -----------
Net income (loss) per common share              $    (0.38)     $      0.20       $    (0.26)        $     0.02
                                                ===========     ============      ===========        ===========



          Stock  options and warrants  totaling  2,789,504 and 2,177,252 for the
          three  and six  months  ended  May 31,  2001,  respectively,  were not
          included in the net loss per common share

                                        9




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



         calculation because their effect would have been anti-dilutive. Stock
          options and warrants  totaling  2,457,200  and 2,598,450 for the three
          and
         six months ended May 31, 2002, respectively, were not included in the
         net income per common share calculation because their effect would have
         been anti-dilutive.

(7)      Comprehensive Income (Loss)

          The  accumulated  other  comprehensive  loss of $6,344  and  $6,182 at
          November 30, 2001 and May 31, 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
          $1,435 at November  30, 2001 and May 31, 2002,  respectively,  and the
          accumulated  foreign  currency  translation  adjustment  of $5,323 and
          $4,747 at November 30, 2001 and May 31, 2002, respectively.

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



                                                       Three Months Ended   Six Months Ended
                                                              May 31,            May 31,
                                                        2001       2002       2001      2002
                                                       -------    -------    -------    -----

                                                                            
Net income (loss)                                      $(8,263)   $ 4,455    $(5,698)   $ 505
                                                       -------    -------    -------    -----
Other comprehensive income (loss):
   Foreign currency translation adjustments                 18        799         51      576
   Unrealized gain (loss) on securities:
       Unrealized holding gain (loss) arising during
           period, net of tax                              811        (65)       420     (414)
                                                       -------    -------    -------    -----
Other comprehensive loss, net of tax                       829        734        471      162
                                                       -------    -------    -------    -----
Total comprehensive income (loss)                      $(7,434)   $ 5,189    $(5,227)   $ 667
                                                       =======    =======    =======    =====


          The  change in the net  unrealized  gain  (loss)  arising  during  the
          periods  presented above are net of tax benefit  (expense) of $497 and
          ($40)  for the  three  months  ended  May 31,  2001 and May 31,  2002,
          respectively,  and $257 and ($254)  for the six  months  ended May 31,
          2001 and May 31, 2002, respectively.

(8)      Segment Information

          The  Company  has two  reportable  segments  which  are  organized  by
          products:  Wireless and Electronics.  The Wireless  segment  primarily
          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

                                       10




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



          and the U.S. military.

          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 six months ended May 31, 2001
          and May 31, 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
May 31,  2001

                                                                        
Net sales                           $ 202,024       $74,790          --         -      $ 276,814
Intersegment sales (purchases)            (92)           92          --         -           --
Pre-tax income (loss)                 (15,769)        3,196      $   (339)      -        (12,912)

Three  Months Ended
May 31, 2002

Net sales                           $ 214,057       $90,546          --         -      $ 304,603
Intersegment sales (purchases)            (25)           25          --         -           --
Pre-tax income (loss)                  (8,229)        4,622        13,154       -          9,547




                                                       11




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued





                                                                                  Elimin-         Consolidated
                                    Wireless    Electronics     Corporate          ations           Totals

Six Months Ended
May 31,  2001

                                                                                   
Net sales                           $ 465,678       $139,439           --              --         $ 605,117
Intersegment sales (purchases)           (213)           213           --              --              --
Pre-tax income (loss)                 (12,445)         5,507      $  (1,951)           --            (8,889)
Total assets                          326,741        125,579        367,447       $(296,934)        522,833

Six  Months Ended
May 31, 2002

Net sales                           $ 331,649       $161,551           --              --         $ 493,200
Intersegment sales (purchases)            (15)            15           --              --              --
Pre-tax income (loss)                 (14,775)         7,320      $  11,142            --             3,687
Total assets                          371,777        142,650        284,959       $(232,881)        566,505




(9)      Transactions With a Major Supplier

         (a)      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  then  95%
                    shareholder,  and Toshiba Corporation  (Toshiba),  a then 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.

         (b)      Issuance of Subsidiary Shares

                    On May 29, 2002,  Toshiba purchased an additional 20% of ACC
                    for  $23,900 in cash,  bringing  Toshiba's  total  ownership
                    interest in ACC to 25%. In addition,  an $8,100  convertible
                    subordinated note (the Note) was issued to Toshiba. The Note
                    bears  interest  at a per  annum  rate  equal  to 1 3/4% and
                    interest  is  payable  annually  on May  31st of each  year,
                    commencing May 31, 2003. The unpaid  principle  amount shall
                    be due and payable,  together with all unpaid  interest,  on
                    May 31, 2007 and automatically renews for an additional five
                    years.  In  accordance  with  the  provisions  of the  Note,
                    Toshiba may convert the balance of the Note into  additional
                    shares of ACC in order to maintain a maximum 25% interest in
                    ACC.

                                       12




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



          In  connection  with the  transaction,  ACC and Toshiba  formalized  a
          distribution   agreement  whereby  ACC  will  be  Toshiba's  exclusive
          distributor  for the sale of Toshiba  products  in the United  States,
          Canada,  Mexico,  and all  countries in the  Caribbean and Central and
          South America through May 29, 2007. Also, in accordance with the terms
          of  the   stockholders   agreement,   upon  the   termination  of  the
          distribution  agreement  in  accordance  with  certain  terms  of  the
          distribution  agreement,  Toshiba  maintains a put right and  Audiovox
          Corp. a call right,  to repurchase all of the shares held by the other
          party  for a price  equal to the fair  market  value of the  shares as
          calculated in accordance with the agreement.  Audiovox's call right is
          only  exercisable  if Toshiba  elects to  terminate  the  distribution
          agreement after its initial five (5) year term.

          Additionally,  ACC  entered  into an  employment  agreement  with  the
          President and Chief  Executive  Officer (the Executive) of ACC through
          May  29,  2007.  Under  the  agreement,  ACC is  required  to pay  the
          Executive an annual base salary of $500 in addition to an annual bonus
          equal to 2% of ACC's annual  earnings  before income  taxes.  Audiovox
          Corp., under the employment  agreement,  was required to establish and
          pay a  bonus  of  $3,200  to  key  employees  of  ACC,  including  the
          Executive,  to be  allocated  by the  Executive.  The  bonus  was  for
          services previously  rendered,  and,  accordingly,  the bonus has been
          included in general and  administrative  expenses in the  accompanying
          statements  of  operations  for the three and six months ended May 31,
          2002.  The  Executive  was required to utilize all or a portion of the
          bonus  allocated to him to repay the remaining  outstanding  principal
          and accrued  interest owed by the Executive to the Company pursuant to
          the unsecured promissory note in favor of Audiovox Corp. Subsequent to
          May  31,  2002,   the  Executive  was  paid  $1,800  less  the  amount
          outstanding under the promissory note of $651.

          As a result of the issuance of ACC's shares,  the Company recognized a
          gain of $15,825 ($9,811 after provision for deferred taxes).  The gain
          on the issuance of the subsidiary's  shares has been recognized in the
          accompanying consolidated statements of operations.

(10)     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

                                       13




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



          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 six month  period  ended May 31,
          2002,  which  approximated  $142 during the prior six months ended May
          31, 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 adjustments  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)     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.

(12)     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

                                       14




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



          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 May 31, 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 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.



                                       15




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



          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.

          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.

(13)     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 which also

                                       16




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



          deleted   reference  to  the  pre-tax  income  covenant  for  the  two
          consecutive quarters ended May 31, 2002. The Company was in compliance
          with all other covenants as of and for the quarter ended May 31, 2002.

(14)     Income Taxes

          Quarterly tax provisions are generally based upon an estimated  annual
          effective  tax  rate  per  taxable  entity  including  evaluations  of
          possible future events and  transactions and are subject to subsequent
          refinement or revision.  When the Company is unable to estimate a part
          of its income or loss, or the related tax expense or benefit,  the tax
          expense or benefit  applicable to that item is reported in the interim
          period in which the income or loss occurs.  During the quarter and six
          months  ended May 31,  2002,  the tax benefit  from  certain  expenses
          arising  during these periods  could not be  reasonably  estimated and
          additional valuation allowances were recorded for continuing losses in
          certain states relating to the Wireless segment,  which resulted in an
          increase in the Company's annual effective tax rate for these periods.

          A  reconciliation  of the provision  for income taxes  computed at the
          Federal  statutory  rate to the reported  provision  for (recovery of)
          income taxes is as follows:



                                            Three Months Ended                                        Six Months Ended
                                ------------------------------------------------      ---------------------------------------------
                                                 May 31,                                                  May 31,
                                           2001                    2002                        2001                       2002
                                 ----------------------    ----------------------     -----------------------    -----------------
                                                                                                      
Tax provision at Federal
   statutory rate                $(4,520)       (35.0%)    $ 3,341          35.0%     $(3,111)      (35.0%)    $ 1,290        35.0%
State income taxes, net of
   Federal benefit                    34          0.3          586           6.1          157         1.8          610        16.5
Increase (decrease) in
   beginning-of-the-year
   balance of the valuation
   allowance for deferred
   tax assets                        (14)        (0.1)         210           2.2          165         1.9          398        10.8
Foreign tax rate
   differential                      (57)        (0.4)          49           0.5         (190)       (2.2)          57         1.5
Non-deductible items                  86          0.7        1,168          12.2          175         2.0        1,227        33.3
Other, net                          (178)        (1.5)        (262)         (2.7)        (387)       (4.4)        (160)       (4.3)
                                 -------       -------     -------        -------     -------      -------     --------      -------
                                 $(4,649)       (36.0%)    $ 5,092          53.3%     $(3,191)      (35.9%)    $ 3,422        92.8%
                                 =======       ========    =======        =======     =======       =======    ========      =======


(15)     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,

                                       17




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued



          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.

          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.



                                       18





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 75%-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 three wholly-owned subsidiaries, Audiovox
Electronics Corp. (AEC),  American Radio Corp. and Code Systems,  Inc. 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 of the  Consolidated  Financial  Statements.  The following is a
brief discussion of the more critical

                                       19





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 future  returns,  based on
historical experience and any notification the Company receives of pending

                                       20





returns.  While such returns  have  historically  been within  management's
expectations,  a significant product return was recorded in the first quarter of
2001,  which was 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 is 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 May 31, 2002
was $7,008.  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  customers  could  have a  material
adverse impact on the collectability of the Company's accounts

                                       21





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  May  31,  2002  was  $21,028.  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 the time such determination is
made. Likewise, if the liability for these arrangements is determined to be

                                       22





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  for  excess and
obsolete  inventory.  In the future, if the Company's inventory is determined to
be

                                       23





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. During the quarters ended February
28, 2002 and May 31, 2002, the Company recorded inventory  write-downs to market
of $1,040  and  $2,290,  respectively,  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.

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 $8,766 at May 31, 2002, which
has been included in accrued expenses and other current  liabilities.  While the
Company's warranty costs have historically

                                       24





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 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.



                                       25





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       Six Months Ended
                                                              May 31,                  May 31,
                                                        2001          2002        2001         2002
                                                       -------      -------      -------      -------
                                                                                    
  Net sales:
     Wireless
        Wireless products                                70.3%        68.1%        74.4%        64.3%
        Activation commissions                            2.5          2.0          2.3          2.7
        Residual fees                                     0.1          0.2          0.2          0.2
        Other                                             0.1           --          0.1           --
                                                       -------      -------      -------      -------
           Total Wireless                                73.0         70.3         77.0         67.2
                                                       -------      -------      -------      -------
     Electronics
        Mobile electronics                               13.3         18.9         11.6         19.7
        Consumer electronics                              8.5          6.3          6.3          7.1
        Sound                                             5.0          4.5          4.9          5.9
        Other                                             0.2           --          0.2          0.1
                                                       -------      -------      -------      -------
           Total Electronics                             27.0         29.7         23.0         32.8
                                                       -------      -------      -------      -------
           Total net sales                              100.0%       100.0%       100.0%       100.0%
Cost of sales                                            96.1         92.2         93.8         91.6
                                                       -------      -------      -------      -------
Gross profit                                              3.9          7.8          6.2          8.4

Selling                                                   2.7          2.5          2.4          2.9
General and administrative                                3.8          5.2          3.6          5.3
Warehousing and assembly                                  2.2          1.9          1.9          2.4
                                                       -------      -------      -------      -------
        Total operating expenses                          8.7          9.6          7.8         10.6
                                                       -------      -------      -------      -------
Operating loss                                           (4.8)        (1.8)        (1.6)        (2.2)
Interest and bank charges                                (0.5)        (0.3)        (0.4)        (0.4)
Equity in income in equity investments                    0.4          0.2          0.4          0.2
Gain on issuance of subsidiary shares                      --          5.2           --          3.2
Other, net                                                0.2         (0.1)         0.1           --
                                                       -------      -------      -------      -------
Income (loss) before provision for (recovery of)
     income taxes                                        (4.7)         3.2         (1.5)         0.8
Provision for (recovery of) income taxes                 (1.7)         1.7         (0.6)         0.7
Change in accounting principle                            --           --           --           --
                                                       -------      -------      -------      -------
Net income (loss)                                        (3.0%)        1.5%        (0.9%)        0.1
                                                       =======      =======      ========     =======



                                       26





Consolidated Results
Three months ended May 31, 2001 compared to three months ended May 31, 2002

     The net sales and  percentage  of net sales by marketing  group and product
line for the three months  ended May 31, 2001 and May 31, 2002 are  reflected in
the following table:


                                            Three Months Ended
                                 May 31, 2001                     May 31, 2002
                                 --------------------    ------------------------

                                                              
Net sales:
     Wireless
   Wireless products           $194,631         70.3%    $207,342         68.1%
   Activation commissions         6,830          2.5        6,200          2.0
   Residual fees                    440          0.1          482          0.2
   Other                            123          0.1           33           --
                               --------        ------    --------        ------
      Total Wireless            202,024         73.0      214,057         70.3
                               --------        ------    --------        ------
Electronics
   Mobile electronics            36,864         13.3       57,626         18.9
   Consumer electronics          23,389          8.5       19,075          6.3
   Sound                         13,970          5.0       13,583          4.5
   Other                            567          0.2          262           --
                               --------        ------    --------        ------
      Total Electronics          74,790         27.0       90,546         29.7
                               --------        ------    --------        ------
      Total                    $276,814        100.0%    $304,603        100.0%
                               ========        ======    ========        ======


     Net sales for the second  quarter of 2002 were  $304,603,  an  increase  of
$27,789,  or 10.0%,  from 2001.  The increase in net sales was in both marketing
groups.  Sales  from  our  international  subsidiaries  decreased  from  2001 by
approximately  $513 or 8.0%. Gross margins were 7.8% in 2002 compared to 3.9% in
2001.  The increase in gross margins was  primarily due to a wireless  inventory
write-down of $13,500 in the second quarter of 2001 as compared to $2,290 in the
second  quarter of 2002.  In addition,  there was a change in the overall mix of
sales for wireless  products to  electronics  products which have a higher gross
margin.  Operating expenses increased to $29,376 from $23,904,  respectively,  a
22.9%  increase.  This  increase  was  primarily  in general and  administrative
expenses and was related to bonuses of $3,200 paid to ACC personnel (See Note

                                       27





9(b)). As a percentage of sales,  operating  expenses  increased to 9.6% in
2002 from 8.7% in 2001.  Operating loss for 2002 was $5,551  compared to $13,181
in 2001.  Pre-tax  profit was $9,547  during 2002  compared to a pre-tax loss of
$12,912 in 2001. During the second quarter of 2002, Toshiba, a major supplier of
wireless products, purchased an additional 20% of the Company's subsidiary, ACC.
ACC issued the  additional  shares for $23,900 and an $8,100 1 3/4%  convertible
subordinated  note to Toshiba for $32,000.  As a result of the transaction,  the
Company recognized a gain of $15,825 ($9,811 after provision for deferred taxes)
(See Note 9(b)).

Six months ended May 31, 2001 compared to six months ended May 31, 2002

     The net sales and  percentage  of net sales by marketing  group and product
line for the six months ended May 31, 2001 and May 31, 2002 are reflected in the
following table:


                                              Six Months Ended
                                 May 31, 2001                     May 31, 2002
                                 --------------------    ------------------------

                                                              
Net sales:
     Wireless
   Wireless products           $450,375         74.4%    $317,021         64.3%
   Activation commissions        14,117          2.3       13,468          2.7
   Residual fees                    901          0.2        1,140          0.2
   Other                            285          0.1           20           --
                               --------        ------    --------        ------
      Total Wireless            465,678         77.0      331,649         67.2
                               --------        ------    --------        ------
Electronics
   Mobile electronics            70,233         11.6       97,171         19.7
   Consumer electronics          38,338          6.3       35,005          7.1
   Sound                         29,598          4.9       28,731          5.9
   Other                          1,270          0.2          644          0.1
                               --------        ------    --------        ------
      Total Electronics         139,439         23.0      161,551         32.8
                               --------        ------    --------        ------
      Total                    $605,117        100.0%    $493,200        100.0%
                               ========        ======    ========        ======




                                       28





     Net sales for the six months ended May 31, 2002 were  $493,200,  a decrease
of $111,917, or 18.5%, 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  $598 or 4.9%. Gross margins were 8.4% in 2002 compared to 6.2% in
2001.  The increase in gross margins was  primarily due to a wireless  inventory
write-down in the second  quarter of 2001 that did not recur in 2002 to the same
extent  and a change  in the  overall  mix of sales  for  wireless  products  to
electronics  products  which  have a higher  gross  margin.  Operating  expenses
increased to $52,628 from $47,406,  respectively, a 11.0% increase primarily due
to bonuses of $3,200 paid to ACC personnel  (See Note 9(b)).  As a percentage of
sales,  operating  expenses  increased  to  10.6%  in 2002  from  7.8% in  2001.
Operating loss for 2002 was $10,986  compared to $9,592 in 2001.  Pre-tax income
was $3,687 during 2002 compared to a pre-tax loss of $8,889 in 2001.

     During the second  quarter of 2002,  Toshiba,  a major supplier of wireless
products,  purchased an  additional  20% of the Company's  subsidiary,  ACC. ACC
issued the additional shares and an $8,100 1 3/4% convertible  subordinated note
to Toshiba for $32,000. As a result of the transaction, the Company recognized a
gain of $15,825 ($9,811 after provision for deferred taxes) (See Note 9(b)).



                                       29





Wireless Results
Three months ended May 31, 2001 compared to three months ended May 31, 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
                                          May 31, 2001               May 31, 2002
                                          ------------               ------------

                                                                       
Net sales:
     Wireless products           $ 194,631           96.3%     $ 207,342           96.9%
     Activation commissions          6,830            3.4          6,200            2.9
     Residual fees                     440            0.2            482            0.2
     Other                             123            0.1             33            --
                                 ----------        --------    ----------        --------
                                   202,024          100.0%       214,057          100.0%

Gross profit                        (3,336)          (1.7)         6,858            3.2
Total operating expenses            10,461            5.2         14,084            6.6
                                 ----------        --------    ----------        --------
Operating loss                     (13,797)          (6.8)        (7,226)          (3.4)
Other expense                       (1,972)          (1.0)        (1,003)          (0.4)
                                 ----------        --------    ----------        --------
Pre-tax loss                     $ (15,769)          (7.8)%    $  (8,229)          (3.8)%
                                 ==========        ========    ==========        ========


     Net sales were  $214,057  in the second  quarter of 2002,  an  increase  of
$12,033,  or 6.0%, from last year. Unit sales of wireless handsets  increased by
80,000 units in 2002, or 5.8%, to  approximately  1,470,000 units from 1,390,000
units in 2001. This increase was primarily due to the sales of 1X phones,  which
commenced  during the latter part of the second  quarter.  The  average  selling
price of handsets increased to $137 per unit in 2002 from $132 per unit in 2001.
This  increase was primarily  due to the  introduction  and sales of new digital
technologies during the latter part of the second quarter and reduction of older
analog and digital products. Gross profit margins increased to 3.2% in 2002 from
(1.7)% in 2001,  primarily due to the  introduction  of newer,  higher  margined
products and an inventory  write-down  of $13,500 as compared to $2,290 in 2002.
Operating expenses increased to $14,084 from $10,461. Selling expenses decreased
from last year, primarily

                                       30





in commissions. The decrease was partially offset by an increase in advertising.
General and administrative expenses increased from 2001, primarily due to
bonuses of $3,200 paid to ACC personnel (See Note 9(b)). Warehousing and
assembly expenses increased during 2002 from last year, primarily in field
warehousing expense. Operating loss for 2002 was $7,226 compared to last year's
$13,797.


Six months ended May 31, 2001 compared to six months ended May 31, 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:


                                                                              Six Months Ended
                                          May 31, 2001               May 31, 2002
                                          ------------               ------------

                                                                       
Net sales:
     Wireless products           $ 450,375           96.7%     $ 317,021           95.6%
     Activation commissions         14,117            3.0         13,468            4.1
     Residual fees                     901            0.2          1,140            0.3
     Other                             285            0.1             20             --
                                 ----------        --------    ----------        --------
                                   465,678          100.0%       331,649          100.0%

Gross profit                        10,949            2.3         11,188            3.4
Total operating expenses            20,627            4.4         23,398            7.1
                                 ----------        --------    ----------        --------
Operating loss                      (9,678)          (2.1)       (12,210)          (3.7)
Other expense                       (2,767)          (0.6)        (2,565)          (0.8)
                                 ----------        --------    ----------        --------
Pre-tax loss                     $ (12,445)          (2.7%)    $ (14,775)          (4.5%)
                                 ==========        ========    ==========        ========


     Net sales were  $331,649  in the  second  quarter  of 2002,  a decrease  of
$134,029, or 28.8%, from last year. Unit sales of wireless handsets decreased by
789,000 units in 2002, or 25.2%, to approximately 2,345,000 units from 3,134,000
units in 2001.  This decrease was primarily due to a delay in carrier  approvals
of the new 1X phones during the first quarter. These phones started to sell

                                       31





in the latter  part of the second  quarter.  The average  selling  price of
handsets  decreased  to $131 per unit in 2002 from  $137 per unit in 2001.  This
decrease was  primarily  due to sales of older  digital until the latter part of
the second quarter,  when the new 1X phones were marketed.  Gross profit margins
increased to 3.4% in 2002 from 2.3% in 2001,  primarily due to the sales of new,
higher margined products and an inventory write-down in 2001 which did not recur
in 2002. Operating expenses increased to $23,398 from $20,627.  Selling expenses
decreased  from last year,  primarily  in  commissions,  partially  offset by an
increase in  advertising.  General and  administrative  expenses  increased from
2001,  primarily due to bonuses of $3,200 paid to ACC personnel  (See Note 9(b))
and bad debt expense.  Warehousing and assembly  expenses  decreased during 2002
from last year, primarily in tooling expenses,  partially offset by increases in
direct  labor  and  temporary  personnel.  Operating  loss for 2002 was  $12,210
compared to last year's $9,678.

     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  quarters  ended
February 28, 2002 and May 31, 2002, the Company recorded  inventory  write-downs
to  market  of  $1,040  and  $2,290,  respectively,  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.  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

                                       32





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. The over-supply situation is abating, but 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.

Electronics Results
Three months ended May 31, 2001 compared to three months ended May 31, 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
                                      May 31, 2001                May 31, 2002
                                      ------------              ------------
                                                                 
Net sales:
     Mobile electronics        $ 36,864          49.3%     $ 57,626          63.6%
     Consumer electronics        23,389          31.3        19,075          21.1
     Sound                       13,970          18.7        13,583          15.0
     Other                          567           0.7           262           0.3
                               --------         ------     --------         ------
        Total net sales          74,790         100.0        90,546         100.0
Gross profit                     14,050          18.8        16,969          18.7
Total operating expenses         10,607          14.2        12,344          13.6
                               --------         ------     --------         ------
Operating income                  3,443           4.6         4,625           5.1
Other income (expense)             (247)         (0.3)           (3)          --
                               --------         ------     --------         ------
Pre-tax income                 $  3,196           4.3%     $  4,622           5.1%
                               ========         ======     ========         ======



     Net sales increased $15,756 to $90,546 compared to last year's $74,790,  an
increase of 21.1%.  Mobile  electronics  sales  increased 56.3% compared to last
year  to  $57,626,   primarily  due  to  increases  in  mobile  video.  Consumer
electronics sales decreased 18.4% from last year. Sound

                                       33





sales decreased 2.8% from last year to $13,583.  Net sales in the Company's
Malaysian  subsidiary  increased  from  last  year by  approximately  1.5%.  The
Company's  Venezuelan  subsidiary  experienced a decrease of 17.8% in sales from
last year primarily from OEM. Gross margins of the Electronics  Group were 18.7%
in 2002 and 18.8% in 2001. Operating expenses increased $1,737 from last year to
$12,344, $888 from the addition of Code Systems (See Note 3). As a percentage of
sales,  operating  expenses  decreased  to 13.6% from  14.2%.  Selling  expenses
increased from last year,  primarily in commissions.  General and administrative
expenses  increased  from  2001,   primarily  in  salaries  and  payroll  taxes.
Warehousing  and  assembly  expenses  decreased  from 2001,  primarily in direct
labor,  partially offset by an increase in assembly  expenses.  Operating income
was $4,625 compared to last year's $3,443.

Six months ended May 31, 2001 compared to six months ended May 31, 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:


                                                   Six Months Ended
                                      May 31, 2001                May 31, 2002
                                      ------------              ------------
                                                                 
Net sales:
     Mobile electronics        $  70,233          50.4%     $ 97,171         60.1%
     Consumer electronics         38,338          27.5        35,005         21.7
     Sound                        29,598          21.2        28,731         17.8
     Other                         1,270           0.9           644          0.4
                               ---------        -------    ---------        ------
        Total net sales          139,439         100.0       161,551        100.0
Gross profit                      26,855          19.2        30,465         18.9
Total operating expenses          20,674          14.8        23,351         14.5
                               ---------        -------    ---------        ------
Operating income                   6,181           4.4         7,114          4.4
Other income (expense)              (674)         (0.5)          206          0.1
                               ---------        -------    ---------        ------
Pre-tax income                 $   5,507           3.9%     $  7,320          4.5%
                               =========        =======    =========        ======




                                       34





     Net sales increased $22,112 to $161,551 compared to last year's $139,439 an
increase of 15.9%.  Mobile  electronics  sales  increased 38.4% compared to last
year to $97,171 primarily due to increases in mobile video. Consumer electronics
sales  decreased 8.7% from last year.  Sound sales decreased 2.9% from last year
to $28,731.  Net sales in the Company's Malaysian subsidiary decreased from last
year by approximately  3.0% which reflects the continuing slowing economy in the
Far East and the  decline in OEM sales in  Malaysia.  The  Company's  Venezuelan
subsidiary experienced a decrease of 6.9% in sales from last year primarily from
OEM.  Gross  margins  of the  Electronics  Group were 18.9% in 2002 and 19.2% in
2001.  The decrease in gross profit  margin was primarily in mobile and consumer
electronics,  which  typically  have lower  gross  margins.  Operating  expenses
increased $2,677 from last year to $23,351. As a percentage of sales,  operating
expenses  decreased to 14.5% from 14.8%.  Selling  expenses  increased from last
year,  primarily in commissions.  General and administrative  expenses increased
from 2001,  primarily in  salaries,  bad debt  expense and  insurance  expense .
Warehousing  and assembly  expenses  increased from 2001,  primarily in assembly
expenses and tooling  expenses,  partially offset by a decrease in direct labor.
Operating income was $7,114 compared to last year's $6,181.

     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.

                                       35






Other Income and Expense

     Interest expense and bank charges  decreased by $415 and $457 for the three
and six months  ended May 31, 2002,  respectively,  compared to the same periods
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  $634 and  $1,700  for the three and six  months  ended May 31,  2002,
respectively,  as compared to the same periods last year.  For the three and six
months  ended  May 31,  2001 and  2002,  Audiovox  Specialty  Applications,  LLC
represented the majority of equity in income of equity investments. The decrease
was  primarily  due to a sales  program with one customer  that did not renew in
2002.  During the quarter,  Toshiba purchased an additional 20% of the Company's
subsidiary,  ACC, a supplier of wireless products. The Company recognized a gain
of $15,825  ($9,811 after  provision for deferred  taxes) in connection with the
issuance of 20% of ACC's shares to Toshiba (See Note 9(b)).

Provision for Income Taxes

     The  effective tax  (recovery)  rate for the three and six months ended May
31,  2002 was 53.3% and 92.8%  compared  to last  year's  (36.0%)  and  (35.9%),
respectively,  for the  comparable  periods.  During the  quarter and six months
ended May 31, 2002, the tax benefit from certain  expenses  arising during these
periods could not be reasonably  estimated and additional  valuation  allowances
were recorded for continuing  losses in certain states  relating to the Wireless
segment which resulted in an increase in the Company's annual effective tax rate
for these periods.



                                       36





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 May 31, 2002, the Company had working capital (defined
as current assets less current liabilities) of $311,878,  which includes cash of
$803  compared  with working  capital of $282,913 at November  30,  2001,  which
includes cash of $3,025.  Operating activities provided  approximately  $54,737,
primarily from increases in accounts payable, accrued expenses and other current
liabilities  and  collections  of  accounts  receivable,   partially  offset  by
increases  in  inventory  and  receivable  from  vendors.  Investing  activities
provided  approximately  $14,021,  primarily  from the  issuance  of  subsidiary
shares.   Financing  activities  used  approximately  $70,775,   primarily  from
repayments of bank obligations.

     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.

                                       37





     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,  which also
deleted  reference  to the  pre-tax  income  covenant  for the  two  consecutive
quarters ended May 31, 2002,  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 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

                                       38





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.

     The Company has certain  contractual  cash obligations and other commercial
commitments  which will  impact its short and  long-term  liquidity.  At May 31,
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      $14,484      $  555      $ 1,663      $1,147      $11,119
Operating leases                 7,972       2,218        4,182         883          689
Other current
   obligations                   5,294       5,294         --          --           --
Long-term debt                   8,122        --          8,122        --           --
                               -------      ------      -------      ------      -------
Total contractual cash
   obligations                 $35,872      $8,067      $13,967      $2,030      $11,808
                               =======      ======      =======      ======      =======



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

                                                  <c>               <c>
Lines of credit       $12,968      $ 3,605      $9,363          -                --
Standby letters
   of credit            7,912        7,912        --            -               --
Guarantees                300          300        --            -               --
Commercial
   letters of
   credit              10,589       10,589        --            -               --
                      -------      -------      ------         ---             -----
Total commercial
   commitments        $31,769      $22,406      $9,363          -               --
                      =======      =======      ======         ===             =====



     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

                                       39





borrowings under bank lines of credit and possible future public or private
debt  and/or  equity  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.

                                       40





     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.
Rentals  for  such  leases  are  considered  by  management  of the  Company  to
approximately  prevailing market rates.  Total lease payments required under the
leases aggregate $3,898 and extend to March 31, 2009.

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 and
repaid during June 2002. In addition, the Company has outstanding notes due from
various officers of the Company aggregating $235 as of November 30, 2001 and May
31,  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.

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,

                                       41





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 May 31, 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 purchased 5% of the Company's subsidiary, ACC, a
supplier of wireless  products for $5,000 in cash. The Company then owned 95% of
ACC; prior to the  transaction  ACC was a wholly-owned  subsidiary.  In February
2001,  the  Board of  Directors  of ACC,  declared  a  dividend  payable  to its
shareholders,  Audiovox Corporation, a then 95% shareholder, and Toshiba, a then
5% shareholder.  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. During the second quarter of 2002,
Toshiba  purchased an additional  20% ACC.  Under the terms of the  transaction,
Toshiba acquired,  in exchange for $23,900 cash, the additional shares of ACC in
addition to an $8,100  convertible  subordinated  note (the Note) from ACC.  The
Note bears  interest at a per annum rate equal to 1 3/4% and interest is payable
annually on May 31st of each year, commencing May 31, 2003. The unpaid principle
amount shall be due and payable,  together  with all unpaid  interest on May 31,
2007 which will automatically  renew for an additional five years. In accordance
with the provisions of the Note,  Toshiba may, at any time,  convert the balance
of the Note into  additional  shares of ACC in order to  maintain a 25%  maximum
interest  in ACC.  The cost per share of the note is equal to the per share cost
for the $23,900 cash

                                       42





payment of 20% of ACC's shares.

     In  connection  with the  transaction,  ACC and Toshiba  formalized  into a
distribution  agreement whereby ACC will be Toshiba's exclusive  distributor for
the sale of Toshiba  products  in the United  States,  Canada,  Mexico,  and all
countries in the Caribbean  and Central and South America  through May 29, 2007.
Also,  in  accordance  with the terms of the  stockholders  agreement,  upon the
termination of the  distribution  agreement in accordance  with certain terms of
the distribution  agreement,  Toshiba maintains a put right and Audiovox Corp. a
call right,  to repurchase all of the shares held by the other party for a price
equal to the fair market value of the shares as calculated  in  accordance  with
the agreement.  Audiovox's  call right is only  exercisable if Toshiba elects to
terminate the distribution agreement after its initial five (5) year term.

     Additionally  in  connection  with the  transaction,  ACC  entered  into an
employment  agreement  with the  President  and  Chief  Executive  Officer  (the
Executive) of ACC through May 29, 2007. Under the agreement,  ACC is required to
pay the  Executive  an annual base salary of $500 in addition to an annual bonus
equal to 2% of ACC's annual earnings before income taxes.  Audiovox Corp., under
the employment agreement, was required to establish and pay a bonus of $3,200 to
key employees of ACC, including the Executive, to be allocated by the Executive.
The bonus was for services  previously  rendered in connection  with the Toshiba
purchase  of  additional  shares of ACC,  and,  accordingly,  the bonus has been
included in general and administrative  expenses in the accompanying  statements
of operations for the three and six months ended May 31, 2002. The Executive was
required to utilize all or a portion of the bonus  allocated to him to repay the
remaining  outstanding  principal and accrued  interest owed by the Executive to
the Company pursuant to the unsecured promissory note in favor of Audiovox Corp.
Subsequent  to May 31,  2002,  the  Executive  was paid  $1,800  less the amount
outstanding under the promissory note of $651.

                                       43





     As a result of the issuance of ACC's shares,  the Company recognized a gain
of $15,825 ($9,811 after provision for deferred taxes). The gain on the issuance
of the subsidiary's shares has been recognized in the accompanying  consolidated
statements of operations.

     Inventory  on hand at November  30, 2001 and May 31,  2002  purchased  from
Toshiba  approximated  $99,816 and  $145,515,  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.  During the quarter  ended May 31, 2002,  the
Company  recorded a receivable  in the amount of $16,750 from Toshiba  primarily
for software upgrades and price protection.

Recent Accounting Pronouncements

     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  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.

                                       44





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.

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,

                                       45





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
     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

     These   forward-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


                                       46





PART II - OTHER INFORMATION

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

     The Annual Meeting of Stockholders of Audiovox  Corporation ("the Company")
was held on May 9, 2002 at the Smithtown Sheraton, 110 Vanderbilt Motor Parkway,
Smithtown, New York.

     Proxies for the meeting were solicited pursuant to Regulation 14 of the Act
on behalf of the Board of Directors to elect a Board of nine Directors.

     There was no solicitation in opposition to the Board of Directors' nominees
for  election  as  directors  as listed in the Proxy  Statement  and all of such
nominees were elected.  Class A nominee, Paul C. Kreuch, Jr. received 16,041,467
votes and  386,045  votes  were  withheld.  Class A nominee,  Dennis F.  McManus
received  16,041,587  votes and 385,925  votes were  withheld.  Class A nominee,
Irving Halevy received 16,038,187 votes and 389,325 votes were withheld.

     Class A and Class B nominee,  John J. Shalam received  37,850,457 votes and
1,186,595 votes were withheld.  Class A and Class B nominee,  Philip Christopher
received 37,850,390 votes and 1,186,662 votes were withheld. Class A and Class B
nominee,  Charles M. Stoehr received  37,852,637  votes and 1,184,415 votes were
withheld.  Class A and Class B nominee,  Patrick M. Lavelle received  37,850,487
votes and 1,186,565  votes were  withheld.  Class A and Class B nominee,  Ann M.
Boutcher,  received 37,853,020 votes and 1,184,032 votes were withheld.  Class A
and Class B nominee,  Richard A. Maddia received  37,852,987 votes and 1,184,065
votes were withheld.

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

     For the second  quarter of fiscal 2002,  the Company filed three reports on
Form 8-K.


                                       47





     The first  report on Form 8-K dated  March 15,  2002 and filed on March 19,
2002, reported that the Company had revised its' previously released results for
fiscal 2001.

     The second  report on Form 8-K dated  March 21,  2002 and filed on April 4,
2002,  reported  that the Company  and its Lenders had  executed a Waiver to the
Company's Fourth Amended and Restated Credit Agreement.  Annexed to the Form 8-K
as Exhibit 1 was a copy of the Waiver.

     The third  report on Form 8-K dated May 29, 2002 and filed on June 6, 2002,
reported that Toshiba  Corporation  had  increased its minority  interest in the
Company's  wireless  subsidiary,   Audiovox  Communications  Corp.,  to  25%  in
consideration  of  $23.9  million  in  cash  and an  $8.1  million  Subordinated
Convertible Note. In addition, the Company reported that it had entered into the
Sixth Amendment and Consent to the Fourth Amended and Restated Credit Agreement.
Annexed  to the  Form 8-K as  exhibits  were the  following  documents:  a press
release  dated May 29, 2002; a Securities  Purchase  Agreement;  a  Distribution
Agreement;  a  Non-Negotiable   Subordinated  Convertible  Promissory  Note;  an
Employment  Agreement;  a Trademark License Agreement;  a Non- Negotiable Demand
Note;  an  Amended  and  Restated   Certificate  of  Incorporation  of  Audiovox
Communications  Corp.; and the Sixth Amendment and Consent to the Fourth Amended
and Restated Credit Agreement.

                                       48




                                   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: July 15, 2002

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

                                       49