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 The Quarter Ended                       August 31, 2004


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.)

180 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
                       ------                                      ------

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act)

                    Yes  X                                       No
                       ------                                      ------



                                        1





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

           Class                                Outstanding at October 8, 2004

           Class A Common Stock                            20,790,338 Shares
           Class B Common Stock                             2,260,954 Shares



                                        2






                                               AUDIOVOX CORPORATION


                                                     I N D E X
                                                                                                        Page
                                                                                                       Number

                                                                                                      
PART I - FINANCIAL INFORMATION                                                                           4

    ITEM 1.  FINANCIAL STATEMENTS                                                                        4

                Consolidated Balance Sheets at November 30,
                   2003 and August 31, 2004 (unaudited)                                                  4

                Consolidated Statements of Earnings (unaudited) for the Three
                   and Nine Months Ended August 31, 2003 and August 31, 2004                             5

                Consolidated Statements of Cash Flows (unaudited) for the Nine
                   Months Ended August 31, 2003 and August 31, 2004                                      6

                Notes to Consolidated Financial Statements (unaudited)                                   7

    ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS                                                     28

    ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
                MARKET RISK                                                                             50

    ITEM 4.     CONTROLS AND PROCEDURES                                                                 51

PART II - OTHER INFORMATION                                                                             51

    ITEM 1.     LEGAL PROCEEDINGS                                                                       51

    ITEM 6.     EXHIBITS                                                                                53

SIGNATURES                                                                                              55





                                                       3






                                                      PART I - FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS
         --------------------
                                                   AUDIOVOX CORPORATION AND SUBSIDIARIES
                                                        Consolidated Balance Sheets
                                                     (In thousands, except share data)


                                                                                                   November 30,  August 31,
                                                                                                       2003         2004
                                                                                                   ------------  -----------
                                                                                                                 (unaudited)
Assets
Current assets:
                                                                                                            
     Cash                                                                                            $   4,702    $   8,592
     Accounts receivable, net                                                                          266,421      222,120
     Inventory                                                                                         152,762      165,126
     Receivables from vendors                                                                            7,830       11,092
     Prepaid expenses and other current assets                                                          10,319       10,477
     Deferred income taxes                                                                               9,531        8,196
     Assets held-for-sale                                                                               70,641      170,646
                                                                                                     ---------    ---------
         Total current assets                                                                          522,206      596,249
  Investment securities                                                                                  9,512        7,548
  Equity investments                                                                                    13,142       13,138
  Property, plant and equipment, net                                                                    18,598       18,896
  Excess cost over fair value of assets acquired                                                         7,532        7,195
  Intangible assets                                                                                      8,043        8,043
  Other assets                                                                                             670          458
                                                                                                     ---------    ---------
                                                                                                     $ 579,703    $ 651,527
                                                                                                     =========    =========
  Liabilities and Stockholders' Equity
  Current liabilities:
     Accounts payable                                                                                $  35,126    $  28,199
     Accrued expenses and other current liabilities                                                     31,115       24,810
     Accrued sales incentives                                                                           14,604        7,419
     Income taxes payable                                                                               13,218       12,456
     Bank obligations                                                                                   39,940      117,597
     Current portion of long-term debt                                                                   3,433       10,320
     Liabilities related to assets held-for-sale                                                        78,772       87,189
                                                                                                     ---------    ---------
         Total current liabilities                                                                     216,208      287,990
  Long-term debt                                                                                        18,246        7,388
  Capital lease obligation                                                                               6,070        6,022
  Deferred income taxes                                                                                  3,178        1,523
  Deferred compensation                                                                                  5,280        6,089
                                                                                                     ---------    ---------
         Total liabilities                                                                             248,982      309,012
                                                                                                     ---------    ---------
  Minority interest                                                                                      4,993        6,689
                                                                                                     ---------    ---------
  Commitments and contingencies
  Stockholders' equity:
     Preferred stock, $50 par value; 50,000 shares authorized and outstanding, liquidation
         preference of $2,500                                                                            2,500        2,500
     Series preferred stock $.01 par value, 1,500,000 shares authorized; no shares issued or
         outstanding                                                                                      --           --
     Common stock:
         Class A $.01 par value; 60,000,000 shares authorized; 20,728,382 and 20,772,846 shares
           issued at November 30, 2003 and August 31, 2004, respectively                                   207          208
         Class B $.01 convertible par value; 10,000,000 shares authorized; 2,260,954 shares issued
           and outstanding                                                                                  22           22
     Paid-in capital                                                                                   252,104      252,752
     Retained earnings                                                                                  80,635       91,526
     Accumulated other comprehensive loss                                                               (1,229)      (2,685)
     Treasury stock, at cost, 1,072,737 and 1,070,957 shares of Class A common stock at
         November 30, 2003 and August 31, 2004, respectively                                            (8,511)      (8,497)
                                                                                                     ---------    ---------
  Total stockholders' equity                                                                           325,728      335,826
                                                                                                     ---------    ---------
  Total liabilities and stockholders' equity                                                         $ 579,703    $ 651,527
                                                                                                     =========    =========

See accompanying notes to consolidated financial statements.


                                                       4






                                               AUDIOVOX CORPORATION AND SUBSIDIARIES
                                                Consolidated Statements of Earnings
                                    For the Three and Nine Months Ended August 31, 2003 and 2004
                                           (In thousands, except share and per share data)
                                                            (unaudited)


                                                                        Three Months Ended                Nine Months Ended
                                                                 -----------------------------    ---------------------------------
                                                                   August 31,       August 31,      August 31,      August 31,
                                                                     2003             2004            2003            2004
                                                                  ------------    ------------    ------------    ------------

                                                                                                      
  Net sales                                                       $    135,239    $    132,965    $    327,397    $    417,533
  Cost of sales                                                        112,516         109,747         274,793         351,406
                                                                  ------------    ------------    ------------    ------------
  Gross profit                                                          22,723          23,218          52,604          66,127
                                                                  ------------    ------------    ------------    ------------

  Operating expenses:
     Selling                                                             5,759           8,370          15,967          23,144
     General and administrative                                         11,807          12,924          29,168          36,200
     Warehousing and technical support                                     479             935           1,859           3,404
                                                                  ------------    ------------    ------------    ------------
         Total operating expenses                                       18,045          22,229          46,994          62,748
                                                                  ------------    ------------    ------------    ------------

  Operating income                                                       4,678             989           5,610           3,379
                                                                  ------------    ------------    ------------    ------------

  Other income (expense):
     Interest and bank charges                                            (893)           (888)         (1,648)         (2,682)
     Equity in income of equity investees                                1,019           1,182           2,134           3,706
     Other, net                                                             44             324            (411)          1,663
                                                                  ------------    ------------    ------------    ------------
         Total other income, net                                           170             618              75           2,687
                                                                  ------------    ------------    ------------    ------------

  Income from continuing operations before provision for income
     taxes, minority interest and discontinued operations                4,848           1,607           5,685           6,066

  Provision for income taxes                                             2,726             832           3,850           3,042
  Minority interest income (expense)                                       161            (738)            454            (710)
                                                                  ------------    ------------    ------------    ------------

  Income from continuing operations                                      2,283              37           2,289           2,314

  Income (loss) from discontinued operations, net of tax                (1,636)          5,307           1,641           8,577
                                                                  ------------    ------------    ------------    ------------

  Net income                                                      $        647    $      5,344    $      3,930    $     10,891
                                                                  ============    ============    ============    ============

  Earnings (loss) per common share (basic):
     From continuing operations                                   $       0.11    $       0.00    $       0.10    $       0.11
     From discontinued operations                                 $      (0.08)   $       0.24    $       0.08    $       0.39
                                                                  ------------    ------------    ------------    ------------
  Net income per common share (basic)                             $       0.03    $       0.24    $       0.18    $       0.50
                                                                  ============    ============    ============    ============

  Earnings (loss) per common share (diluted):
     From continuing operations                                   $       0.10    $       0.00    $       0.10    $       0.10
     From discontinued operations                                 $      (0.07)   $       0.24    $       0.08    $       0.39
                                                                  ------------    ------------    ------------    ------------
  Net income per common share (diluted)                           $       0.03    $       0.24    $       0.18    $       0.49
                                                                  ============    ============    ============    ============

  Weighted-average common shares outstanding (basic)                21,840,621      21,962,843      21,836,241      21,945,364
                                                                  ============    ============    ============    ============
  Weighted-average common shares outstanding (diluted)              22,101,749      22,400,415      22,000,232      22,363,733
                                                                  ============    ============    ============    ============




See accompanying notes to consolidated financial statements.


                                                       5






                                               AUDIOVOX CORPORATION AND SUBSIDIARIES
                                               Consolidated Statements of Cash Flows
                                         For the Nine Months Ended August 31, 2003 and 2004
                                                           (In thousands)
                                                            (unaudited)

                                                                                                        Nine Months Ended
                                                                                                 -----------------------------
                                                                                                    August 31,    August 31,
                                                                                                      2003          2004
                                                                                                  -----------    -----------
Cash flows from operating activities:
                                                                                                           
     Net income                                                                                   $     3,930    $    10,891
     Income from discontinued operations                                                               (1,641)        (8,577)
                                                                                                  -----------    -----------
     Income from continuing operations                                                                  2,289          2,314
     Adjustments to reconcile net income to net cash provided by (used in) continuing operating
        activities:
        Depreciation and amortization                                                                   2,443          2,417
        Recovery of bad debt expense                                                                      (41)          (146)
        Equity in income of equity investees                                                           (2,134)        (3,706)
        Minority interest (expense)                                                                      (454)           710
        Deferred income tax expense, net                                                               (3,080)           731
        Loss on disposal of property, plant and equipment, net                                            160           --
        Tax benefit on stock options exercised                                                           --              107
        Non-cash stock compensation                                                                       297            179
     Changes in operating assets and liabilities, net of assets and liabilities
  acquired:
        Accounts receivable                                                                            43,785         42,920
        Inventory                                                                                      13,513        (12,607)
        Receivables from vendors                                                                        9,313         (3,262)
        Prepaid expenses and other                                                                     (1,712)        13,376
        Investment securities-trading                                                                    (796)          (809)
        Accounts payable, accrued expenses and other current liabilities and accrued sales
          incentives                                                                                    8,169        (19,534)
        Income taxes payable                                                                            2,057           (742)
     Change in assets held-for-sale                                                                   111,949        (99,995)
     Change in liabilities related to assets held-for-sale                                            (82,095)         8,424
                                                                                                  -----------    -----------
          Net cash provided by (used in) operating activities                                         103,663        (69,623)
                                                                                                  -----------    -----------

  Cash flows from investing activities:
     Purchases of property, plant and equipment                                                        (4,119)        (2,910)
     Proceeds from sale of property, plant and equipment                                                  129            173
     Proceeds from distribution from an equity investee                                                   810          3,609
     Proceeds from reduction of purchase price of acquired business                                      --              513
     Purchase of subsidiary shares                                                                       --           (1,410)
     Sale of assets to equity investee                                                                  3,600           --
     Purchase of acquired business, net of cash acquired                                              (39,609)          --
                                                                                                  -----------    -----------
          Net cash used in investing activities                                                       (39,189)           (25)
                                                                                                  -----------    -----------

  Cash flows from financing activities:
     Borrowings from bank obligations                                                                 164,331      1,006,160
     Repayments on bank obligations                                                                  (201,158)      (928,551)
     Principal payments on capital lease obligation                                                       (45)           (48)
     Proceeds from exercise of stock options and warrants                                                 385            534
     Principal payments on debt                                                                          --           (4,324)
     Payment of guarantee                                                                                --             (291)
                                                                                                  -----------    -----------
          Net cash (used in) provided by financing activities                                         (36,487)        73,480
                                                                                                  -----------    -----------
  Effect of exchange rate changes on cash                                                                 (34)            58
                                                                                                  -----------    -----------
  Net increase in cash                                                                                 27,953          3,890
  Cash at beginning of period                                                                           2,758          4,702
                                                                                                  -----------    -----------
  Cash at end of period                                                                           $    30,711    $     8,592
                                                                                                  ===========    ===========



See accompanying notes to consolidated financial statements.

                                                       6





                      AUDIOVOX CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


(1)  Basis of Presentation

     The accompanying  consolidated financial statements of Audiovox Corporation
     and subsidiaries  ("Audiovox" or the "Company") were prepared in accordance
     with  accounting  principles  generally  accepted  in the United  States of
     America  and  include  all  adjustments  (consisting  of  normal  recurring
     adjustments), which, in the opinion of management, are necessary to present
     fairly the consolidated financial position,  results of operations and cash
     flows  for  all  periods  presented.  The  results  of  operations  are not
     necessarily  indicative  of the results to be expected  for the full fiscal
     year.

     These  consolidated  financial  statements  do not include all  disclosures
     associated with consolidated  financial  statements  prepared in accordance
     with  accounting  principles  generally  accepted  in the United  States of
     America.  Accordingly,  these statements should be read in conjunction with
     the Company's consolidated financial statements and notes thereto contained
     in the Company's Form 10-K/A for the year ended November 30, 2003.

     The  preparation  of financial  statements  in conformity  with  accounting
     principles  generally  accepted  in the United  States of America  requires
     management  to make  estimates and  assumptions  that affect the amounts of
     assets,  liabilities,  revenues  and expenses  reported in those  financial
     statements as well as the disclosure of contingent  assets and  liabilities
     at the date of the consolidated  financial statements.  These judgments can
     be subjective  and complex,  and  consequently  actual results could differ
     from those  estimates and  assumptions.  Significant  estimates made by the
     Company include the allowance for doubtful accounts, allowance for cellular
     deactivations,  inventory valuation, recoverability of deferred tax assets,
     valuation of  long-lived  assets,  accrued  sales  incentives  and warranty
     reserves.

     A summary of the Company's significant accounting policies is identified in
     Note 1 of  Notes  to  Consolidated  Financial  Statements  included  in the
     Company's  2003  Annual  Report  filed on Form  10-K/A.  There have been no
     changes to the  Company's  significant  accounting  policies  subsequent to
     November 30, 2003.

     In connection with Audiovox  Communications  Corporation  ("ACC")  entering
     into a definitive asset purchase  agreement  ("Agreement")  with UTStarcom,
     Inc.  ("UTSI")  on June 11,  2004  (see  Note 2 of  Notes  to  Consolidated
     Financial  Statements),  the  Company  has  classified  certain  assets and
     certain   liabilities  of  ACC  as   held-for-sale   on  the   accompanying
     consolidated  balance  sheets.  The Company is in the process of completing
     this sale and plans to exit the  Wireless  business,  which  includes  ACC.
     Accordingly,  the Company has presented the Wireless  business results as a
     discontinued  operation  for all periods  presented.  In addition,  certain
     reclassifications have been made to the 2003 consolidated financial

                                        7




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     statements in order to conform to the current period presentation.

     The Company has one reportable segment  ("Electronics")  which is organized
     by  product  class.  The  Electronics   Segment  sells  autosound,   mobile
     electronics  and  consumer   electronics,   primarily  to  mass  merchants,
     specialty  retailers,  new car dealers,  original  equipment  manufacturers
     ("OEM"),  independent  installers  of automotive  accessories  and the U.S.
     military.

(2)  Discontinued Operations

     On June 11, 2004, the Company's  majority owned  subsidiary,  ACC,  entered
     into a  definitive  asset  Agreement  to sell  selected  assets and certain
     liabilities  (excluding its receivables,  inter- company accounts  payable,
     income taxes payable,  subordinated  debt and certain accrued  expenses and
     other  current  liabilities),  to UTSI for a  purchase  price  of  $165,100
     ("Purchase Price") subject to a net working capital adjustment.  If the net
     working capital  adjustment  reflected at the closing is less than $40,000,
     then the Purchase Price will be adjusted downward in an amount equal to the
     deficiency,  and if the net working capital balance exceeds  $40,000,  then
     the  Purchase  Price will be  adjusted  upwards  in an amount  equal to the
     excess.

     A portion of the Purchase Price proceeds will be utilized for the following
     payments:

     o    ACC will repay Toshiba,  minority interest  shareholder of ACC, $8,107
          as  payment  in  full  of  the  outstanding   principal  amount  of  a
          subordinated  note. In addition,  Audiovox will purchase from Toshiba,
          its remaining minority interest in ACC for $5,483. As a result of this
          purchase ACC will release  Toshiba from its  obligation to continue to
          supply wireless  handsets to ACC and releases  Toshiba from all claims
          that ACC or Audiovox have or may have against them.

     o    Upon  completion of the  Agreement,  ACC's Chief  Executive  Officer's
          employment  agreement  with ACC will be terminated and pursuant to his
          employment agreement and his long-term incentive compensation award he
          will receive $4,000.  ACC will also purchase certain of his personally
          held  intangibles  for a purchase  price of $16,000.  The Company will
          purchase his personally held  intangibles in order for ACC to have the
          ability  to  convey  all of the  assets  used in  connection  with the
          conduct of Wireless business to UTSI.

     o    Upon  completion of the closing of the Agreement,  ACC will pay $5,000
          to  certain  employees  of ACC and  its  subsidiaries  as a  severance
          payment and in exchange for which Audiovox will receive a release

                                        8




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


          from such employees.

     o    Pursuant to the terms of the Agreement, 5% (or $8,255) of the $165,100
          Purchase  Price  will be placed  in escrow by UTSI for 120 days  after
          closing.

     o    The Company's Chairman and Chief Executive Officer will receive $1,916
          upon the  closing  of the asset sale  pursuant  to an  amendment  to a
          long-term  incentive  compensation  award  which  clarified  that such
          payment  would be paid  pursuant  to a sale of the  Wireless  business
          pursuant to an asset sale.

     o    Estimated  taxes of  approximately  $28,100 will be paid in connection
          with the asset sale agreement.

     If the asset  sale had  closed on August  31,  2004,  Audiovox  would  have
     received the $165,100  purchase price at closing and would have received an
     additional  $41,808  pursuant  to  the  post-closing  net  working  capital
     adjustment. This amount would be reduced by payments to former employees of
     the wireless  business,  transaction costs that are estimated to be $4,000,
     payments to Toshiba with respect to certain  indebtedness  and the purchase
     of  their  25%  interest  in ACC,  payment  of an  incentive  award  to the
     Company's  CEO and taxes  relating  to the asset  sale.  If the asset  sale
     closed on August 31, 2004, the aggregate  amount of these  reductions would
     be approximately $72,606 and Audiovox would retain approximately $134,302.

     Audiovox  will  retain  all  of the  receivables  related  to the  Wireless
     business,  which, as of November 30, 2003 and August 31, 2004,  amounted to
     $128,613 and  $134,436,  respectively.  Audiovox  will also retain  certain
     liabilities  (including  accrued  expenses,  other current  liabilities and
     income  taxes  payable)  related  to the  Wireless  business,  which  as of
     November  30,  2003 and August 31,  2004,  amounted  to $5,520 and  $2,227,
     respectively.

     Audiovox  will  retain  the  proceeds  of the  Wireless  business  to repay
     domestic bank obligations,  which at August 31, 2004 approximated $109,062,
     and to fund and grow the consumer electronics business.  However, after the
     repayment of domestic bank  obligations,  Audiovox may use all or a portion
     of  the  proceeds  for  other  purposes  and  will  consider  other  market
     opportunities, including acquisitions.

     While the  anticipated  closing  date for this  transaction  is expected on
     November 1, 2004,  there can be no assurances  that such  transaction  will
     close  on  that  date  as it is  subject  to  certain  closing  conditions,
     including  regulatory  and third party  approvals.  The Company's  Board of
     Directors  as well as the  Board  of  Directors  of UTSI has  approved  the


                                        9




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     transaction  and the  Company's  Chairman and Chief  Executive  Officer and
     majority  shareholder,  has  agreed  to vote  his  shares  in favor of this
     Agreement.

     On or after the closing date of the sale to UTSI, the following  additional
     agreements will become effective:

     o    For a period of five-years  after the closing,  the Company will enter
          into a royalty free  licensing  agreement  permitting  UTSI to use the
          Audiovox  brand name on certain  products.  During  such  period,  the
          Company  will not  conduct,  directly or  indirectly,  in the Wireless
          business without the prior written consent of UTSI.

     o    Certain ACC employee  stock  options  under the 1997 Stock Option Plan
          and 1999 Stock  Compensation  Plan will be extended  for one year from
          the closing.  This extension would result in a remeasurement  of stock
          options which will be accounted for in accordance with FIN 44 and SFAS
          123.

     o    The Company will provide certain Information Technology services, that
          are  currently  provided  to ACC,  for at least six  months  after the
          closing as set forth in the Transition  Services  Agreement with UTSI.
          As consideration for the performance of these services,  UTSI will pay
          the Company  based on the usage of these  services as set forth in the
          Transition Services Agreement.

     In accordance with Financial  Accounting Standards Board ("FASB") Statement
     No. 144,  "Accounting for the Impairment of Long-lived Assets," the Company
     has assessed the measurement date in accounting for the sale transaction on
     June 11, 2004 in connection  with the date of board approval and signing of
     the Agreement.  Accordingly, the Company reclassified all associated assets
     and  liabilities as  held-for-sale  and recorded the Wireless  Segment as a
     discontinued operation for all periods presented.  The following sets forth
     the carrying amounts of the major classes of assets and liabilities of ACC,
     which are  classified as  held-for-sale  in the  accompanying  consolidated
     balance sheets.



                                                              November 30,     August 31,
                                                                  2003            2004
                                                              ------------    -----------
Assets
                                                                         
  Inventory                                                     $ 66,902       $160,091
  Prepaid expenses and other current assets                        2,052          8,870
  Property, plant and equipment, net                               1,644          1,654
  Other assets                                                        43             31
                                                                  --------      --------
       Total assets held-for-sale                                 $ 70,641      $170,646
                                                                  ========      ========



                                       10




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)



                                                              November 30,     August 31,
                                                                  2003            2004
                                                              ------------    -----------
Liabilities
                                                                         
  Accounts payable                                              $59,738        $70,208
  Accrued expenses and other current liabilities                 11,701         12,818
  Accrued sales incentives                                        7,290          4,127
  Long-term debt                                                     43             36
                                                                -------        -------
       Total liabilities related to assets held-for-sale        $78,772        $87,189
                                                                =======        =======


     The  following  is a  summary  of  the  Wireless  Segment  included  within
     discontinued operations:



                                             Three Months Ended           Nine Months Ended
                                         --------------------------  -------------------------
                                         August 31,     August 31,    August 31,    August 31,
                                           2003           2004          2003          2004
                                         ----------     ----------    ----------    ----------
                                                                        
Net sales from discontinued
     operations                          $ 130,583      $ 314,600     $ 536,253     $ 845,116
  Income (loss) from operations of
     discontinued operations before
     income taxes                           (1,756)         5,739         2,355         8,893
  Provision for (recovery of) income
     taxes                                    (120)           432           714           316
                                         ---------      ---------     ---------     ---------
  Income (loss) from discontinued
     operations, net of tax              $  (1,636)     $   5,307     $   1,641     $   8,577
                                         =========      =========     =========     =========



     Interest expense of $23 and $1,028 was allocated to discontinued operations
     for the three months ended August 31, 2003 and 2004, respectively. Interest
     expense of $1,081 and $2,411 was allocated to  discontinued  operations for
     the nine  months  ended  August  31,  2003 and  2004,  respectively.  These
     allocations  represent  consolidated  interest that cannot be attributed to
     other  operations  of the  Company and such  allocations  were based on the
     required working capital needs of the Wireless business.

     Included  in  income  from  discontinued   operations  are  tax  provisions
     (recovery  of) of ($120),  and $432 for the three  months  ended August 31,
     2003 and 2004,  respectively,  and $714 and $316 for the nine months  ended
     August  31,  2003 and  2004,  respectively.  The  Company  has  established
     valuation  allowances for state net operating loss carryforwards as well as
     other  deferred tax assets of the Wireless  Segment.  The net change in the
     total  valuation   allowance,   which  resulted  from  the  utilization  of
     previously fully reserved net operating loss carryforwards by the Wireless

                                       11




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     Segment,  for the  three and nine  months  ended  August  31,  2004,  was a
     decrease  of  $3,622  and  $5,262,  respectively.  Such  change  positively
     impacted the provision for income taxes during the periods indicated.

     A summary with respect to Wireless sales incentives included in liabilities
     held-for-sale is provided below:



                                               For the Three Months Ended
                                             ----------------------------
                                               August 31,   August 31,
                                                 2003         2004
                                               ---------    --------

                                                      
  Opening balance                              $ 3,317      $ 4,482
  Accruals                                       2,253        3,983
  Payments                                      (2,809)      (4,169)
  Reversals for unearned sales incentive          (206)        (159)
  Reversals for unclaimed sales incentives        (263)         (10)
                                               -------      -------
  Ending balance                               $ 2,292      $ 4,127
                                               =======      =======




                                             For the Nine Months Ended
                                             --------------------------
                                               August 31,   August 31,
                                                 2003         2004
                                               ---------    --------
                                                       
  Opening balance                              $  7,525      $  7,289
  Accruals                                       13,588        12,123
  Payments                                      (18,034)      (14,250)
  Reversals for unearned sales incentive           (257)         (887)
  Reversals for unclaimed sales incentives         (530)         (148)
                                               --------      --------
  Ending balance                               $  2,292      $  4,127
                                               ========      ========




                                       12




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     A summary with respect to Wireless  product  warranties  and product repair
     costs is provided below:



                                            Three Months Ended        Nine Months Ended
                                         ----------------------    -----------------------
                                                August 31,             August 31,
                                           2003         2004          2003          2004
                                         ---------    --------     --------    ---------

                                                                    
  Opening balance                        $ 4,173      $ 4,946      $ 4,101      $ 3,817

  Liabilities accrued for warranties
      issued during the period               505        1,339        1,753        2,725

  Warranty claims paid during the
      period                                (607)        (281)      (1,783)        (538)
                                         -------      -------      -------      -------

  Ending balance                         $ 4,071      $ 6,004      $ 4,071      $ 6,004
                                         =======      =======      =======      =======


(3)  Income Per Common Share

     Basic income per common share is based upon the weighted  average number of
     common shares outstanding during the period.  Diluted net income per common
     share  reflects the  potential  dilution  that would occur if securities or
     other  contracts  to issue common  stock were  exercised or converted  into
     common stock.

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



                                                   Three Months Ended             Nine Months Ended
                                          ------------------------------     ------------------------------
                                                     August 31,                      August 31,
                                             2003              2004             2003              2004
                                          ------------      ------------     ------------     ------------

                                                                                  
Income from continuing operations         $      2,283      $         37     $      2,289     $      2,314
Income (loss) from discontinued
   operations, net of tax                       (1,636)            5,307            1,641            8,577
                                          ------------      ------------     ------------     ------------
Net income                                $        647      $      5,344     $      3,930     $     10,891
                                          ============      ============     ============     ============

Weighted-average number of common
   shares outstanding                       21,840,621        21,962,843       21,836,241       21,945,364

Effect of dilutive securities:
   Stock options and warrants                  261,128           437,572          163,991          418,369
                                          ------------      ------------     ------------     ------------
Weighted-average number of common
   shares and potential common shares
   outstanding                              22,101,749        22,400,415       22,000,232       22,363,733
                                          ============      ============     ============     ============

                                       13



     Stock options and warrants  totaling  1,588,200 and 1,864,188 for the three
     and nine months ended August 31, 2003,  respectively,  were not included in
     the net income per diluted share calculation  because the exercise price of
     these  options and warrants  were greater than the average  market price of
     the common stock during the period.

     Stock  options and  warrants  totaling  483,450  for the nine months  ended
     August 31,  2004,  were not  included in the net income per  diluted  share
     calculation  as the  exercise  price of these  options  and  warrants  were
     greater  than the  average  market  price of the  common  stock  during the
     period.

(4)  Accumulated Other Comprehensive Loss

     Accumulated other  comprehensive  loss of $1,229 and $2,685 at November 30,
     2003 and  August  31,  2004,  respectively,  includes  the net  accumulated
     unrealized  gain  (loss)  on the  Company's  available-for-sale  investment
     securities  of $1,135 and $(578) at November  30, 2003 and August 31, 2004,
     respectively,  and  foreign  currency  translation  loss  of  $(2,364)  and
     $(2,107) at November 30, 2003 and August 31, 2004, respectively.

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



                                                      Three Months Ended            Nine Months Ended
                                                   ------------------------     ----------------------
                                                           August 31,                 August 31,
                                                      2003          2004          2003         2004
                                                    --------      --------      --------     --------

                                                                                 
Net income                                          $    647      $  5,344      $  3,930     $ 10,891
                                                    --------      --------      --------     --------
Other comprehensive income (loss):
   Foreign currency translation adjustments           (1,112)          (34)          406          257
   Unrealized holding gain (loss) on
       available-for-sale investment
       securities arising during period, net of
       tax                                               127          (242)          220       (1,713)
                                                    --------      --------      --------     --------
Other comprehensive income (loss), net of
   tax                                                  (985)         (276)          626       (1,456)
                                                    --------      --------      --------     --------
Total comprehensive income (loss)                   $   (338)     $  5,068      $  4,556     $  9,435
                                                    ========      ========      ========     ========


     The change in the net  unrealized  gain (loss)  arising  during the periods
     presented  above are net of tax  provision  (benefit) of $78 and $(148) for
     the three months  ended August 31, 2003 and August 31, 2004,  respectively,
     and $135 and  $(1,051) for the nine months ended August 31, 2003 and August
     31, 2004, respectively.



                                       14




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


(5)  Supplemental Cash Flow Information / Changes in Stockholders' Equity

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


                                       Nine Months Ended
                                    -----------------------
                                    August 31,   August 31,
                                      2003         2004
                                    ---------    ---------
Cash paid during the period:
Interest (excluding bank charges)     $1,420     $3,231
Income taxes (net of refunds)         $3,171     $4,274

     Changes in Stockholders' Equity

     During the nine months  ended August 31,  2004,  44,464 stock  options were
     exercised into shares of Class A common stock aggregating  proceeds of $534
     to the Company.

     As a result of stock option  exercises,  the Company recorded a tax benefit
     of $107 during the nine months  ended  August 31, 2004 which is included in
     paid-in capital in the accompanying consolidated balance sheet.

     Non-Cash Transactions

     During the nine  months  ended  August 31,  2004,  the  Company  recorded a
     non-cash stock compensation  charge of $179 related to the rights under the
     call/put options previously granted to certain employees of Audiovox German
     Holdings GmbH  ("Audiovox  Germany")  (see Note 6 of Notes to  Consolidated
     Financial Statements).

     During the nine months  ended  August 31,  2003,  the Company  issued stock
     warrants resulting in a non-cash stock compensation charge of $297.

(6)  Business Acquisitions

     Code-Alarm, Inc.

     On March 15, 2002, Code Systems,  Inc. ("Code"), a wholly-owned  subsidiary
     of Audiovox  Electronics Corp.  ("AEC"),  a wholly-owned  subsidiary of the
     Company,  purchased  certain  assets of  Code-Alarm,  Inc.,  an  automotive
     security  product  company.  The purpose of this  acquisition was to expand
     brand recognition and improve OEM production with manufacturers. The

                                       15




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     results of operations of Code-Alarm,  Inc. are included in the accompanying
     consolidated  financial  statements  from  the  date  of  acquisition.  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.  The payment of any amount under the terms of the
     CSI Debenture is based upon Code's 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. An adjustment to the allocation of the purchase price
     was made to certain acquired assets resulting in an increase to goodwill of
     $706 during the year ended November 30, 2003.  During the nine months ended
     August 31, 2004, an  adjustment  to the purchase  price was made due to the
     collection of monies held in escrow at the time of closing,  resulting in a
     $513 decrease to goodwill.  As a result of the  acquisition,  goodwill,  as
     adjusted, of $2,047 was recorded.

     Simultaneous  with this business  acquisition,  the Company  entered into a
     purchase and supply  agreement with a third party.  Under the terms of this
     agreement,  the third  party  will  purchase  or direct  its  suppliers  to
     purchase certain  products from the Company.  In exchange for entering into
     this  agreement,  the Company issued 50 warrants in its  subsidiary,  Code,
     which vest  immediately.  These  warrants were deemed to have minimal value
     based upon the then current value of Code. Furthermore, the agreement calls
     for the issuance of  additional  warrants  based upon the future  operating
     performance of Code.

     Based  upon  the  contingent  nature  of the  debenture  and  warrants,  no
     recognition  was given to the CSI  debenture  or  warrants  as the  related
     contingencies were not considered probable and such warrants had not vested
     as of November 30, 2003 or August 31, 2004.

     Recoton Audio Group

     On  July  8,  2003,  the  Company,  through  a  newly-formed,  wholly-owned
     subsidiary, acquired in cash (i) certain accounts receivable, inventory and
     trademarks from the U.S. audio operations of Recoton Corporation (the "U.S.
     audio  business") or ("Recoton") and (ii) the outstanding  capital stock of
     Recoton German  Holdings GmbH (the  "international  audio  business"),  the
     parent  holding   company  of  Recoton's   Italian,   German  and  Japanese
     subsidiaries,  for $40,046,  net of cash  acquired,  including  transaction
     costs of $1.9  million.  The  primary  reason for this  transaction  was to
     expand the product  offerings  of AEC and to obtain  certain  long-standing
     trademarks such as Jensen(R),  Acoustic Research(R) and others. The Company
     also acquired an obligation with a German financial institution as a result
     of the purchase of the common stock of Recoton German  Holdings GmbH.  This

                                       16




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     obligation is secured by the acquired  company's  accounts  receivable  and
     inventory.  The excess of the estimated  purchase price over the fair value
     of assets and  liabilities  acquired was  allocated to  trademarks  with an
     indefinite  useful  life  (see  Note 7 to Notes to  Consolidated  Financial
     Statements).

     The results of  operations  of this  acquisition  have been included in the
     consolidated financial statements from the date of acquisition.

     The following unaudited  pro-forma financial  information for the three and
     nine months ended August 31, 2003  represents  the combined  results of the
     Company's  operations  and  the  Recoton  acquisition  as  if  the  Recoton
     acquisition  had  occurred  at the  beginning  of the  year of  acquisition
     (December  1, 2002).  The  unaudited  pro-forma  financial  information  is
     presented for illustration purposes only and is not necessarily  indicative
     of the results of operations  in future  periods or results that would have
     been achieved had the Company and Recoton been combined during the specific
     periods.


                                 Three Months Ended     Nine Months Ended
                                 -------------------    ---------------
                                           August 31, 2003
                                 ------------------------------------

Net sales                        $ 141,009               $ 367,786
Net loss                            (1,524)               (11,269)
Net loss per share-basic and         (0.07)                (0.51)
     diluted


     On August 29, 2003, the Company  entered into a call/put  option  agreement
     with certain  employees of Audiovox  Germany,  whereby these  employees can
     acquire up to a maximum of 20% of the  Company's  stated  share  capital in
     Audiovox Germany at a call price equal to the same proportion of the actual
     price paid by the Company for Audiovox  Germany.  The put options cannot be
     exercised  until  the  later  of (i)  November  30,  2008 or (ii)  the full
     repayment (including interest) of an inter-company loan granted to Audiovox
     Germany in the amount of 5.3 million  Euros.  Notwithstanding  the lapse of
     these time periods, the put options become immediately exercisable upon (i)
     the sale of Audiovox Germany or (ii) the termination of employment or death
     of the  employee.  The put price to be paid to the employee  upon  exercise
     will  be  the  then  net  asset  value  per  share  of  Audiovox   Germany.
     Accordingly,  the Company recognizes  compensation  expense based on 20% of
     the increase in Audiovox Germany's net assets  representing the incremental
     change of the put price over the call option  price.  Compensation  expense
     for these  options  amounted to $179 for the nine months  ended  August 31,
     2004.


                                       17




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


(7)  Goodwill and Other Intangible Assets

     The change in the carrying amount of goodwill is as follows:


Balance at November 30, 2003                                            $ 7,532
Escrow monies collected in connection with Code-Alarm (see Note 6
   of Notes to Consolidated Financial Statements)                          (513)
Premium paid for purchase of 5% of the outstanding shares of ACC
   from minority shareholder (see Note 14 of Notes to Consolidated
   Financial Statements)                                                    176
                                                                        -------
Balance at August 31, 2004                                              $ 7,195
                                                                        =======

     At November 30, 2003 and August 31, 2004,  intangible  assets  consisted of
     the following:



                                           Gross
                                         Carrying     Accumulated     Total Net
                                           Value     Amortization    Book Value

                                                              
Patents subject to amortization            $  677     $  677             --
Trademarks subject to amortization             34         34             --
Trademarks not subject to amortization      8,043       --             $8,043
                                           ------     ------           ------
         Total                             $8,754     $  711           $8,043
                                           ======     ======           ======


     At August 31, 2004, all trademarks and patents subject to amortization have
     been fully amortized.

(8)  Equity Investments

     As of  November  30,  2003 and August 31,  2004,  the  Company's  72% owned
     subsidiary, Audiovox Communications Sdn. Bhd., had a 29% ownership interest
     in Avx Posse  (Malaysia)  Sdn.  Bhd.  (Posse)  which  monitors car security
     commands  through a satellite  based system in Malaysia.  In addition,  the
     Company  had a 20%  ownership  interest  in Bliss-  tel  which  distributes
     cellular telephones and accessories in Thailand,  and the Company had a 50%
     non-controlling  ownership  interests  in  two  other  entities:   Audiovox
     Specialized  Applications,  Inc.  (ASA)  which  acts  as a  distributor  to
     specialized  markets  for  specialized  vehicles,  such  as  RV's  and  van
     conversions,  of  televisions  and other  automotive  sound,  security  and
     accessory products; and G.L.M. Wireless Communications, Inc. (G.L.M.) which
     is in the cellular telephone,  pager and communications business in the New
     York metropolitan area.

                                       18




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     The following presents summary financial  information for ASA. Such summary
     financial  information  has been provided  herein based upon the individual
     significance of this  unconsolidated  equity investment to the consolidated
     financial information of the Company.  Furthermore,  based upon the lack of
     significance to the consolidated  financial  information of the Company, no
     summary  financial  information for the Company's other equity  investments
     has been provided herein:


                             November 30,    August 31,
                               2003             2004
                             --------        ---------

Current assets               $22,518          $22,310
Non-current assets             4,803            4,405
Current liabilities            4,640            4,660
Members' equity               22,681           22,055


                                    Nine Months Ended
                             ---------------------------
                             November 30,    August 31,
                               2003             2004
                             --------        ---------

Net sales                    $33,144          $42,554
Gross profit                   9,252           13,331
Operating income               2,008            4,696
Net income                     4,218            6,591

     The Company's share of income from this  unconsolidated  equity  investment
     for the nine months  ended  August 31, 2003 and 2004 was $2,109 and $3,296,
     respectively.  In addition,  the Company  received  distributions  from ASA
     totaling  $3,609  during the nine months ended  August 31, 2004,  which was
     recorded  as  a  reduction  to  equity   investments  on  the  accompanying
     consolidated balance sheet.

(9)  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  annual
     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.



                                       19




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


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



                                            Three Months Ended                               Nine Months Ended
                                                August 31,                                      August 31,
                                           2003                  2004                    2003                    2004
                                    -----------------     -------------------      ------------------      -----------------

                                                                                               
Tax provision at Federal
   statutory rate                   $ 1,697     35.0%     $   563       35.0%      $ 1,990      35.0%      $ 2,123     35.0%
State income taxes, net of
   Federal benefit                      554     11.4          609       37.9           980      17.2           797     13.1
Foreign tax rate
   differential                         118      2.4         (248)     (15.4)        1,215      21.4          (106)    (1.8)
Non-deductible changes in
   rates and other, net                 357      7.4          (92)      (5.7)         (335)     (5.9)          228      3.8
                                    -------     -----     -------       -----      -------      -----      -------     -----
                                    $ 2,726     56.2%     $   832       51.8%      $ 3,850      67.7%      $ 3,042     50.1%
                                    =======     =====     =======       =====      =======      =====      =======     =====


     Other is a combination of various factors, including changes in the taxable
     income or loss between  various tax entities with  differing  effective tax
     rates, changes in the allocation and apportionment  factors between taxable
     jurisdictions  with differing tax rates of each tax entity,  changes in tax
     rates and other legislation in the various jurisdictions,  and other items.
     A valuation allowance is provided when it is more likely than not that some
     portion, or all, of the deferred tax assets will not be realized.

     The effective tax rate for the three and nine months ended August 31, 2004,
     was  51.8% and  50.1%,  respectively,  compared  to 56.2% and 67.7% for the
     comparable periods in the prior year.

(10) Accrued Sales Incentives

     A summary of the activity with respect to the Company's sales incentives is
     provided below:



                                                For the Three Months Ended
                                               ----------------------------
                                               August 31,     August 31,
                                                 2003           2004
                                               ----------     ----------
                                                        
Opening balance                                $ 4,928        $ 6,984
Accruals                                         8,181 **       3,980
Payments                                        (2,763)        (3,296)
Reversals for unearned sales incentive            (168)          (105)
Reversals for unclaimed sales incentives          (540)          (144)
                                               -------        -------
Ending balance                                 $ 9,638        $ 7,419
                                               =======        =======


                                       20

                                                  For the Nine Months Ended
                                              ------------------------------
                                               August 31,      August 31,
                                                 2003            2004
                                               -----------     ------------

                                                         
Opening balance                                $  4,626        $ 14,604
Accruals                                         12,516 **       12,014
Payments                                         (5,825)        (15,880)
Reversals for unearned sales incentive             (408)         (1,923)
Reversals for unclaimed sales incentives         (1,271)         (1,396)
                                               --------        --------
Ending balance                                 $  9,638        $  7,419
                                               ========        ========


     **   Included in Electronics accruals is $4,111 of accrued sales incentives
          acquired from Recoton (see Note 6 of Notes to  Consolidated  Financial
          Statements).

(11) Product Warranties and Product Repair Costs

     The following  table provides a summary of the activity with respect to the
     Company's product warranties and product repair costs:



                                             Three Months Ended              Nine Months Ended
                                         ------------------------        --------------------------
                                                 August 31,                     August 31,
                                           2003            2004             2003            2004
                                         --------        --------        --------        --------

                                                                             
Opening balance                          $ 12,717        $ 13,244        $ 11,309        $ 14,695

Liabilities accrued for warranties
     issued during the period               2,992            (760)          6,628           1,796

Warranty claims paid during the
     period                                (1,195)         (1,439)         (3,423)         (5,446)
                                         --------        --------        --------        --------
Ending balance                           $ 14,514        $ 11,045        $ 14,514        $ 11,045
                                         ========        ========        ========        ========



     During the three  months  ended  August 31,  2004,  the Company  received a
     credit of $1,517 from a vendor as a result of re-negotiating return charges
     for  defective  inventory.  This credit has been included as a reduction to
     the  liabilities  accrued for  warranties  issued during the three and nine
     months  ended  August  31,  2004.  In  addition,  liabilities  accrued  for
     warranties have been favorably impacted in fiscal 2004 as a result of lower
     defective repair charges from one of the Company's vendors.



                                       21




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


(12) Financing Arrangements

     (a)  Bank Obligations

          The Company's  principal  source of liquidity is its revolving  credit
          agreement.  On July 15,  2004,  the  Company  entered  into the  Fifth
          Amended and Restated Credit Agreement (the "Credit  Agreement")  which
          supersedes  the Fourth  Amended  and  Restated  Credit  Agreement,  as
          amended, in its entirety.  The Credit Agreement provides for aggregate
          commitments  of the  Lenders  in the  amount of  $150,000.  The Credit
          Agreement  also  allows  for  commitments  up to  $50,000  in  forward
          exchange contracts. The Credit Agreement will expire on the earlier of
          July  15,  2005  or the  date of  consummation  of:  (i)  the  sale of
          substantially  all the  assets  of ACC to UTSI  pursuant  to the  UTSI
          Purchase Agreement and/or (ii) the purchase by the Borrower of Toshiba
          Corporation's  interest in ACC and the repayment by ACC of the Toshiba
          Note pursuant to the Toshiba Agreement.

          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 are  secured  by the  Company's  accounts
          receivable and inventory.

          At  November  30,  2003 and August  31,  2004,  the  Credit  Agreement
          provided  for  $150,000  of  available  credit.  Outstanding  domestic
          obligations under the Credit Agreement at November 30, 2003 and August
          31, 2004 are as follows:


                             November 30,            August 31,
                                 2003                   2004
                             ------------            ---------

Revolving Credit Notes        $ 11,709               $ 24,062
Eurodollar Notes                20,000                 85,000
                              --------               --------
                              $ 31,709               $109,062
                              ========               ========

          The Company's  ability to borrow under its Credit Agreement is subject
          to certain  conditions,  based upon a formula  taking into account the
          amount and  quality of its  accounts  receivable  and  inventory.  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.


                                       22




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


          The Company was in compliance  with its bank covenants at November 30,
          2003 and August 31, 2004. While the Company has historically been able
          to obtain waivers for compliance violations, there can be no assurance
          that future  negotiations with its lenders would be successful or that
          the Company  will not  violate  covenants  in the  future,  therefore,
          resulting  in amounts  outstanding  to be payable  upon  demand.  This
          Credit Agreement has no cross covenants with other credit facilities.

          The  Company  also  has  revolving   credit   facilities  in  Malaysia
          ("Malaysian  Credit  Agreement") to finance additional working capital
          needs.  The credit  facilities  are partially  secured by two stand-by
          letters which, in aggregate,  approximated  $1,600.  In addition,  the
          obligations  of the  Company  are also  secured  by the  property  and
          building  owned  by  Audiovox  Communications  Sdn.  Bhd.  Outstanding
          obligations  under the Malaysian Credit Agreement at November 30, 2003
          and   August  31,   2004  were   approximately   $2,721  and   $2,491,
          respectively.  The Company has additional  stand-by  letters of credit
          aggregating $674 for insurance policies.

     (b)  Debt/Loan Agreement

          On September 2, 2003,  the  Company's  subsidiary,  Audiovox  Germany,
          borrowed  12  million  Euros  under a new term  loan  agreement.  This
          agreement  was for a 5-year  term  loan with a  financial  institution
          consisting  of two  tranches.  Tranche  A is for 9  million  Euros and
          Tranche B is for 3 million Euros.  The term loan matures on August 30,
          2008. Payments are due in 60 monthly installments and interest accrues
          at (i) 2.75% over the  Euribor  rate for  Tranche A and (ii) 3.5% over
          the three months Euribor rate for Tranche B. Any amount repaid may not
          be reborrowed.  The term loan becomes immediately due and payable if a
          change  of  control  occurs   without   permission  of  the  financial
          institution.

          Audiovox Corporation guarantees 3 million Euros of this term loan. The
          term loan is secured by the  pledge of the stock of  Audiovox  Germany
          and on all brands and  trademarks  of the Audiovox  Germany.  The term
          loan requires the  maintenance of certain yearly  financial  covenants
          that are  calculated  according  to German  Accounting  Standards  for
          Audiovox  Germany.  Should any of the financial  covenants not be met,
          the  financial  institution  may charge a higher  interest rate on any
          outstanding  borrowings.  The short and long term amounts  outstanding
          under this agreement were $3,226 and $9,736, respectively, at November
          30, 2003 and $2,213 and $7,388, respectively,  at August 31, 2004, and
          have been included in the accompanying consolidated balance sheets.


                                       23




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     (c)  Factoring / Working Capital Arrangements

          The Company has  available a 16,000  Euro  factoring  arrangement  and
          6,000  Euro  working  capital  arrangement  with  a  German  financial
          institution for its German  operations.  Selected accounts  receivable
          are purchased from the Company on a non- recourse basis at 80% of face
          value and payment of the  remaining 20% upon receipt from the customer
          of the balance of the  receivable  purchased.  The rate of interest is
          Euribor  plus 2.5%,  and the Company pays 0.4% of its gross sales as a
          fee for this  arrangement.  The amount  outstanding  under the working
          capital  agreement  was  $5,510 and $6,044 at  November  30,  2003 and
          August  31,  2004,  respectively,   and  has  been  included  in  bank
          obligations in the accompanying consolidated balance sheet.

     (d)  Subordinated Debt to Toshiba

          On May 29, 2002, an $8,107  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  principal  amount shall be
          due and payable,  together with all unpaid  interest,  on May 31, 2007
          and automatically renews for an additional five years. As discussed in
          Note 2 of Notes to  Consolidated  Financial  Statements,  the  Company
          expects to repay the total amount  outstanding  under the Note,  which
          approximated  $8,107 at August 31, 2004, to Toshiba during the closing
          of the UTSI  Agreement  which is expected  to close  during the fourth
          quarter of fiscal 2004. As such, the Note has been included in current
          portion of long-term  debt in the  accompanying  consolidated  balance
          sheet at August 31, 2004.

(13) Payment of Guarantee

     The Company  guaranteed the debt of G.L.M.  beginning in December 1996, and
     this guarantee was not subsequently modified.  During the nine months ended
     August 31, 2004,  the Company  received a request for payment in connection
     with this guarantee.  As a result of the payment request,  the Company paid
     $291 on behalf of G.L.M.  during the nine months  ended August 31, 2004 and
     such guarantee is no longer in effect.

(14) Purchase of 5% Minority Interest in ACC

     On June 8, 2004,  prior to the execution of the  definitive  asset purchase
     agreement  with UTSI,  Audiovox  purchased 5% of ACC stock from Toshiba,  a
     minority shareholder in ACC, for $1,410.  Toshiba's 5% minority interest in
     ACC had a book value of $1,234 at the time of purchase,   resulting  in

                                       24




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     goodwill  of  $176  (see  Note  7  of  Notes  to   Consolidated   Financial
     Statements).  As a result of this purchase,  Audiovox currently owns 80% of
     ACC's stock and Toshiba the remaining  20%. As discussed in Note 2 of Notes
     to Consolidated  Financial  Statements,  Audiovox and Toshiba  subsequently
     entered  into an  Agreement  pursuant  to  which  Toshiba  would  sell  its
     remaining  20% of ACC's stock to  Audiovox at the closing of the  Agreement
     between  Audiovox,  ACC and UTSI for total  cash  consideration  of $13,590
     pursuant to its agreements with Audiovox and ACC, including repayment of an
     $8,107 convertible subordinated note from ACC to Toshiba.

(15) Contingencies and Legal Matters

     The  Company is  currently,  and has in the past  been,  a party to routine
     litigation  incidental  to its  business.  From time to time,  the  Company
     receives  notification of alleged  violations of registered patent holders'
     rights.  The Company has either been  indemnified by its  manufacturers  in
     these  matters,  obtained the benefit of a patent license or has decided to
     vigorously defend such claims.

     The Company and ACC, along with other  manufacturers of wireless phones and
     cellular  service  providers,  were named as defendants in two class action
     lawsuits  alleging  non-  compliance  with FCC ordered  emergency  911 call
     processing  capabilities.  These lawsuits were consolidated and transferred
     to the United States District Court for the Northern  District of Illinois,
     which in turn referred the cases to the Federal  Communications  Commission
     ("FCC") to  determine if the  manufacturers  and service  providers  are in
     compliance   with  the  FCC's  order  on  emergency  911  call   processing
     capabilities. On July 22, 2004, the FCC responded to the questions referred
     by the court,  in most part, in favor of the  defendants and any damages in
     an amount would be determined by the court.  Plaintiffs have recently moved
     for leave to file a  consolidated  amended  complaint.  The Company and ACC
     intend to vigorously defend this matter.  However, no assurances  regarding
     the outcome of this matter can be given at this point in the litigation.

     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.  On
     March 5, 2003, Judge Catherine C. Blake of the United States District Court
     for the District of Maryland granted the defendants' consolidated motion to
     dismiss  these  complaints.  Plaintiffs  have appealed to the United States
     Circuit Court of Appeals,  Fourth  Circuit.  The appeal  pending before the
     United States Circuit Court of Appeals, Fourth Circuit in the consolidated

                                       25




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     class action  lawsuits  (Pinney,  Farina,  Gilliam,  Gimpelson  and Naquin)
     against ACC and other suppliers,  manufacturers and distributors as well as
     wireless  carriers  of hand-  held  wireless  telephones  alleging  damages
     relating to risk of exposure to radio frequency radiation from the wireless
     telephones  has not yet been heard and any  damages  in an amount  would be
     determined  by the court.  An appeal was heard on October 1, 2004,  and the
     Company is awaiting a ruling on this matter.

     During the third quarter of fiscal 2003, a certain Venezuelan employee, who
     is also a minority shareholder in Audiovox Venezuela,  submitted a claim to
     the Venezuela Labor Court for severance compensation of approximately $560.
     The  Court  approved  the claim and it was paid and  expensed  by  Audiovox
     Venezuela in the third quarter of fiscal 2003.  The Company is  challenging
     the payment of this claim and will seek  reimbursement  from the Venezuelan
     shareholders or the Company's insurance carrier.  During the second quarter
     of fiscal 2004, the Company instituted  arbitration  procedures against the
     Venezuelan  shareholders and their affiliated  companies alleging breach of
     contract,  breach of fiduciary duty and fraud. The Venezuelan  shareholders
     and their  affiliated  companies have interposed  affirmative  defenses and
     counterclaims.  This arbitration is pending before the International Centre
     for  Dispute  Resolution  in New York,  New York.  The  Company  intends to
     vigorously pursue and defend this matter.

     During the second quarter of fiscal 2004,  the Company,  AEC and one of its
     distributors  of car  security  products,  were  named as  defendants  in a
     lawsuit  brought by Magnadyne  Corporation  in the United  States  District
     Court,  Central  District of California  alleging patent  infringement  and
     seeking damages and injunctive  relief in an amount to be determined by the
     court.  The Company has answered the amended  complaint,  asserted  various
     affirmative    defenses    and    interposed     counterclaims     alleging
     non-infringement,  invalidity  and non-  enforceability.  AEC  answered the
     amended  complaint  and  asserted   affirmative   defenses  and  interposed
     counterclaims. Discovery in this matter recently commenced. The Company and
     AEC  intend to  vigorously  defend  this  matter.  However,  no  assurances
     regarding  the  outcome  of this  matter  can be given at this point in the
     litigation.

     On September 17, 2004,  Shintom Co. Ltd.  commenced action against Audiovox
     Corporation  in the  Chancery  Court of the State of  Delaware,  New Castle
     County,  seeking  recovery of the greater of the sum of  $2,500,000  or the
     value of Audiovox preferred stock determined as of April 16, 1987 (the date
     of the merger of Audiovox  Corp.,  a New York  Corporation,  with  Audiovox
     Corporation, a Delaware corporation) which preferred stock was purchased by
     Shintom from Audiovox in April 1981. The Company  believes that the lawsuit
     is baseless and it intends to vigorously  defend this matter.  However,  no
     assurance  regarding  the outcome of this matter can be given at this point
     in the litigation.

                                       26




                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
              Three and Nine Months Ended August 31, 2003 and 2004
             (Dollars in thousands, except share and per share data)
                                   (unaudited)


     On August 5, 2004,  Compression  Labs,  Inc.  ("CLI")  commenced  an action
     against  Audiovox  Corporation  and  other  suppliers,   manufacturers  and
     distributors of products alleged to incorporate  CLI's patented  technology
     in the United  States  District  Court for the  Eastern  District of Texas,
     alleging patent  infringement and seeking damages and injunctive  relief in
     an amount to be determined by the court.  The Company has filed a motion to
     dismiss  the  complaint.  The  Company  intends to  vigorously  defend this
     matter.  However, no assurances regarding the outcome of this matter can be
     given at this point in the litigation.

     The  Company  does  not  expect  the  outcome  of any  pending  litigation,
     separately and in the aggregate,  to have a material  adverse effect on its
     business,  consolidated  financial position,  results of operations or cash
     flows.

(16) New Accounting Pronouncements

     In January  2003,  the FASB  issued  FASB  Interpretation  No. 46 (FIN 46),
     "Consolidation of Variable Interest Entities,  an Interpretation of ARB No.
     51",  which  addresses  consolidation  by business  enterprises of variable
     interest  entities (VIEs) either:  (1) that do not have  sufficient  equity
     investment at risk to permit the entity to finance its  activities  without
     additional  subordinated  financial  support,  or (2) in which  the  equity
     investors  lack an  essential  characteristic  of a  controlling  financial
     interest.  In December 2003, the FASB completed  deliberations  of proposed
     modifications  to FIN 46 (Revised  Interpretations)  resulting  in multiple
     effective  dates  based on the nature as well as the  creation  date of the
     VIE.  The  adoption  of FIN 46 did not  have  an  impact  on the  Company's
     consolidated financial statements.

     In December 2003, the SEC issued Staff  Accounting  Bulletin (SAB) No. 104,
     "Revenue  Recognition" (SAB No. 104), which codifies,  revises and rescinds
     certain sections of SAB No. 101,  "Revenue  Recognition",  in order to make
     this interpretive guidance consistent with current authoritative accounting
     and auditing  guidance and SEC rules and regulations.  The changes noted in
     SAB No. 104 did not have a material effect on our  consolidated  results of
     operations, consolidated financial position or consolidated cash flows.



                                       27





ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
           AND RESULTS OF OPERATIONS
           (Dollars in thousands, except share and per share data)

     The  Company   through  its  four   wholly-owned   subsidiaries:   Audiovox
Electronics  Corporation  ("AEC"),  American  Radio Corp.,  Code  Systems,  Inc.
("Code")  and Audiovox  German  Holdings  GmbH  ("Audiovox  Germany")  and three
majority-owned  subsidiaries:  Audiovox  Communications  (Malaysia)  Sdn.  Bhd.,
Audiovox  Holdings  (M) Sdn.  Bhd.  and  Audiovox  Venezuela,  C.A.  markets its
products  under the  Audiovox(R)  brand  name and  other  brand  names,  such as
Jensen(R),   Magnate(R),   Mac  Audio(R),   Heco(R),  Acoustic  Research(R)  and
Advent(R),  as well as private labels  through a large and diverse  distribution
network both domestically and internationally.

     The Company  markets,  both  domestically and  internationally,  automotive
sound and security systems, electronic car accessories,  home and portable sound
products, two-way radios, in-vehicle video systems, flat-screen televisions, DVD
players and navigation systems. Sales are made through an extensive distribution
network of mass merchandisers and others. In addition, the Company sells some of
its products  directly to  automobile  manufacturers  on an OEM basis.  American
Radio Corp. is also involved on a limited basis in the wireless  marketplace and
these sales are categorized as "other sales".

     The Company  reclassified  the Wireless  Segment  results  from  continuing
operations  and now  reflects  the Wireless  Segment  results as a  discontinued
operation (refer to discussion below under Discontinued Operations).

Critical Accounting Policies

     As disclosed in the Annual  Report on Form 10-K/A for the fiscal year ended
November 30, 2003, the  discussion  and analysis of our financial  condition and
results of  operations  are based upon our  consolidated  financial  statements,
which have been  prepared in conformity  with  accounting  principles  generally
accepted in the United States.  The  preparation of these  financial  statements
requires us to make estimates and assumptions  that affect the reported  amounts
of assets,  liabilities,  revenues  and  expenses  reported  in those  financial
statements.  These  judgments can be subjective and complex,  and  consequently,
actual results could differ from those estimates.  Our most critical  accounting
policies and estimates relate to revenue recognition; sales incentives; accounts
receivable;  inventory;  goodwill and other  intangible  assets;  warranties and
income  taxes.  Since  November  30,  2003,  there  have been no  changes in our
critical accounting policies and no other significant changes to the assumptions
and estimates related to them.

Executive Summary and Consolidated Results

     In this discussion and analysis, we explain the general financial condition
and the results of operations for Audiovox, including the following:

     o    our earnings and costs in the periods presented
     o    factors that affect our business
     o    changes in earnings and costs between periods
     o    sources of earnings

                                       28





     o    the impact of these factors on our overall financial condition

     As you  read  this  discussion  and  analysis,  refer  to the  accompanying
consolidated statements of earnings, which present the results of our operations
for the three and nine-month  periods ended August 31, 2003 and 2004. We analyze
and explain the  differences  between  periods in the specific line items of the
consolidated statements of earnings.

Management Key Indicators

     Management reviews the following financial and non-financial  indicators to
assess the performance of the Company's operating results:

     o    Net sales by product  class -  Management  reviews  this  indicator in
          order to determine  sales trends for certain  product  classes as this
          indicator  is  directly   impacted  by  unit  sales  and  new  product
          introductions.

     o    Gross profit margin - This indicator  allows  management to assess the
          effectiveness  of  product  introductions,   inventory  purchases  and
          significance of inventory write-downs.

     o    Operating  expenses as a percentage  of net sales - This  indicator is
          reviewed to determine the efficiency of operating expenses in relation
          to the Company's operations and identify  significant  fluctuations or
          possible future trends.

     o    Inventory and accounts  receivable  turnover - Inventory purchases and
          accounts receivable  collections are two significant liquidity factors
          that  determine the Company's  ability to fund current  operations and
          determine if additional borrowings may be necessary for future capital
          outlays.

     o    Major acquisitions and divestitures - Management consistently monitors
          the  aforementioned  key  indicators  as well as economic and industry
          conditions   during    consideration   of   major   acquisitions   and
          divestitures.



                                       29





Three months ended August 31, 2003 compared to three months ended August 31,
2004

Continuing Operations

     The  following  table  sets  forth,  for  the  periods  indicated,  certain
statement of earnings data for the Company as a percentage of net sales:



                                                            Three Months Ended
                                              ----------------------------------------------
                                                  August 31, 2003         August 31, 2004
                                              --------------------    ---------------------
Net sales:
                                                                        
       Mobile electronics                     $  78,292      57.9%    $  66,244     49.8%
       Consumer electronics                      40,374      29.9        32,927     24.8
       Sound                                     16,428      12.1        33,794     25.4
       Other                                        145       0.1          --        --
                                              ---------     ------    ---------    ------
          Total net sales                       135,239     100.0       132,965    100.0
  Gross profit                                   22,723      16.8        23,218     17.4

  Selling                                         5,759       4.2         8,370      6.3
  General and administrative                     11,807       8.7        12,924      9.7
  Warehousing and technical support                 479       0.4           935      0.7
                                              ---------     ------    ---------    ------
          Total operating expenses               18,045      13.3        22,229     16.7
                                              ---------     ------    ---------    ------

  Operating income                                4,678       3.5           989      0.7
                                              ---------     ------    ---------    ------
  Interest and bank charges                        (893)     (0.7)         (888)    (0.7)
  Equity in income in equity investees            1,019       0.8         1,182      0.9
  Other, net                                         44       --            324      0.3
                                              ---------     ------    ---------    ------
  Income from continuing operations
       before provision for income taxes,
       minority interest and discontinued
       operations                                 4,848       3.6         1,607      1.2
  Provision for income taxes                      2,726       2.0           832      0.7
  Minority interest income (expense)                161       0.1          (738)    (0.5)
                                              ---------     ------    ---------    ------
  Income from continuing operations           $   2,283       1.7%    $      37      0.0 %
                                              =========     ======    =========    ======


Net Sales

     Net sales decreased $2,274, or 1.7%, to $132,965 for the three months ended
August 31, 2004,  from net sales of $135,239 in 2003. This decrease was due to a
decline in Mobile and Consumer  Electronics  partially  offset by an increase in
Sound. In addition,  this decrease was partially  offset by a $4,979 increase in
Audiovox  Germany sales as a result of the Recoton  acquisition in July 2003 and
$3,561 increase in Code sales due to a growth in OEM sales.

     Sales for Mobile Electronics decreased $12,048 (15.4%) for the three months
ended  August  31,  2004 from  2003,  primarily  from a decline in the video bag
business due to increased  competition from low priced portable DVD players,  as
well as the decline in SUV sales  combined  with an increased  presence by OE's.
This decrease in mobile  electronics was partially  offset by an increase in the
Company's OE sales in security and mobile  video..  Consumer  Electronics  sales


                                       30





decreased  $7,447  (18.4%) for the three months ended August 31, 2004 from 2003.
The decline in Consumer  Electronics  was due to a decrease in sales of consumer
home  products,  portable  DVD's  and  two-way  radios,  partially  offset by an
increase  in flat panel TV's.  Increased  competition,  most  notably in the DVD
category,  caused Consumer  Electronics sales to decline.  Sound sales increased
$17,366  (105.7%)  as a  result  of the  Jensen(R),  Magnate(R),  Mac  Audio(R),
Heco(R),  Acoustic  Research(R) and Advent(R),  trademarks which usage right was
acquired  during  the  Recoton  acquisition.   In  addition,  sound  sales  were
positively  impacted by increased sales of $8,054 in the satellite radio product
line as well as sales from Audiovox Germany.

     Net sales of the Company's Malaysian subsidiary decreased from last year by
approximately  $931 primarily from a shift in the Malaysia business  environment
and  stricter  credit  policies.  Specifically,  the OEM market in Malaysia  has
declined as more automakers are incorporating  electronic products into vehicles
at the factory  rather than being sold in the  aftermarket.  This  decrease  was
offset by a $362 increase in the Company's Venezuelan subsidiary due to economic
growth in Venezuela as a result of improved political stability.

     Sales  incentives  expense  increased  $369,  net of reversals of $249,  to
$3,731,  due to a decline in  reversals.  Specifically,  reversals for unclaimed
sales  incentives  decreased  $396 as compared to the prior year  quarter as the
Company has focused more attention on customer claims. The Company believes that
the reversal of earned but unclaimed sales incentives upon the expiration of the
claim period is a disciplined,  rational,  consistent  and systematic  method of
reversing  unclaimed  sales  incentives.  These  sales  incentive  programs  are
expected to continue and will either increase or decrease based upon competition
and customer demands.

Gross Profit

     Gross profit  margins  increased to 17.4% for the three months ended August
31, 2004 as compared to 16.8% for the three months  ended August 31, 2003.  This
increase was due to a credit of $1,517 and decreased defective repair rates from
one of the  Company's  vendors  during the three  months  ended August 31, 2004.
Without this  credit,  the  Electronics  gross margin for the three months ended
August 31, 2004 would have been  16.3%.  The Company  expects  defective  repair
rates to decrease as compared to prior years as a result of renegotiated  repair
rates with vendors.  In addition,  gross margins were  negatively  impacted by a
decline in sales of mobile  electronics  which  carry a higher  gross  margin as
opposed to other product lines. Furthermore,  there was a $369 increase in sales
incentive  expense,  net of  reversals  of $249,  primarily  due to a decline in
reversals.

     The above  declines in margins were offset by margins  achieved in Audiovox
Germany from Jensen(R),  Magnate(R), Mac Audio(R), Heco(R), Acoustic Research(R)
and  Advent(R)  products as well as an increase in  Code-Alarm  margins due to a
decline in production and warranty costs.

Operating Expenses

     Consolidated  operating  expenses increased $4,184 to $22,229 for the three
months ended August 31, 2004, as compared to $18,045 in 2003. As a percentage of
net sales,  operating  expenses  increased  to 16.7% for the three  months ended
August 31, 2004 from 13.3% in 2003.



                                       31





     Electronics  operating expenses increased $3,453, or 24.4% to $17,613,  for
the three months ended August 31, 2004 from 2003. The domestic group (AEC , Code
and American Radio Corp.)  accounted for $2,590,  or 75.0% of the 2004 increase.
The international group (Audiovox Germany, Malaysia and Venezuela) accounted for
$862, or 25.0%,  of the 2004 increase  which was primarily due to the operations
of Audiovox Germany,  which commenced as a result of the Recoton  acquisition in
July  2003.  As a  percentage  of  net  sales,  Electronics  operating  expenses
increased to 13.2% for the three months ended August 31, 2004  compared to 10.5%
in 2003.

     Electronics  selling  expenses  increased $2,068 to $7,421 during the third
quarter of 2004 of which $679 (32.8%) and $1,389 (67.2%) was attributable to the
domestic group and international group, respectively.

     o    The increase for the domestic  group was  primarily due to an increase
          in salesmen  salaries,  payroll taxes and benefits of $205 as a result
          of higher  employee  wages and the hiring of  additional  employees to
          support the acquired Recoton business.  Commissions increased $142 due
          to an increase in Code sales and advertising expense increased $176 as
          a result of an increased  product line and  promotions  during  fiscal
          2004.

     o    The increase for the international  group was due to a $1,433 increase
          in Audiovox  Germany expenses offset by a $44 decrease in Malaysia and
          Venezuela.  As a  result  of the  Recoton  acquisition  in July  2003,
          Audiovox Germany expenses increased $488 in commissions, $222 in trade
          show,   $206  in  salesmen   salaries  and  $273  in  of  advertising.
          Advertising  costs  consisted   primarily  of  product  brochures  and
          informative  advertising  materials  regarding the  Company's  product
          line.

     Electronics  general and  administrative  expenses increased $940 to $9,314
due to a $1,443  increase in the domestic group offset by a $503 decrease in the
international group.

     o    The increase for the domestic  group was  primarily due to an increase
          of $365 in professional fees, $312 in corporate  allocations,  $251 in
          bad debt and $183 in employee  benefits.  The increase in professional
          fees was due to legal costs  incurred  to develop  and protect  patent
          rights.  The Company  expects,  as technology for electronic  products
          become more complex, the Company will have to expend more resources on
          defending  patent  rights and obtaining  patents on new products.  The
          increases in corporate  allocations and employee  benefits were due to
          the hiring of  additional  employees,  increased  health  care  costs,
          increased wages and MIS costs as a result of the additional  resources
          necessary to support the  increased  product  lines.  Bad debt expense
          increased  due to the fiscal 2003  recovery  of a bad debt  previously
          written off which did not reoccur during the three months ended August
          31,  2004.  The Company  does not  consider  this to be a trend in the
          overall accounts receivable.

     o    The decrease for the  international  group was primarily due to a $617
          decrease in employee  benefits as a result of benefits paid to certain
          Venezuelan executives in the comparable prior year quarter as a result
          of  restructuring  the  Venezuelan  operations.  In  addition,  office
          expenses  decreased  $154 due to costs  incurred  during  the  initial
          startup of Audiovox  Germany in July 2003.  The above  decreases  were
          partially offset by a $231 increase in bad debt expense as a result of
          collection expenses related to Italian and Japanese receivables.

                                       32





     The  Company  does  not  consider  this to be a trend in  overall  accounts
receivable.

     Electronic's warehousing and technical support increased $445, or 102.8% to
$878. This increase was due to a $472 increase in direct labor due to the hiring
of additional  employees and increased wages. The increase in product complexity
has resulted in the Company  hiring  additional  engineers and  providing  added
customer service.

     The following is a summary of general corporate  operating expenses for the
three months ended:



                                                  August 31, 2003        August 31, 2004
                                                 -----------------     ------------------

                                                                    
Advertising                                          $  406               $  963
Professional fees                                       976                1,354
Depreciation                                            407                  342
Insurance                                               221                  239
Other                                                 1,875                1,718
                                                     ------               ------
     Total general corporate operating
        expenses                                     $3,885               $4,616
                                                     ======               ======



     General corporate  operating expenses increased $731 or 18.8% to $4,616 for
the  three  months  ended  August  31,  2004  primarily  due to an  increase  in
professional fees as a result of compliance costs for Sarbanes-Oxley Section 404
and an increase in advertising due to an advertising program intended to promote
overall Company awareness  through media and public  relations.  Other corporate
operating expenses are mainly comprised of accounting, MIS and certain executive
office salaries.

Other Income and Expense

     Interest  expense and bank  charges  decreased  $5 to $888 during the three
months ended August 31, 2004,  primarily  due to a reduction of German debt as a
result of payments made since the Recoton acquisition.  This decrease was offset
by increased  average  borrowings  from the Company's  primary  credit  facility
during the third  quarter of fiscal  2004 as  compared  to the third  quarter of
fiscal 2003 due to increased purchases of Electronics inventory.

     Equity in income of equity  investees  increased  $163 for the three months
ended August 31, 2004,  primarily due to an increase in the equity income of ASA
as a result of increased  sales and  improvement in gross margins in specialized
markets.

     Other income increased $280 during the third quarter of 2004 as compared to
2003 due to a civil  penalty  expense of $620  incurred in the prior  year.  The
above  increase was partially  offset by a $373 decline in the fair market value
of investment  securities  under the  Company's  deferred  compensation  plan as
compared  to the prior  year,  which is offset by a  corresponding  decrease  to
general and administrative  expenses.  Other income of $324 for the three months
ended August 31, 2004 consists primarily of royalty income.



                                       33





     Minority  interest expense increased $899 for the three months ended August
31, 2004  compared to the three months ended August 31, 2003,  mainly due to the
write-off of amounts owed to the Company from its minority interest  shareholder
in Audiovox Venezuela.

Provision for Income Taxes

     The effective tax rate for the three months ended August 31, 2004 was 51.8%
compared to 56.2% for the  comparable  period in the prior year. The decrease in
the  effective  tax rate was mostly  due to the  Company's  mix of  foreign  and
domestic earnings.

Discontinued Operations

     On June 11, 2004, the Company's  majority owned  subsidiary,  ACC,  entered
into  a  definitive   asset  Agreement  to  sell  selected  assets  and  certain
liabilities (excluding its receivables,  inter- company accounts payable, income
taxes payable,  subordinated debt and certain accrued expenses and other current
liabilities),  to UTSI for a  purchase  price  of  $165,100  ("Purchase  Price")
subject  to a net  working  capital  adjustment.  If  the  net  working  capital
adjustment  reflected  at the closing is less than  $40,000,  then the  Purchase
Price will be adjusted downward in an amount equal to the deficiency, and if the
net working  capital balance  exceeds  $40,000,  then the Purchase Price will be
adjusted upwards in an amount equal to the excess.

     A portion of the Purchase Price proceeds will be utilized for the following
payments:

     o    ACC will repay Toshiba,  minority interest  shareholder of ACC, $8,107
          as  payment  in  full  of  the  outstanding   principal  amount  of  a
          subordinated  note. In addition,  Audiovox will purchase from Toshiba,
          its remaining minority interest in ACC for $5,483. As a result of this
          purchase ACC will release  Toshiba from its  obligation to continue to
          supply wireless  handsets to ACC and releases  Toshiba from all claims
          that ACC or Audiovox have or may have against them.

     o    Upon  completion of the  Agreement,  ACC's Chief  Executive  Officer's
          employment  agreement  with ACC will be terminated and pursuant to his
          employment agreement and his long-term incentive compensation award he
          will receive $4,000.  ACC will also purchase certain of his personally
          held  intangibles  for a purchase  price of $16,000.  The Company will
          purchase his personally held  intangibles in order for ACC to have the
          ability  to  convey  all of the  assets  used in  connection  with the
          conduct of Wireless business to UTSI.

     o    Upon  completion of the closing of the Agreement,  ACC will pay $5,000
          to  certain  employees  of ACC and  its  subsidiaries  as a  severance
          payment and in exchange for which Audiovox will receive a release from
          such employees.

     o    Pursuant to the terms of the Agreement, 5% (or $8,255) of the $165,100
          Purchase  Price  will be placed  in escrow by UTSI for 120 days  after
          closing.

     o    The Company's Chairman and Chief Executive Officer will receive $1,916
          upon the  closing  of the asset sale  pursuant  to an  amendment  to a
          long-term incentive compensation  award which  clarified that such

                                       34





          payment  would be paid  pursuant  to a sale of the  Wireless  business
          pursuant to an asset sale.

     o    Estimated  taxes of  approximately  $28,100 will be paid in connection
          with the asset sale agreement.

     If the asset  sale had  closed on August  31,  2004,  Audiovox  would  have
received  the  $165,100  purchase  price at closing  and would have  received an
additional $41,808 pursuant to the post-closing net working capital  adjustment.
This amount  would be reduced by payments to former  employees  of the  wireless
business, transaction costs that are estimated to be $4,000, payments to Toshiba
with respect to certain  indebtedness  and the purchase of their 25% interest in
ACC,  payment of an incentive  award to the Company's CEO and taxes  relating to
the asset  sale.  If the asset sale  closed on August 31,  2004,  the  aggregate
amount of these  reductions  would be  approximately  $72,606 and Audiovox would
retain approximately $134,302.

     Audiovox  will  retain  all  of the  receivables  related  to the  Wireless
business,  which,  as of  November  30,  2003 and August 31,  2004,  amounted to
$128,613  and  $134,436,   respectively.   Audiovox  will  also  retain  certain
liabilities  (including accrued expenses,  other current  liabilities and income
taxes payable) related to the Wireless  business,  which as of November 30, 2003
and August 31, 2004, amounted to $5,520 and $2,227, respectively.

     Audiovox  will retain the  remaining  proceeds of the Wireless  business to
repay domestic bank obligations, which at August 31, 2004 approximated $109,062,
and to fund and grow the  consumer  electronics  business.  However,  after  the
repayment of domestic bank obligations, Audiovox may use all or a portion of the
proceeds  for other  purposes  and will  consider  other  market  opportunities,
including acquisitions.

     While the  anticipated  closing  date for this  transaction  is expected on
November 1, 2004, there can be no assurances that such transaction will close on
that date as it is subject to certain closing conditions,  including third party
approvals. The Company's Board of Directors as well as the Board of Directors of
UTSI has approved the transaction and the Company's Chairman and Chief Executive
Officer and majority shareholder, has agreed to vote his shares in favor of this
Agreement.

     On or after the closing date of the sale to UTSI, the following  additional
agreements will become effective:

     o    For a period of five-years  after the closing,  the Company will enter
          into a royalty free  licensing  agreement  permitting  UTSI to use the
          Audiovox  brand name on certain  products.  During  such  period,  the
          Company  will not  conduct,  directly or  indirectly,  in the Wireless
          business without the prior written consent of UTSI.

     o    Certain ACC employee  stock  options  under the 1997 Stock Option Plan
          and 1999 Stock  Compensation  Plan will be extended  for one year from
          the closing.  This extension would result in a remeasurement  of stock
          options which will be accounted for in accordance with FIN 44 and SFAS
          123.



                                       35





     o    The Company will provide certain Information Technology services, that
          are  currently  provided  to ACC,  for at least six  months  after the
          closing as set forth in the Transition  Services  Agreement with UTSI.
          As consideration for the performance of these services,  UTSI will pay
          the Company  based on the usage of these  services as set forth in the
          Transition Services Agreement.

     In accordance with Financial  Accounting Standards Board ("FASB") Statement
No. 144,  "Accounting for the Impairment of Long-lived  Assets," the Company has
assessed the measurement date in accounting for the sale transaction on June 11,
2004 in connection with the date of board approval and signing of the Agreement.
Accordingly,  the Company  reclassified all associated assets and liabilities as
held-for-sale and recorded the Wireless Segment as a discontinued  operation for
all periods  presented.  The  following  sets forth the carrying  amounts of the
major  classes  of  assets  and  liabilities  of ACC,  which are  classified  as
held-for-sale in the accompanying consolidated balance sheets.



                                                                      November 30,            August 31,
                                                                          2003                   2004
                                                                      -----------             -----------
Assets
                                                                                         
   Inventory                                                            $ 66,902               $160,091
   Prepaid expenses and other current assets                               2,052                  8,870
   Property, plant and equipment, net                                      1,644                  1,654
   Other assets                                                               43                     31
                                                                        --------               --------
        Total assets held-for-sale                                      $ 70,641               $170,646
                                                                        ========               ========

Liabilities
   Accounts payable                                                     $ 59,738               $ 70,208
   Accrued expenses and other current liabilities                         11,701                 12,818
   Accrued sales incentives                                                7,290                  4,127
   Long-term debt                                                             43                     36
                                                                        --------               --------
        Total liabilities related to assets held-for-sale               $ 78,772               $ 87,189
                                                                        ========               ========


     The  following  is a  summary  of  the  Wireless  Segment  included  within
discontinued operations:



                                                Three Months Ended                Nine Months Ended
                                          ----------------------------     -----------------------------
                                          August 31,        August 31,      August 31,       August 31,
                                            2003              2004            2003             2004
                                          ----------       -----------     -----------      -----------
                                                                                  
Net sales from discontinued
   operations                             $ 130,583         $ 314,600        $ 536,253        $ 845,116
Income (loss) from operations of
   discontinued operations before
   income taxes                              (1,756)            5,739            2,355            8,893
Provision for (recovery of) income
   taxes                                       (120)              432              714              316
                                          ---------         ---------        ---------        ---------
Income (loss) from discontinued
   operations, net of tax                 $  (1,636)        $   5,307        $   1,641        $   8,577
                                          =========         =========        =========        =========

                                       36


     Interest expense of $23 and $1,028 was allocated to discontinued operations
for the three  months  ended  August 31, 2003 and 2004,  respectively.  Interest
expense of $1,081 and $2,411 was allocated to  discontinued  operations  for the
nine months  ended  August 31, 2003 and 2004,  respectively.  These  allocations
represent consolidated interest that cannot be attributed to other operations of
the Company and such  allocations  were based on the  required  working  capital
needs of the Wireless business.

     Included  in  income  from  discontinued   operations  are  tax  provisions
(recovery of) of ($120), and $432 for the three months ended August 31, 2003 and
2004, respectively,  and $714 and $316 for the nine months ended August 31, 2003
and 2004,  respectively.  The Company has established  valuation  allowances for
state net operating loss  carryforwards  as well as other deferred tax assets of
the Wireless  Segment.  The net change in the total valuation  allowance,  which
resulted from the  utilization  of previously  fully reserved net operating loss
carryforwards  by the  Wireless  Segment,  for the three and nine  months  ended
August 31, 2004, was a decrease of $3,617 and $5,256, respectively.  Such change
positively impacted the provision for income taxes during the periods indicated.

Results from Discontinued Operations

     Income (loss) from discontinued operations,  net of tax, provided income of
$5,307  and  ($1,636)  for the three  months  ended  August  31,  2004 and 2003,
respectively.

     Net sales of the  Wireless  Group were  $314,600 and $130,583 for the three
months  ended  August 31,  2004 and 2003,  respectively.  Unit sales of wireless
handsets  increased by  approximately  778,000  units for the three months ended
August 31, 2004, or 95.3%, to  approximately  1,594,000 units from 816,000 units
in 2003. This increase was primarily due to a lack of new product  introductions
in the  comparable  prior  quarter.  Specifically,  the Company  introduced  new
products  during the fourth  quarter of fiscal 2003,  such as CDM8900 camera and
color  display  phones  with 1x  technology.  The average  selling  price of the
Company's  handsets increased to $186 per unit for the three months ended August
31, 2004 from $145 per unit in 2003. Net sales were also impacted by an increase
in sales incentives expense of $2,030 net of reversals of $169.

     Wireless gross profit margins  increased to 5.1% for the three months ended
August  31,  2004 from 3.9% in 2003,  primarily  due to  increased  sales of new
product  introductions  during the third  quarter of fiscal  2004 as compared to
lower priced,  older items in the prior year. In addition,  the Company recorded
inventory write-downs of $1,050 and $1,839 for the three months ended August 31,
2004 and 2003,  respectively.  At  August  31,  2004,  the  Company  had on hand
approximately  140,000 units of written-down  inventory which, after write-down,
had  an  approximate   extended  value  of  $30,300.   Gross  margins   included
reimbursements  from a vendor for software upgrades on sold inventory of $62 and
$20 for the three months ended August 31, 2004 and 2003, respectively.

     Operating  expenses  of the  Wireless  Group were $7,941 and $7,336 for the
three months ended August 31, 2004 and 2003, respectively,  an increase of $605.
As a percentage of net sales, operating expenses of the Wireless Group decreased
to 2.5% during the three months ended August 31, 2004, compared to 5.6% in 2003.


                                       37





     As a result  of  increased  sales,  improved  gross  margins  and  improved
operating  expense  efficiency,  Wireless  pre-tax  income  (loss) for the three
months ended August 31, 2004 was $5,739, compared to $(1,756) for 2003.

Net Income

     As a  result  of the  improved  operating  results  from  the  discontinued
operations  and increased  gross  margins in the  Electronics  Group,  partially
offset by increased  operating  expenses,  net income for the three months ended
August 31, 2004 was $5,344 compared to $647 in 2003.  Earnings per share for the
three  months  ended  August 31, 2004 was $0.24 basic and diluted as compared to
$0.03  basic and diluted for 2003.  Net income was  favorably  impacted by sales
incentive  reversals  of $418 and $1,177 for the three  months  ended August 31,
2004 and 2003, respectively.

     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 and general  economic  conditions.  Also,  all of its products are
subject  to  price  fluctuations  which  could  affect  the  carrying  value  of
inventories and gross margins in the future.



                                       38





Nine months ended August 31, 2003 compared to nine months ended August 31, 2004

Continuing Operations

     The  following  table  sets  forth,  for  the  periods  indicated,  certain
statement of earnings data for the Company as a percentage of net sales:



                                                               Nine Months Ended
                                              -------------------------------------------------
                                                 August 31, 2003             August 31, 2004
                                              ---------------------      ---------------------
Net sales:
                                                                            
     Mobile electronics                        $ 203,488      62.2%       $ 200,846     48.1%
     Consumer electronics                         84,631      25.8          105,265     25.2
     Sound                                        38,900      11.9          111,422     26.7
     Other                                           378       0.1             --        --
                                               ---------     -----        ---------    -----
        Total net sales                          327,397     100.0          417,533    100.0
Gross profit                                      52,604      16.0           66,127     15.8

Selling                                           15,967       4.9           23,144      5.5
General and administrative                        29,168       8.9           36,200      8.7
Warehousing and technical support                  1,859       0.5            3,404      0.8
                                               ---------     -----        ---------    -----
        Total operating expenses                  46,994      14.3           62,748     15.0
                                               ---------     -----        ---------    -----

Operating income                                   5,610       1.7            3,379      0.8
                                               ---------     -----        ---------    -----
Interest and bank charges                         (1,648)     (0.5)          (2,682)    (0.6)
Equity in income in equity investees               2,134       0.6            3,706      0.9
Other, net                                          (411)     (0.1)           1,663      0.4
                                               ---------     -----        ---------    -----
Income from continuing operations
     before provision for income taxes,
     minority interest and discontinued
     operations                                    5,685       1.7            6,066      1.5
Provision for income taxes                         3,850       1.2            3,042      0.7
Minority interest (expense)                          454       0.2             (710)    (0.2)
                                               ---------     -----        ---------    -----
Income from continuing operations              $   2,289       0.7%       $   2,314      0.6%
                                               =========     ======       =========    ======


Net Sales

     Net sales  increased  $90,136,  or 27.5%,  to $417,533  for the nine months
ended  August 31,  2004,  from net sales of $327,397 in 2003,  primarily  due to
increased sales in the consumer  electronics  and sound.  In addition,  sales of
Audiovox Germany  accounted for $33,439,  or 37.1%, of this increase as a result
of the Recoton acquisition in July 2003 and $6,700 increase in Code sales due to
a growth in OEM sales.

     Sound  sales  increased  $72,522  (186.4%)  as a result  of the  Jensen(R),
Magnate(R),   Mac  Audio(R),   Heco(R),   Acoustic  Research(R)  and  Advent(R),
trademarks  which usage right was acquired  during the Recoton  acquisition.  In
addition,  sound sales were positively impacted by increased sales of $29,129 in
the satellite radio product line as well as sales from Audiovox  Germany.  Sales
for Consumer  electronics  increased  $20,634  (24.4%) for the nine months ended
August 31, 2004 from 2003, mainly  from sales of DVD  players  and flat panel

                                       39





TV's.  These  products were  introduced  during fiscal 2003 and strong  customer
demand  has caused  sales  activity  to  increase  during  fiscal  2004.  Mobile
electronics  sales decreased  $2,642 (1.3%) for the nine months ended August 31,
2004 from 2003 due to a decline in sales of mobile video.

     Net sales of the Company's Malaysian  subsidiary decreased $2,424 from last
year primarily due to a shift in the Malaysia business  environment and stricter
credit policies.  Specifically,  the OEM market in Malaysia has declined as more
automakers are  incorporating  electronic  products into vehicles at the factory
rather than being sold in the aftermarket.  This decrease was offset by a $1,425
increase  in the  Company's  Venezuela  subsidiary  due to  economic  growth  in
Venezuela as a result of improved political stability.

     Sales incentives  expense increased $1,969,  net of reversals of $3,319, to
$8,694,  due to increased sales, as the majority of the Electronics  Group sales
incentives are based on sales volume.  The increase in sales  incentive  expense
was  partially  offset  by  increased  reversals.  Specifically,  reversals  for
unearned  sales  incentives  for the nine months ended August 31, 2004 increased
$1,515  as  compared  to  2003  due to  customers  not  purchasing  the  minimum
quantities  of product  required  during the program  time period as a result of
lower than  expected  post holiday  season  sales.  In addition,  reversals  for
unclaimed  sales  incentives  for 2004  increased  $125 to $1,396 as compared to
2003.  The Company  believes  that the  reversal of earned but  unclaimed  sales
incentives  upon the expiration of the claim period is a disciplined,  rational,
consistent and systematic method of reversing  unclaimed sales  incentives.  The
majority of sales incentive  programs are calendar-year  programs.  Accordingly,
the program ends on the month following the fiscal year end and the claim period
expires one year from the end of the program. These sales incentive programs are
expected to continue and will either increase or decrease based upon competition
and customer demands.

Gross Profit

     Gross  profit  margins  decreased to 15.8% for the nine months ended August
31, 2004 compared to 16.0% in 2003.  This decrease was due a decline in sales of
mobile electronics which carry a higher gross margin as opposed to other product
lines.  Specifically,  the  increase  in sound  sales has created a shift in the
sales allocation causing  consolidated  gross margins to decline.  Further more,
there was a $1,969  increase in sales  incentive  expense,  net of  reversals of
$3,319, primarily due to increased sales.

     The above  declines in margins were offset by margins  achieved in Audiovox
Germany from Jensen(R),  Magnate(R), Mac Audio(R), Heco(R), Acoustic Research(R)
and  Advent(R)  products as well as an increase in  Code-Alarm  margins due to a
decline in  production  and  warranty  costs.  In addition,  gross  margins were
favorably  impacted  from a credit of $1,517 from one of the  Company's  vendors
during  the nine  months  ended  August  31,  2004.  Without  this  credit,  the
Electronics  gross  margin for the nine months  ended August 31, 2004 would have
been 15.5%.

Operating Expenses

     Consolidated  operating  expenses increased $15,754 to $62,748 for the nine
months ended August 31, 2004, as compared to $46,994 in 2003. As a percentage of
net sales,  operating  expenses  increased  to 15.0% for the nine  months  ended
August 31, 2004 from 14.3% in 2003.

                                       40





     Electronics  operating expenses increased $14,009, or 39.2% to $49,711, for
the nine months ended August 31, 2004 from 2003.  The domestic  group  accounted
for $5,839, or 41.7%, of the 2004 increase.  The  international  group (Audiovox
Germany,  Malaysia and Venezuela)  accounted for $8,170,  or 58.3%,  of the 2004
increase  which was primarily due to the operations of Audiovox  Germany,  which
commenced as a result of the Recoton  acquisition  in July 2003. As a percentage
of net sales,  Electronics  operating  expenses  increased to 11.9% for the nine
months ended August 31, 2004 compared to 10.9% in 2003.

     Electronics  selling expenses  increased $6,379 to $20,127 during the third
quarter of 2004 of which $2,330 (36.5%) and $4,049 (63.5%) was  attributable  to
the domestic group and international group, respectively.

     o    The increase for the domestic  group was primarily due to increases of
          $395 in  commissions  due to an increase in  commissionable  sales and
          salesmen  salaries,  payroll taxes and benefits of $875 as a result of
          higher  employee  wages and the  hiring of  additional  employees.  In
          addition,  advertising  expense and trade show expense  increased $561
          and $320,  respectively,  as a result of an increased product line and
          increased  promotions  during the annual consumer  electronics show as
          compared to the prior year.

     o    The  increase  for the  international  group was due to an increase of
          $4,136  in  Audiovox  Germany  expenses  offset  by a $87  decline  in
          Malaysia and Venezuela.  Due to the  operations of Recoton,  which was
          acquired in July 2003,  Audiovox Germany expenses  increased $1,685 in
          commissions,  $423 in salesmen salaries, $335 in trade show and $1,179
          in  advertising.  Advertising  costs  consisted  primarily  of product
          brochures  and  informative   advertising   materials   regarding  the
          Company's product line.

     Electronics general and administrative expenses increased $6,138 to $26,361
of which  $2,758  (44.9%) and $3,380  (55.1%) was  attributable  to the domestic
group and international group, respectively.

     o    The increase for the domestic group was primarily  attributable  to an
          increase of $656 in  professional  fees due to legal fees  incurred to
          develop and protect patent rights. In addition, corporate allocations,
          insurance    expense,    office   expenses,    occupancy   costs   and
          salaries/payroll  taxes increased $905,  $318,  $136,  $372, and $306,
          respectively,  as compared to the prior year. These increases were due
          to the hiring of additional  employees,  increased wages and MIS costs
          as a result of the  additional  resources  necessary  to  support  the
          increased  product  lines  and sales  activity.  In  addition,  higher
          inventory  levels  as a result  of  increased  sales  activity  caused
          insurance expense and occupancy costs to increase. The above increases
          were  partially  offset by a $442  decrease in bad debt expense due to
          the recovery of a previously  reserved bad debt.  The Company does not
          consider  this  decrease  in bad  debt  expense  to be a trend  in the
          overall accounts receivable.

     o    The  increase  for the  international  group was due to an increase of
          $4,038  in  Audiovox  Germany  expenses  offset by a $658  decline  in
          Malaysia  and  Venezuela   expenses.   As  a  result  of  the  Recoton
          acquisition in July 2003,  Audiovox Germany expenses  increased $2,529
          in salaries and related payroll taxes, $258 in professional fees, $234
          in office expenses,  $220 in occupancy costs and $339 in depreciation.
          The decline in Malaysia and Venezuela  expenses  was  primarily  due

                                       41





          to a  decrease  in  Venezuela's  employee  benefits  because of a 2003
          payment made to certain  Venezuela  employees,  which did not recur in
          fiscal 2004.

     Electronics  warehousing and technical  support increased $1,492, or 86.0%,
to  $3,223.  This  increase  was due to a $1,410  increase  in direct  labor and
payroll taxes due to the hiring of additional employees and includes an increase
of $669 in Audiovox  Germany  expenses.  The increase in product  complexity has
resulted in the Company hiring additional engineers and providing added customer
service.

     The following is a summary of general corporate  operating expenses for the
nine months ended:



                                          August 31, 2003    August 31, 2004
                                          ----------------   ----------------

                                                       
Advertising                                   $ 2,219        $ 3,031
Professional fees                               2,783          3,691
Depreciation                                    1,183            889
Insurance                                         490            753
Other                                           4,617          4,673
                                              -------        -------
     Total general corporate operating
        expenses                              $11,292        $13,037
                                              =======        =======



     General corporate  operating expenses increased $1,745, or 15.5% to $13,037
for the nine  months  ended  August 31,  2004  primarily  due to an  increase in
professional  fees as a result of  compliance  costs for  Sarbanes-Oxley  and an
increase  in  advertising  due to an  advertising  program  intended  to promote
overall Company awareness  through media and public  relations.  Other corporate
operating expenses are mainly comprised of accounting, MIS and certain executive
officer salaries.

Other Income and Expense

     Interest  expense and bank charges  increased $1,034 during the nine months
ended  August 31,  2004,  primarily  due to  interest  incurred  on German  debt
acquired  as  a  result  of  the  Recoton  acquisition,  and  increased  average
borrowings  from the Company's  primary  credit  facility  during fiscal 2004 as
compared  to the prior  period  in fiscal  2003 due to  increased  purchases  of
Electronics inventory.

     Equity in income of equity  investees  increased $1,572 for the nine months
ended August 31, 2004, which was  predominantly due to an increase in the equity
income of ASA as a result of increased  sales and  improvement in gross margins.
In addition, increased sales and net income of Bliss-tel contributed towards the
increase in equity income.

     Other income  increased $2,074 during the nine months ended August 31, 2004
as compared  to the similar  period in 2003.  Increased  royalty  income of $764
during  fiscal 2004  contributed  to the increase in other income as a result of
royalty rights received during the Recoton acquisition. In addition, included in
other expense for the nine months ended August 31, 2003 is a civil penalty of

                                       42





$620 which did not recur for fiscal 2004.  Furthermore,  other expense decreased
$293 as a  result  of  lower  foreign  exchange  devaluation  in our  Venezuelan
subsidiary as compared to fiscal 2003.

     Minority interest expense increased $1,164 for the nine months ended August
31, 2004  compared to the nine months ended  August 31, 2003,  mainly due to the
write-off of amounts owed to the Company from its minority interest  shareholder
in Audiovox Venezuela.

Provision for Income Taxes

     The  effective tax rate for the nine months ended August 31, 2004 was 50.1%
compared to last year's  67.7% for the  comparable  period.  The decrease in the
effective  tax  rate was  primarily  due to the  Company's  mix of  foreign  and
domestic earnings.

Discontinued Operations

     Income from discontinued  operations,  net of tax was $8,577 and $1,641 for
the nine months ended August 31, 2004 and 2003, respectively.

     Net sales of the  Wireless  Group were  $845,116  and $536,253 for the nine
months  ended  August 31,  2004 and 2003,  respectively.  Unit sales of wireless
handsets  increased by  approximately  1,334,000 units for the nine months ended
August 31, 2004, or 42.8%, to approximately 4,449,000 units from 3,115,000 units
in 2003.  This  increase  was  primarily  due to  increased  sales  of  products
introduced  during the fourth  quarter of fiscal 2003,  such as camera and color
display  phones  with  CDMA 1x  technology.  The  average  selling  price of the
Company's  handsets  increased to $178 per unit for the nine months ended August
31, 2004 from $161 per unit in 2003.  Net sales were also impacted by a decrease
in sales incentives expense of $1,713 net of reversals of $1,035.

     Wireless gross profit  margins  decreased to 4.4% for the nine months ended
August 31, 2004 from 4.9% in 2003,  primarily due to increased price competition
within the wireless  industry.  Wireless  received  price  protection  of $0 and
$11,850  for the nine  months  ended  August  31,  2004 and 2003,  respectively.
Without this price  protection,  gross profit  margins  would have been lower by
2.2%  for the  nine  months  ended  August  31,  2003.  Gross  margins  included
reimbursements  from a vendor for software  upgrades on sold inventory of $1,010
and $143 for the nine months ended August 31, 2004 and 2003, respectively.

     Operating  expenses of the Wireless  Group were $23,091 and $21,952 for the
nine months ended August 31, 2004 and 2003, respectively, an increase of $1,139.
However,  as a percentage  of net sales,  operating  expenses  decreased to 2.7%
during nine months ended August 31, 2004, compared to 4.1% in 2003.

     As  a  result  of  the  increased  sales  and  improved  operating  expense
efficiency,  partially  offset by a decline in gross margins,  Wireless  pre-tax
income for the nine months ended August 31, 2004 was $8,893,  compared to $2,355
for 2003.



                                       43





Net Income

     As a result of increased sales,  other income and income from  discontinued
operations  partially offset by decreased gross margins and increased  operating
expenses,  net income for the nine  months  ended  August 31,  2004 was  $10,891
compared to $3,930 in 2003.  Earnings per share for the nine months ended August
31, 2004 was $0.50  (basic) and $0.49  (diluted) as compared to $0.18 (basic and
diluted)  for  2003.  Net  income  was  favorably  impacted  by sales  incentive
reversals  of $4,354 and $2,466 for the nine  months  ended  August 31, 2004 and
2003, respectively.

     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 and general  economic  conditions.  Also,  all of its products are
subject  to  price  fluctuations  which  could  affect  the  carrying  value  of
inventories and gross margins in the future.

Liquidity and Capital Resources
Cash Flows, Commitments and Obligations

     The Company has historically  financed its operations  primarily  through a
combination  of  available  borrowings  under  bank lines of credit and debt and
equity offerings.  The amount of financing needed is dependent  primarily on the
collection of accounts  receivable  and purchase of inventory.  As of August 31,
2004, the Company had working  capital (which  includes  assets and  liabilities
held-for-sale)  of  $308,259  which  includes  cash of $8,592 as  compared  with
working capital of $305,998 and cash of $4,702 at November 30, 2003.

     Operating  activities used cash of $69,623 for the nine months ended August
31, 2004  compared to cash  provided of $103,663 in 2003.  The  decrease in cash
provided by operating  activities as compared to the prior year is primarily due
to the increase in inventory,  including assets held-for-sale,  partially offset
by an  increase  in  liabilities  related  to assets  held-for-sale.  Net income
provided  $10,891 for operating  activities for the nine months ended August 31,
2004 compared to $3,930 in 2003.

     The following significant  fluctuations in the balance sheets impacted cash
flow from operations:

     o    The overall  decrease in cash flow from operations for the nine months
          ended  August 31,  2004 as compared  to 2003 was  primarily  due to an
          increase in purchases  of  inventory  due to the increase in sales for
          the nine months ended  August 31, 2004.  The increase in cash used for
          inventory  purchases  was  partially  offset  by  increased  inventory
          turnover  which  approximated  3.3  during for the nine  months  ended
          August 31, 2004 compared to 3.0 in the comparable  period in the prior
          year.  The  increased  turnover  is a result  of  increased  sales and
          although this is a favorable  condition,  the Company cannot guarantee
          this to be a trend in the future.

     o    In addition,  cash flow from operating  activities for the nine months
          ended August 31, 2004, was impacted by a decrease in accounts payable,
          primarily  from  payments  made to  inventory  vendors.  The timing of
          payments made can  fluctuate  and are often  impacted by the timing of
          inventory purchases and amount of inventory on hand.

                                       44






     o    Cash flows from operating  activities for the nine months ended August
          31, 2004 were favorably impacted by a decrease in accounts  receivable
          primarily from collections.  Accounts receivable turnover approximated
          5.2 during for the nine months ended  August 31, 2004  compared to 4.4
          in the  comparable  period in the prior year.  Overall  collections of
          accounts  receivable  and credit  quality of customers  has  improved,
          however, accounts receivable collections are often impacted by general
          economic conditions.

     Investing activities used $25 during the nine months ended August 31, 2004,
primarily  from the purchase of property,  plant and  equipment,  as well as the
purchase of subsidiary  shares (see Note 15 to Notes to  Consolidated  Financial
Statements).  These cash  usages were  offset by a  distribution  from an equity
investee. Investing activities used cash of $39,189 during the nine months ended
August 31, 2003,  primarily from the acquisition of Recoton (see Note 6 to Notes
to Consolidated Financial Statements)

     Financing  activities  provided $73,480 during the nine months ended August
31, 2004, primarily from net borrowings of bank obligations, partially offset by
payments of debt. Financing activities for the nine months ended August 31, 2003
used cash of $36,487 mainly due to net payments of bank obligations as inventory
levels in the prior year were lower as compared to August 31, 2004.

     The  Company's  principal  source  of  liquidity  is its  revolving  credit
agreement,  which  expires  on the  earlier  of July  15,  2005  or the  date of
consummation  of (i) the sale of  substantially  all the  assets  of ACC to UTSI
pursuant to the UTSI Purchase Agreement and/or (ii) the purchase by the Borrower
of Toshiba Corporation's interest in ACC and the repayment by ACC of the Toshiba
Note pursuant to the Toshiba Agreement.  The Company is currently in the process
of negotiating a new credit  agreement to fund the working  capital needs of the
Company  subsequent to the expiration of the existing credit  agreement of which
no assurance can be given.

     At August 31, 2004, the credit agreement provided for $150,000 of available
credit. 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 and inventory.  The Company's  ability to borrow
under its credit facility is a maximum aggregate amount of $150,000,  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.

     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.

     The Company was in  compliance  with all of its bank  covenants at November
30, 2003 and August 31, 2004.  There can be no  assurance  that the Company will
not violate covenants in the future, therefore, resulting in amounts outstanding
to be payable  upon  demand.  While the  Company has  historically  been able to
obtain  waivers  for   violations,   there  can  be  no  assurance  that  future
negotiations with its lenders would be successful.  This credit agreement has no
cross covenants with other credit facilities.

                                       45




     The Company also has revolving  credit  facilities in Malaysia  ("Malaysian
Credit  Agreement") to finance  additional  working  capital  needs.  The credit
facilities are partially  secured by two stand-by  letters which,  in aggregate,
approximated  $1,600.  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 German  credit  facility  consists  of
accounts receivable factoring up to 16,000 Euros and a working capital facility,
secured by accounts receivable and inventory,  up to 6,000 Euros. The German and
Malaysia facilities are renewable on an annual basis. The Company has additional
stand-by letters of credit aggregating $674 for insurance policies.

     The Company  guaranteed the debt of G.L.M.  beginning in December 1996, and
this  guarantee was not modified.  During the nine months ended August 31, 2004,
the Company received a request for payment in connection with this guarantee. As
a result  of the  payment  request,  the  Company  paid $291 on behalf of G.L.M.
during the nine months ended August 31, 2004.

     The Company has certain  contractual  cash obligations and other commercial
commitments which will impact its short and long-term  liquidity.  At August 31,
2004, such obligations and commitments are as follows:



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

                                                                             
Capital lease obligation        $13,237        $   552        $ 1,131        $ 1,157        $10,397
Operating leases                 11,329          3,504          5,397          2,424              4
                                -------        -------        -------        -------        -------
Total contractual cash
   obligations                  $24,566        $ 4,056        $ 6,528        $ 3,581        $10,401
                                =======        =======        =======        =======        =======





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

                                                                           
Lines of credit (1)          $117,597        $117,597        $   --          $   --          --
Stand-by letters of
   credit (1)                   2,274           2,274            --              --          --
Commercial letters of
   credit (1)                     356             356            --              --          --
Debt (1)                       17,708          10,320           4,548           2,840        --
                             --------        --------        --------        --------       -----
Total commercial
   commitments               $137,935        $130,547        $  4,548        $  2,840        --
                             ========        ========        ========        ========       =====



(1)  Refer to Note 13 of Notes to Consolidated Financial Statements.


                                       46





     The Company regularly reviews its cash funding requirements and attempts to
meet those requirements  through a combination of cash on hand, cash provided by
operations,  available borrowings under bank lines of credit and possible future
public or private debt and/or equity offerings.  At times, the Company evaluates
possible  acquisitions of, or investments in,  businesses that are complementary
to those of the  Company,  which  transaction  may require 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.

Treasury Stock

     The  Company's  Board of  Directors  approved the  repurchase  of 1,563,000
shares of the  Company's  Class A common  stock in the open market under a share
repurchase  program (the Program).  No shares were  purchased  under the Program
during  fiscal 2003 or fiscal 2004. As of November 30, 2003 and August 31, 2004,
1,072,737 and 1,070,957 shares were repurchased  under the Program at an average
price of  $7.93  per  share  for an  aggregate  amount  of  $8,511  and  $8,497,
respectively.

Off-Balance Sheet Arrangements

     The  Company  does  not  maintain  any  off-balance   sheet   arrangements,
transactions,  obligations or other relationships with  unconsolidated  entities
that would be  expected  to have a material  current or future  effect  upon our
financial condition or results of operations.

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.
The effective interest rate on the capital lease obligation is 8%.

     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 has monthly payments of $34
and expires on March 31, 2005.  No gain or loss was recorded on the  transaction
as the book value of the equipment equaled the fair market value.



                                       47





     The Company also leases certain facilities from its principal  stockholder.
Rentals  for  such  leases  are  considered  by  management  of the  Company  to
approximate  prevailing  market rates.  Total lease payments  required under the
leases for the  five-year  period  ending  August 31,  2009 and  thereafter  are
$4,162.

Transactions with Toshiba Corporation

     On June 8, 2004,  prior to the execution of the  definitive  asset purchase
agreement with UTSI, Audiovox purchased 5% of ACC stock from Toshiba, a minority
shareholder in ACC, for $1,410. Toshiba's 5% minority interest in ACC had a book
value of $1,234 at the time of purchase, resulting in goodwill of $176 (see Note
7 of Notes to Consolidated Financial Statements).  As a result of this purchase,
Audiovox  currently  owns 80% of ACC's stock and Toshiba the  remaining  20%. As
discussed in Note 2 of Notes to Consolidated Financial Statements,  Audiovox and
Toshiba  subsequently  entered into an Agreement pursuant to which Toshiba would
sell  its  remaining  20% of ACC's  stock  to  Audiovox  at the  closing  of the
Agreement between Audiovox, ACC and UTSI for total cash consideration of $13,590
pursuant to its  agreements  with  Audiovox and ACC,  including  repayment of an
$8,107 convertible subordinated note from ACC to Toshiba.

     Inventory on hand  (included in assets  held-for-sale  in the  accompanying
consolidated  balance sheets) at November 30, 2003 and August 31, 2004 purchased
from Toshiba  approximated  $22,405 and $42,244,  respectively.  At November 30,
2003 and  August  31,  2004,  the  Company  recorded  receivables  from  Toshiba
aggregating  approximately  $709 and $88,  respectively,  primarily for software
upgrades.

     At November  30,  2003 and August 31,  2004,  the  Company had  outstanding
payables  (included  in  liabilities  related  to  assets  held-for-sale  in the
accompanying  consolidated balance sheets) in the amount of $18,841 and $19,911,
respectively,  for inventory purchases from Toshiba.  The payment terms are such
that the payable is  non-interest  bearing and is payable in accordance with the
terms established in the distribution agreement between the parties, which is 30
days.

     On occasion,  the Company  negotiates  to receive  price  protection in the
event the selling  price to its  customers is less than the purchase  price from
Toshiba.  The Company will record such price  protection,  if necessary,  at the
time of the sale of the units.

Recent Accounting Pronouncements

     In January  2003,  the FASB  issued  FASB  Interpretation  No. 46 (FIN 46),
"Consolidation of Variable Interest Entities,  an Interpretation of ARB No. 51",
which  addresses  consolidation  by business  enterprises  of variable  interest
entities  (VIEs) either:  (1) that do not have sufficient  equity  investment at
risk  to  permit  the  entity  to  finance  its  activities  without  additional
subordinated  financial  support,  or (2) in which the equity  investors lack an
essential  characteristic of a controlling financial interest. In December 2003,
the FASB completed  deliberations  of proposed  modifications to FIN 46 (Revised
Interpretations)  resulting in multiple  effective  dates based on the nature as
well as the  creation  date of the VIE.  The  adoption of FIN 46 did not have an
impact on the Company's consolidated financial statements.



                                       48





     In December 2003, the SEC issued Staff  Accounting  Bulletin (SAB) No. 104,
"Revenue  Recognition"  (SAB No.  104),  which  codifies,  revises and  rescinds
certain sections of SAB No. 101,  "Revenue  Recognition",  in order to make this
interpretive  guidance  consistent  with current  authoritative  accounting  and
auditing  guidance and SEC rules and  regulations.  The changes noted in SAB No.
104 did not have a material  effect on our  consolidated  results of operations,
consolidated financial position or consolidated cash flows.

Forward-Looking Statements

     Except for historical information contained herein, statements made in this
Form 10-Q 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
dependency on key executives,  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/A for the fiscal year ended November 30, 2003.  These  factors,  among
others, may cause actual results to differ materially from the results suggested
in the forward-looking statements. Forward-looking statements include statements
relating to, among other things:

     o    growth  trends  in  the  wireless,   mobile  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
     o    the availability of new wireless 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    impact of future selling prices on Company profitability and inventory
          carrying value
     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    changes in the Company's business operations
     o    the loss of key employees
     o    our wireless  business  depends heavily on Philip  Christopher and his
          personally-held intangibles
     o    the ability to maintain an internal control  framework  compliant with
          Sarbanes-Oxley Section 404
     o    foreign currency risks

                                       49





     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 and availability
     o    consolidations  in the  wireless  and  retail  industries,  causing  a
          decrease  in the number of carriers  and retail  stores that carry our
          products
     o    changes in global or local economic conditions

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk Sensitive Instruments

     The market risk inherent in the Company's market risk sensitive instruments
and positions is the potential  loss arising from adverse  changes in marketable
equity security prices, foreign currency exchange rates and interest rates.

Marketable Securities

     Marketable  securities at November 30, 2003 and August 31, 2004,  which are
recorded at fair value of $9,512 and $7,548, respectively, include an unrealized
gain (loss) of $1,831 and $(932), respectively, and have exposure to price risk.
This risk is  estimated as the  potential  loss in fair value  resulting  from a
hypothetical  10% adverse change in prices quoted by stock exchanges and amounts
to $951 and $755 as of  November  30,  2003 and August 31,  2004,  respectively.
Actual results may differ.

Interest Rate Risk

     The Company's bank loans expose earnings to changes in short-term  interest
rates since interest rates on the underlying  obligations are either variable or
fixed for such a short period of time as to  effectively  become  variable.  The
fair  values of the  Company's  bank  loans are not  significantly  affected  by
changes in market interest rates.

Foreign Exchange Risk

     In order to reduce the risk of foreign currency exchange rate fluctuations,
the  Company  hedges  transactions  denominated  in a  currency  other  than the
functional  currencies   applicable  to  each  of  its  various  entities.   The
instruments used for hedging are forward  contracts with banks. The Company does
not obtain collateral to support financial instruments,  but monitors the credit
standing  of the  financial  institution.  The  changes in market  value of such
contracts  have a high  correlation  to price  changes  in the  currency  of the
related hedged transactions. Intercompany transactions with foreign subsidiaries
and  equity   investments  are  typically  not  hedged.   There  were  no  hedge
transactions at November 30, 2003 or August 31, 2004.  Therefore,  the potential
loss in fair value for a net  currency  position  resulting  from a 10%  adverse
change in quoted  foreign  currency  exchange  rates as of November 30, 2003 and
August 31, 2004 is not applicable.



                                       50





     The Company is subject to risk from changes in foreign  exchange  rates for
its  subsidiaries  and equity  investments  that use a foreign currency as their
functional  currency and are translated into U.S. dollars.  These changes result
in cumulative  translation  adjustments  which are included in accumulated other
comprehensive  income. On November 30, 2003 and August 31, 2004, the Company had
translation  exposure to various foreign  currencies  with the most  significant
being the Euro,  Malaysian  ringgit,  Thailand  baht and  Canadian  dollar.  The
potential  loss  resulting  from a  hypothetical  10%  adverse  change in quoted
foreign  currency  exchange  rates, as of November 30, 2003 and August 31, 2004,
amounts to $3,410 and $3,453, respectively. Actual results may differ.

ITEM 4.    CONTROLS AND PROCEDURES

     Under the  direction  of our Chief  Executive  Officer and Chief  Financial
Officer,  we evaluated the design and operation of our  disclosure  controls and
procedures and internal  control over financial  reporting and concluded it only
provides  reasonable  assurance that (i) our disclosure  controls and procedures
were effective at a reasonable  assurance  level as of August 31, 2004, and (ii)
no changes in internal  control over  financial  reporting  occurred  during the
quarter  ended August 31, 2004 that has  materially  affected,  or is reasonably
likely to materially affect, such internal control over financial reporting.

     During the course of our evaluation  and testing of internal  controls over
financial  reporting in connection with Section 404 of the Sarbanes-Oxley Act of
2002,  the Company is in the process of  implementing  changes in the design and
operation of internal controls to increase their effectiveness.

                           PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS


     The  Company is  currently,  and has in the past  been,  a party to routine
litigation  incidental to its business.  From time to time, the Company receives
notification of alleged  violations of registered  patent holders'  rights.  The
Company has either  been  indemnified  by its  manufacturers  in these  matters,
obtained  the benefit of a patent  license or has decided to  vigorously  defend
such claims.

     The Company and ACC, along with other  manufacturers of wireless phones and
cellular  service  providers,  were  named as  defendants  in two  class  action
lawsuits alleging  non-compliance with FCC ordered emergency 911 call processing
capabilities.  These lawsuits were  consolidated  and  transferred to the United
States  District  Court for the  Northern  District of  Illinois,  which in turn
referred the cases to the Federal Communications Commission ("FCC") to determine
if the  manufacturers  and service  providers are in  compliance  with the FCC's
order on emergency 911 call processing  capabilities.  On July 22, 2004, the FCC
responded to the questions  referred by the court, in most part, in favor of the
defendants  and any  damages  in an amount  would be  determined  by the  court.
Plaintiffs  have  recently  moved  for  leave  to  file a  consolidated  amended
complaint. The Company and ACC intend to vigorously defend this matter. However,
no assurances regarding the outcome of this matter can be given at this point in
the litigation.

     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

                                       51





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.  On March 5, 2003,
Judge Catherine C. Blake of the United States District Court for the District of
Maryland   granted  the  defendants'   consolidated   motion  to  dismiss  these
complaints.  Plaintiffs  have  appealed to the United  States  Circuit  Court of
Appeals,  Fourth  Circuit.  The appeal  pending before the United States Circuit
Court of Appeals,  Fourth  Circuit in the  consolidated  class  action  lawsuits
(Pinney, Farina, Gilliam, Gimpelson and Naquin) against ACC and other suppliers,
manufacturers  and  distributors  as  well as  wireless  carriers  of  hand-held
wireless  telephones  alleging  damages  relating  to risk of  exposure to radio
frequency  radiation from the wireless telephones has not yet been heard and any
damages in an amount would be  determined  by the court.  An appeal was heard on
October 1, 2004, and the Company is awaiting a ruling on this matter.

     During the third quarter of fiscal 2003, a certain Venezuelan employee, who
is also a minority  shareholder in Audiovox Venezuela,  submitted a claim to the
Venezuela  Labor Court for severance  compensation  of  approximately  $560. The
Court  approved the claim and it was paid and expensed by Audiovox  Venezuela in
the third quarter of fiscal 2003. The Company is challenging the payment of this
claim  and will  seek  reimbursement  from  the  Venezuelan  shareholder  or the
Company's insurance carrier.

     During the second quarter of fiscal 2004,  the Company,  AEC and one of its
distributors  of car security  products,  were named as  defendants in a lawsuit
brought by Magnadyne  Corporation in the United States District  Court,  Central
District of California  alleging  patent  infringement  and seeking  damages and
injunctive  relief in an amount to be determined  by the court.  The Company has
answered  the amended  complaint,  asserted  various  affirmative  defenses  and
interposed    counterclaims    alleging    non-infringement,    invalidity   and
non-enforceability.  AEC answered the amended complaint and asserted affirmative
defenses  and  interposed  counterclaims.  Discovery  in  this  matter  recently
commenced. The Company and AEC intend to vigorously defend this matter. However,
no assurances regarding the outcome of this matter can be given at this point in
the litigation.

     On September 17, 2004,  Shintom Co. Ltd.  commenced action against Audiovox
Corporation in the Chancery  Court of the State of Delaware,  New Castle County,
seeking  recovery  of the  greater  of the sum of  $2,500,000  or the  value  of
Audiovox preferred stock determined as of April 16, 1987 (the date of the merger
of Audiovox Corp., a New York Corporation, with Audiovox Corporation, a Delaware
corporation)  which  preferred  stock was  purchased by Shintom from Audiovox in
April 1981. The Company  believes that the lawsuit is baseless and it intends to
vigorously defend this matter.  However,  no assurance  regarding the outcome of
this matter can be given at this point in the litigation.

     On August 5, 2004,  Compression  Labs,  Inc.  ("CLI")  commenced  an action
against Audiovox Corporation and other suppliers, manufacturers and distributors
of products  alleged to  incorporate  CLI's  patented  technology  in the United
States  District  Court  for the  Eastern  District  of Texas,  alleging  patent
infringement  and  seeking  damages  and  injunctive  relief  in an amount to be
determined  by the  court.  The  Company  has  filed a  motion  to  dismiss  the
complaint.  The Company intends to vigorously  defend this matter.  However,  no
assurances  regarding  the  outcome of this matter can be given at this point in
the litigation.


                                       52





     The  Company  does  not  expect  the  outcome  of any  pending  litigation,
separately  and in the  aggregate,  to have a  material  adverse  effect  on its
business, consolidated financial position or results of operations.

ITEM 6.    EXHIBITS


     (a)  Exhibits


Exhibit Number                                              Description

   31.1         Certification Pursuant to Rule 13a-14(a) of the Securities
                  Exchange Act of 1934 (furnished herewith)
   31.2         Certification Pursuant to Rule 13a-14(a) of the Securities
                  Exchange Act of 1934 (furnished herewith)
   32.1         Certification Pursuant to Rule 13a-14(a) And Rule 15d-14(a)
                  Section 1350, Chapter 63 of Title 18 of The United States
                  Code, As Adopted Pursuant to Section 906 of The
                  Sarbanes-Oxley Act of 2002 (furnished herewith)
   32.2         Certification Pursuant to Rule 13a-14(a) And Rule 15d-14(a)
                  Section 1350, Chapter 63 of Title 18 of The United States
                  Code, As Adopted Pursuant to Section 906 of The
                  Sarbanes-Oxley Act of 2002 (furnished herewith)

     (b)  Reports on Form 8-K

     During the third  quarter  ended  August 31, 2004,  the Company  filed five
reports on Form 8-K:

     The Form 8-K,  filed June 14, 2004 and dated June 11, 2004,  reported  that
the Company and its majority-owned  subsidiary,  Audiovox  Communications  Corp.
(ACC) had  entered  into a  definitive  agreement  to sell  certain  assets  and
liabilities  to UTStarcom,  Inc. (the Asset Purchase  Agreement).  Copies of the
Asset Purchase Agreement and other definitive  agreements executed in connection
with the Asset Purchase Agreement were attached to the Form 8-K as Exhibits 99.1
through 99.6.  The Company also attached a copy of the Press Release  announcing
the Asset Purchase Agreement as Exhibit 99.7.

     The Form 8-K filed on June 22, 2004 and dated June 16, 2004,  reported that
the Company and its Lenders  had  executed an Eleventh  Amendment  to the Fourth
Amended and Restated Credit Agreement (the  "Amendment").  The Amendment permits
the Company to sell  certain of its  accounts  receivable  free of the  Lenders'
security  interest.  A copy of the  Amendment  was  attached  to the Form 8-K as
Exhibit 99.1.

     The Form 8-K filed on July 15,  2004 and dated July 15,  2004,  stated that
the Company  issued a press release  reporting on the Company's  results for the
fiscal second quarter 2004. A copy of the press release was attached to the Form
8-K as Exhibit 99.1.

                                       53





     The Form 8-K filed on July 20, 2004 and dated July 15, 2004,  reported that
the Company had executed the Fifth Amended and Restated  Credit  Agreement  with
various banks and lenders (the "Credit  Agreement"),  which, among other things,
provides for aggregate borrowings of $150,000,000. The Credit Agreement contains
various covenants and will expire on the earlier of July 15, 2005 or the date of
consummation  of  the  sale  of   substantially   all  the  assets  of  Audiovox
Communications  Corp. to UTStarcom,  Inc.  and/or the purchase by the Company of
Toshiba  Corporation's  interest in Audiovox  Communications  Corp. For the full
terms of the Credit Agreement and the Guarantee and Collateral  Agreement signed
by certain of the Company's  subsidiaries,  please see copies of these documents
which were attached to the Form 8-K as Exhibits 99.1 and 99.2, respectively.

     The Form 8-K filed August 10, 2004 and dated June 11, 2004,  which reported
that certain exhibits,  among others, to the Asset Purchase  Agreement  (defined
above) would be entered into at the closing of the Asset Purchase Agreement. The
forms of the Escrow  Agreement,  Transition  Services  Agreement  and  Trademark
License Agreement were attached to the Form 8-K as Exhibits 99.1, 99.2 and 99.3.

                                       54




                                   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: October 15, 2004

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


                                       55