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 quarterly period ended February 28, 2005

                         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
                       ------                                      ------

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

           Class                                  Outstanding at April 5,  2005

                     Class A Common Stock               20,872,538 Shares
                      Class B Common Stock               2,260,954 Shares



                                        1






                                               AUDIOVOX CORPORATION


                                                     I N D E X
                                                                                                                  Page
                                                                                                                 Number

                                                                                                               
PART I - FINANCIAL INFORMATION                                                                                    3

           ITEM 1.  FINANCIAL STATEMENTS                                                                          3

                      Consolidated Balance Sheets at November 30,
                           2004 and February 28, 2005 (unaudited)                                                 3

                      Consolidated Statements of Operations (unaudited) for the Three
                            Months Ended February 29, 2004 and February 28, 2005                                  5

                      Consolidated Statements of Cash Flows (unaudited) for the Three
                            Months Ended February 29, 2004 and February 28, 2005                                  6

                      Notes to Consolidated Financial Statements                                                  7

           ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS                                                        21

           ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
                      RISK                                                                                       32

           ITEM 4.    CONTROLS AND PROCEDURES                                                                    33

PART II - OTHER INFORMATION                                                                                      36

           ITEM 1.    LEGAL PROCEEDINGS                                                                          36

           ITEM 6.    EXHIBITS                                                                                   38

SIGNATURES                                                                                                       39





                                        2




                                              PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

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

                                                        November 30,    February 28,
                                                          2004             2005
                                                        ----------      -----------
                                                                        (unaudited)

Assets

Current assets:

                                                                  
   Cash and cash equivalents                              $ 43,409      $ 18,624
   Restricted cash                                           8,264         8,296
   Short-term investments                                  124,237       139,609
   Accounts receivable, net                                118,388        94,125
   Inventory                                               139,307       136,065
   Receivables from vendors                                  7,028         5,274
   Prepaid expenses and other current assets                14,057        15,074
   Deferred income taxes                                     6,873         6,286
   Current assets of discontinued operations                20,582         3,012
                                                          --------      --------

       Total current assets                                482,145       426,365

Investment securities                                        5,988         6,721
Equity investments                                          12,878        11,024
Property, plant and equipment, net                          19,707        20,665
Excess cost over fair value of assets acquired               7,019        17,818
Intangible assets                                            8,043         8,440
Other assets                                                   413           361
Deferred income taxes                                        6,220         5,120
Non-current assets of discontinued operations                  925           825
                                                          --------      --------

       Total assets                                       $543,338      $497,339
                                                          ========      ========



















See accompanying notes to consolidated financial statements.


                                        3



                                 Audiovox Corporation
                        Consolidated Balance Sheets (continued)
                    (In thousands, except share and per share data)

                                                                                            November 30,    February 28,
                                                                                              2004             2005
                                                                                            ---------      ------------
                                                                                                           (unaudited)
Liabilities and Stockholders' Equity

Current liabilities:
                                                                                                     
   Accounts payable                                                                         $  26,004      $  20,263
   Accrued expenses and other current liabilities                                              32,814         25,885
   Accrued sales incentives                                                                     7,584          5,450
   Income taxes payable                                                                        42,790         12,349
   Bank obligations                                                                             5,485          5,900
   Current portion of long-term debt                                                            2,497          2,411
   Current liabilities of discontinued operations                                               2,953          2,760
                                                                                            ---------      ---------

       Total current liabilities                                                              120,127         75,018

Long-term debt                                                                                  7,709          7,337
Capital lease obligation                                                                        6,001          6,091
Deferred compensation                                                                           4,888          5,821
                                                                                            ---------      ---------

       Total liabilities                                                                      138,725         94,267
                                                                                            ---------      ---------

Minority interest                                                                                 426            375
                                                                                            ---------      ---------

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; 20,859,846 and
         20,867,046 shares issued at November 30, 2004 and February 28, 2005,
         respectively                                                                             209            209
       Class B $.01 par value; convertible 10,000,000 shares authorized; 2,260,954
         shares issued and outstanding                                                             22             22
   Paid-in capital                                                                            253,959        254,071
   Retained earnings                                                                          157,835        156,630
   Accumulated other comprehensive loss                                                        (1,841)        (2,238)
   Treasury stock, at cost, 1,070,957 shares of Class A common stock at November 30,
       2004 and February 28, 2005                                                              (8,497)        (8,497)
                                                                                            ---------      ---------

Total stockholders' equity                                                                    404,187        402,697
                                                                                            ---------      ---------
Total liabilities and stockholders' equity                                                  $ 543,338      $ 497,339
                                                                                            =========      =========



See accompanying notes to consolidated financial statements.

                                        4






                                           AUDIOVOX CORPORATION AND SUBSIDIARIES
                                           Consolidated Statements of Operations
                            For the Three Months Ended February 29, 2004 and February 28, 2005
                                      (In thousands, except share and per share data)
                                                        (unaudited)


                                                                   February 29,      February 28,
                                                                       2004              2005
                                                                   ------------      ------------

                                                                               
Net sales                                                          $    135,356      $    115,980
Cost of sales                                                           114,228            99,909
                                                                   ------------      ------------
Gross profit                                                             21,128            16,071
                                                                   ------------      ------------

Operating expenses:
   Selling                                                                7,141             7,991
   General and administrative                                            12,487            12,414
   Warehousing and technical support                                        969             1,467
                                                                   ------------      ------------
       Total operating expenses                                          20,597            21,872
                                                                   ------------      ------------

Operating income (loss)                                                     531             (5,801)
                                                                   ------------      ------------

Other income (expense):
   Interest and bank charges                                               (963)             (633)
   Equity in income of equity investees                                   1,071               353
   Other, net                                                               624             4,605
                                                                   ------------      ------------
       Total other income, net                                              732             4,325
                                                                   ------------      ------------

Income (loss) from continuing operations before income taxes              1,263            (1,476)
Income taxes (benefit)                                                      602              (924)
Minority interest                                                            35              --
                                                                   ------------      ------------
Net income (loss) from continuing operations                                696              (552)

Net income (loss) from discontinued operations, net of tax                1,174              (653)
                                                                   ------------      ------------

Net income (loss)                                                  $      1,870      $     (1,205)
                                                                   ============      ============

Net income (loss) per common share (basic):
   From continuing operations                                      $       0.03      $      (0.02)
   From discontinued operations                                            0.06             (0.03)
                                                                   ------------      ------------
Net income (loss) per common share (basic)                         $       0.09      $      (0.05)
                                                                   ============      ============

Net income (loss) per common share (diluted):
   From continuing operations                                      $       0.03      $      (0.02)
   From discontinued operations                                            0.05             (0.03)
                                                                   ------------      ------------
Net income (loss) per common share (diluted)                       $       0.08      $      (0.05)
                                                                   ============      ============

Weighted average number of common shares outstanding (basic)         21,922,100        22,051,443
                                                                   ============      ============
Weighted average number of common shares outstanding (diluted)       22,254,488        22,051,443
                                                                   ============      ============









See accompanying notes to consolidated financial statements.

                                        5




                                           AUDIOVOX CORPORATION AND SUBSIDIARIES
                                           Consolidated Statements of Cash Flows
                            For the Three Months Ended February 29, 2004 and February 28, 2005
                                                      (In thousands)
                                                        (unaudited)

                                                                                            February 29,     February 28,
                                                                                                2004             2005
                                                                                           --------------   ---------------
Cash flows from operating activities:
                                                                                                        
   Net income (loss)                                                                           $   1,870      $  (1,205)
   Net (income) loss from discontinued operations                                                 (1,174)           653
                                                                                               ---------      ---------
   Net income (loss) from continuing operations                                                      696           (552)
   Adjustments to reconcile net income (loss) to net cash provided by (used in) continuing
      operating activities:
      Depreciation and amortization                                                                  809            757
      Provision for (recovery of) bad debt expense                                                    11           (284)
      Equity in income of equity investees                                                        (1,071)          (353)
      Minority interest                                                                              (35)          --
      Deferred income tax expense, net                                                               440          1,770
      Tax benefit on stock options exercised                                                          21              4
      Non-cash stock compensation                                                                    268            285
      Gain on trading security                                                                      --           (2,516)
   Changes in operating assets and liabilities, net of assets and liabilities
acquired:
      Accounts receivable                                                                         36,221         35,931
      Inventory                                                                                   15,234          5,181
      Receivables from vendors                                                                    (2,480)         1,754
      Prepaid expenses and other                                                                     591           (555)
      Investment securities-trading                                                                 (815)          (933)
      Accounts payable, accrued expenses, accrued sales incentives and other current
        liabilities                                                                              (30,407)       (23,097)
      Income taxes payable                                                                        (2,024)       (30,418)
   Change in assets and liabilities of discontinued operations                                   (17,671)        16,733
                                                                                               ---------      ---------
        Net cash provided by (used in) operating activities                                         (212)         3,707
                                                                                               ---------      ---------

Cash flows from investing activities:
   Purchases of property, plant and equipment                                                       (528)          (942)
   Proceeds from sale of property, plant and equipment                                                18             12
   Proceeds from distribution from an equity investee                                              2,526            178
   Purchase of short-term investments                                                               --          (81,075)
   Sale of short-term investments                                                                   --           65,703
   Proceeds from sale of Cellular business                                                          --            5,666
   Purchase of patent                                                                               --             (150)
   (Purchase) proceeds of acquired business                                                          510        (13,631)
                                                                                               ---------      ---------
        Net cash provided by (used in) investing activities                                        2,526        (24,239)
                                                                                               ---------      ---------

Cash flows from financing activities:
   Borrowings from bank obligations                                                              253,069            452
   Repayments on bank obligations                                                               (252,638)        (4,098)
   Principal payments on capital lease obligation                                                    (16)           (17)
   Proceeds from exercise of stock options and warrants                                               71            108
   Principal payments on debt                                                                     (2,697)          (672)
                                                                                               ---------      ---------
        Net cash used in financing activities                                                     (2,211)        (4,227)
                                                                                               ---------      ---------

Effect of exchange rate changes on cash                                                              176            (26)
                                                                                               ---------      ---------

Net increase (decrease) in cash and cash equivalents                                                 279        (24,785)

Cash and cash equivalents at beginning of period                                                   4,702         43,409
                                                                                               ---------      ---------
Cash and cash equivalents at end of period                                                     $   4,981      $  18,624
                                                                                               =========      =========

See accompanying notes to consolidated financial statements.

                                        6

                      AUDIOVOX CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
           Three Months Ended February 29, 2004 and February 28, 2005
             (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 for the year ended November 30, 2004.

     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,  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 2004 Annual Report filed on Form 10-K. There have been no changes
     to the Company's significant accounting policies subsequent to November 30,
     2004.

     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.

     On November 1, 2004, the Company  completed the divestiture of its Cellular
     business (formerly known as "ACC", "Cellular" or "Wireless").  In addition,
     on February  25,  2005,  the  Company  entered  into a plan to  discontinue
     ownership of the Company's  majority-owned  subsidiary,  Audiovox  Malaysia
     ("AVM").  Accordingly,  the Company has presented the financial  results of
     Cellular and AVM as discontinued  operations for all periods presented (see
     Note 3 of Notes to Consolidated Financial Statements). In addition, certain
     reclassifications  have  been  made  to  the  2004  consolidated  financial
     statements in order to conform to the current period presentation.

                                        7


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


(2)  Accounting for Stock-Based Compensation

     The Company  applies the  intrinsic  value method as outlined in Accounting
     Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees"
     (APB No. 25), and related  interpretations  in accounting for stock options
     and share units granted  under these  programs.  Under the intrinsic  value
     method, no compensation  expense is recognized if the exercise price of the
     Company's  employee or  independent  director's  stock  options  equals the
     market price of the  underlying  stock on the date of grant.  SFAS No. 123,
     "Accounting  for  Stock-Based  Compensation",  requires  that  the  Company
     provide  pro-forma  information  regarding net income (loss) and net income
     (loss) per common share as if  compensation  cost for the  Company's  stock
     option  programs  had been  determined  in  accordance  with the fair value
     method prescribed  therein.  The Company adopted the disclosure  portion of
     SFAS No. 148,  "Accounting  for  Stock-Based  Compensation - Transition and
     Disclosure"  requiring more prominent pro-forma disclosures as described in
     SFAS No. 123. The following table  illustrates the effect on net income and
     income per common  share as if the Company had  measured  the  compensation
     cost for the Company's stock option programs under the fair value method in
     each period presented:


                                                  For the Three Months Ended
                                                 ----------------------------
                                                  February 29,  February 28,
                                                     2004           2005
                                                  ---------     -----------

Net income (loss):
                                                          
   As reported                                    $   1,870     $  (1,205)
   Stock based compensation expense                    --             (44)
                                                  ---------     ---------
   Pro-forma                                      $   1,870     $  (1,249)
                                                  =========     =========

Net income (loss) per common share (basic):
   As reported                                    $    0.09     $   (0.05)
   Pro-forma                                           0.09         (0.06)

Net income (loss) per common share (diluted):
   As reported                                    $    0.08     $   (0.05)
   Pro-forma                                           0.08         (0.06)


(3)  Discontinued Operations

     On  February  25,  2005  the  Company  entered  into a plan to  discontinue
     ownership of the  Company's  majority  owned  subsidiary,  AVM and sell its
     ownership to the current  minority  interest  shareholder.  The Company has
     planned to discontinue  ownership of AVM due to increased  competition from
     non local OEM's and  deteriorating  credit quality of local customers.  The
     Company plans to sell its remaining equity in AVM for $550 by May 31, 2005,
     at which  time  the  Company  will be  released  from all of its  Malaysian
     liabilities including bank obligations. As a result of the intended sale of
     AVM,  the  Company  compared  the  carrying  value of AVM's  assets  on the
     Company's  consolidated  balance sheets to their estimated fair value. As a
     result of this review,  the Company  recorded an impairment  charge of $408
     within discontinued operations for the quarter ended February 28, 2005

                                        8


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005

     as the carrying value exceeded their estimated fair value.

     On November 1, 2004, the Company  completed the divestiture of its Cellular
     business  (formerly  known as "ACC" or "Wireless")  to UTStarcom,  Inc. In
     connection  with the  divestiture  of  Cellular,  the  Company  recorded  a
     receivable  for the net  working  capital  adjustment  of $8,472,  which is
     included in other current assets on the accompanying  consolidated  balance
     sheet at November  30, 2004.  During the three  months  ended  February 28,
     2005,  the  Company  collected  $5,666 of the  working  capital  adjustment
     resulting  in a  receivable  balance of $2,806 at  February  28,  2005.  In
     addition,  the Company was required to deposit 5% of the purchase price for
     Cellular in an escrow amount,  which is reflected as restricted cash on the
     accompanying  consolidated balance sheet.  Subsequent to February 28, 2005,
     the Company received the escrow amount and remaining balance of the working
     capital adjustment in full.

     In accordance with Financial  Accounting Standards Board ("FASB") Statement
     No. 144,  "Accounting for the Impairment of Long-lived Assets," the Company
     reclassified  all associated  assets and liabilities of AVM and Cellular as
     discontinued operations for all periods presented. The following sets forth
     the carrying amounts of the major classes of assets and liabilities,  which
     are classified as assets and liabilities of discontinued  operations in the
     accompanying consolidated balance sheets.


                                                     November 30,  February 28,
                                                       2004          2005
                                                     ----------   -----------
Assets
                                                             
    Accounts receivable, net                           $18,534     $ 1,312
    Inventory                                            1,432       1,076
    Prepaid expenses and other current assets              616         624
                                                       -------     -------
    Current assets of discontinued operations          $20,582     $ 3,012
                                                       =======     =======

    Property, plant and equipment, net                 $   711     $   619
    Other assets                                           214         206
                                                       -------     -------
    Non-current assets of discontinued operations      $   925     $   825
                                                       =======     =======

Liabilities
    Accounts payable                                   $   172     $    24
    Accrued expenses and other current liabilities         572         615
    Bank obligations                                     2,209       2,121
                                                       -------     -------
    Current liabilities of discontinued operations     $ 2,953     $ 2,760
                                                       =======     =======


     Included in current assets of discontinued  operations at November 30, 2004
     is $16,958 of Cellular accounts receivable.


                                        9

                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


     The  following  is  a  summary  of  financial   results   included   within
     discontinued operations for the three months ended February 29, 2004:


     Net sales from discontinued operations                      $241,528

     Income from discontinued operations before income taxes        1,372
     Provision for income taxes                                       198
                                                                 --------
     Income from discontinued operations, net of tax             $  1,174
                                                                 ========

     Interest  expense of $461 was allocated to discontinued  operations for the
     three  months  ended  February  29,  2004.   This   allocation   represents
     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 Cellular business.

     The  following  is  a  summary  of  financial   results   included   within
     discontinued operations for the three months ended February 28, 2005:


     Net sales from discontinued operations                    $ 714

     Loss from discontinued operations before income taxes      (694)
     Recovery of income taxes                                    (41)
                                                               -----
     Loss from discontinued operations, net of tax             $(653)
                                                               ======

     Included  in  income  from  discontinued   operations  are  tax  provisions
     (recovery  of) of $198,  and $(41) for the three months ended  February 29,
     2004 and February 28, 2005, respectively. The Company established valuation
     allowances  for state net  operating  loss  carryforwards  as well as other
     deferred  tax assets of  Cellular.  The net  change in the total  valuation
     allowance, which resulted from the utilization of previously fully reserved
     net operating loss  carryforwards  of Cellular,  for the three months ended
     February 29, 2004, was a decrease of $529. Such change positively  impacted
     the provision for income taxes during the period indicated.

(4)  Net Income (Loss) Per Common Share

     Basic net income (loss) per common share is based upon the weighted average
     number of common shares outstanding  during the period.  Diluted net income
     (loss) 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.



                                       10


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


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


                                                                       Three Months Ended
                                                                  ----------------------------
                                                                   February 29,   February 28,
                                                                     2004             2005
                                                                   ----------     ----------
                                                                            
     Weighted average number of common shares outstanding
        (denominator for net  income (loss) per common share,
        basic)                                                     21,922,100     22,051,443
     Effect of dilutive securities:
        Stock options and warrants                                    332,388           --
                                                                   ----------     ----------
     Weighted average number of common shares and potential
        common shares outstanding (denominator for net  income
        (loss) per common share, diluted)                          22,254,488     22,051,443
                                                                   ==========     ==========


     Stock  options and warrants  totaling  1,465,000 for the three months ended
     February  29, 2004 were not  included  in the net income per diluted  share
     calculation  because the exercise  price of these  options and warrants was
     greater  than the  average  market  price of the  common  stock  during the
     period.  Stock options and warrants totaling 2,571,155 for the three months
     ended February 28, 2005 were not included in the net loss per diluted share
     calculation because these options and warrants were anti-dilutive.

(5)  Accumulated Other Comprehensive Loss

     Accumulated other  comprehensive  loss of $1,841 and $2,238 at November 30,
     2004 and  February  28, 2005,  respectively,  includes the net  accumulated
     unrealized loss on the Company's  available-for- sale investment securities
     of $796 and $930 at November 30, 2004 and February 28, 2005,  respectively,
     and foreign currency  translation loss of $1,045 and $1,308 at November 30,
     2004 and February 28, 2005, respectively.

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


                                                                        Three Months Ended
                                                                    --------------------------
                                                                    February 29,  February 28,
                                                                      2004          2005
                                                                    ------------  ------------
                                                                            
     Net income (loss)                                               $ 1,870      $(1,205)

     Other comprehensive income (loss):
        Foreign currency translation adjustments                         545         (263)
        Unrealized holding loss on available-for-sale investment
            securities arising during period, net of tax                (207)        (134)
                                                                     -------      -------
     Other comprehensive income (loss), net of tax                       338         (397)
                                                                     -------      -------
     Total comprehensive income (loss)                               $ 2,208      $(1,602)
                                                                     =======      =======

                                       11

                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005

     The change in the net unrealized loss arising during the periods  presented
     above are net of tax  benefits of $127 and $82 for the three  months  ended
     February 29, 2004 and February 28, 2005, respectively.

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

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

                                                      Three Months Ended
                                              -------------------------------
                                              February 29,  February 28,
                                                 2004          2005
                                              ------------  -------------
     Cash paid during the period:
          Interest (excluding bank charges)     $ 1,000     $   824
          Income taxes (net of refunds)         $ 3,030     $27,929

     Changes in Stockholders' Equity

     During the three months ended  February 28, 2005,  7,200 stock options were
     exercised into shares of Class A common stock aggregating  proceeds of $108
     to the Company.

     Non-Cash Transactions

     During the three months ended  February 29, 2004 and February 28, 2005, the
     Company recorded an unrealized holding loss relating to  available-for-sale
     marketable investment securities,  net of deferred taxes, of $207 and $134,
     respectively, as a component of accumulated other comprehensive loss.

     During the three months ended  February 29, 2004 and February 28, 2005, the
     Company  recorded a non-cash  stock  compensation  charge of $268 and $285,
     respectively,  related to the rights under the call/put options  previously
     granted to certain  employees of Audiovox  German  Holdings GmbH ("Audiovox
     Germany").

(7)  Business Acquisition

     On  January  4,  2005,  the  Company's  wholly-owned  subsidiary,  Audiovox
     Electronics  Corporation,  signed an asset  purchase  agreement to purchase
     certain assets of Terk Technologies Corp.  ("Terk") for a purchase price of
     $13,100.  The  purchase  price is subject to a working  capital  adjustment
     based  on the  working  capital  of  Terk  at the  time  of  closing,  plus
     contingent  debentures  with  a  maximum  value  of  $9,280  based  on  the
     achievement  of future  revenue  targets.  The  acquisition of Terk was not
     significant  to the  consolidated  statement  of  operations  or  financial
     condition. The results of operations of this acquisition have been included
     in the consolidated financial statements from the date of acquisition.  The
     purpose of this  acquisition is to increase the Company's  market share for
     satellite  radio  products as well as  accessories  for  antennas  and HDTV
     products.



                                       12


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


     The total  purchase  price,  which  includes an estimated  working  capital
     adjustment of $2,783 and acquisition  costs of $531,  approximated  $16,414
     for the acquisition of $24,122  (including  $11,583,  $10,789 and $1,750 in
     accounts  receivable,  inventory and other assets,  respectively) in assets
     and assumption of $18,507 (including  $14,247,  $4,098 and $162 in accounts
     payable,   bank  obligations  and  other   liabilities,   respectively)  in
     liabilities.  The purchase price and purchase price allocation for the Terk
     acquisition is not final and is subject to change based upon the completion
     of an audit of net assets acquired and related  working capital  adjustment
     as well as the completion of an independent  valuation study. The excess of
     the estimated  purchase price over the fair value of assets and liabilities
     acquired of $10,799 has been preliminarily allocated to goodwill.

     The  following  unaudited  pro-forma  financial  information  for the three
     months  ended  February  29,  2004 and  February  28, 2005  represents  the
     combined  results  of the  Company's  operations  and  Terk as if the  Terk
     acquisition  had occurred at the  beginning of fiscal 2004.  The  unaudited
     pro-forma financial information does not necessarily reflect the results of
     operations  that would have  occurred had the Company  constituted a single
     entity during such periods.

                                                  February 29,      February 28,
                                                     2004             2005
                                                 --------------    -------------
                                                           (unaudited)
     Net sales                                    $ 146,857          $ 119,814
     Net income (loss)                                1,639             (1,282)
     Net income (loss) per share-diluted          $    0.07          $   (0.06)

(8)  Goodwill and Other Intangible Assets

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


                                                                         
     Balance at November 30, 2004                                                 $ 7,019
     Goodwill from purchase of Terk (see Note 7 of Notes to Consolidated
        Financial Statements)                                                      10,799
                                                                                  -------
     Balance at February 28, 2005                                                 $17,818
                                                                                  =======


     At November 30, 2004, intangible assets consisted of the following:


                                                       Gross
                                                      Carrying     Accumulated     Total Net
                                                       Value      Amortization     Book Value
                                                   -----------    -------------    ------------

                                                                            
     Patents subject to amortization                 $  677          $  677            --
     Trademarks not subject to amortization           8,043            --            $8,043
                                                     ------          ------          ------
          Total                                      $8,720          $  677          $8,043
                                                     ======          ======          ======


                                       13


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005

         At February 28, 2005, intangible assets consisted of the following:


                                                       Gross
                                                      Carrying     Accumulated     Total Net
                                                       Value      Amortization     Book Value
                                                   -----------    -------------    ------------

                                                                            
     Patents subject to amortization                 $  827          $  681          $  146
     Trademarks not subject to amortization           8,294            --             8,294
                                                     ------          ------          ------
              Total                                  $9,121          $  681          $8,440
                                                     ======          ======          ======


     During the quarter ended  February 28, 2005,  the Company  acquired $251 of
     trademarks in connection with the Terk  acquisition (see Note 7 of Notes to
     Consolidated  Financial  Statements)  and  purchased  $150 of patents which
     expire in February of 2015. The estimated  aggregate  amortization  expense
     for each of the succeeding years ending February 28, 2010 amounts to $75.

(9)  Equity Investments

     As of  November  30,  2004 and  February  28,  2005,  the Company had a 50%
     non-controlling  ownership interest in 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. During the quarter
     ended  February 28, 2005, one of the Company's  former equity  investments,
     Bliss-tel,  issued  shares in an initial  public  offering  (see Note 10 of
     Notes to Consolidated Financial Statements).

     The following presents summary financial  information for ASA. Such summary
     financial  information  has been provided  herein based upon the individual
     significance  of ASA  to  the  consolidated  financial  information  of the
     Company.


                                November 30,       February 28,
                                  2004               2005
                                ------------       ----------

                                             
     Current assets               $22,008          $21,153
     Non-current assets             4,425            4,482
     Current liabilities            4,710            3,586
     Members' equity              $21,723          $22,049



                                  Three Months Ended
                            -----------------------------------
                            February 29,       February 28,
                               2004               2005
                            ------------     ----------------
                                          
     Net sales                 $13,966          $10,868
     Gross profit                4,432            3,261
     Operating income            1,537              493
     Net income                $ 1,994          $   682


                                       14



                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


     The Company's  share of income from ASA for the three months ended February
     29,  2004 and  February  28,  2005,  was $997 and  $341,  respectively.  In
     addition,  the Company received distributions from ASA totaling $178 during
     the three months ended February 28, 2005, which was recorded as a reduction
     to equity investments on the accompanying consolidated balance sheet.

(10) Bliss-tel Initial Public Offering

     On December 13, 2004,  one of the  Company's  former  equity  investment's,
     Bliss-tel Public Company Limited  ("Bliss-tel"),  issued 230,000,000 shares
     on the SET (Security  Exchange of Thailand)  for an offering  price of 6.20
     baht per share.  Prior to the issuance of these  shares,  the Company was a
     20% shareholder in Bliss-tel and,  subsequent to the offering,  the Company
     owns 30,000,000  shares (or approximately  13%) of Bliss-tel's  outstanding
     stock.  As such,  beginning in the quarter  ended  February  28, 2005,  the
     Company  accounted  for the Bliss-tel  investment as a trading  security in
     accordance with FASB Statement No. 115 "Accounting for Certain  Investments
     in Debt and Equity  Securities"  whereby the  unrealized  holding  gains on
     losses on Bliss-tel stock will be included in earnings. As a result of this
     transaction, the Company recorded a net gain of $2,516 for the three months
     ended  February  28,  2005  which  is  included  in  other  income  on  the
     accompanying statement of operations.

     As of February 28, 2005, the Bliss-tel investment had a value of $4,532 and
     is reflected within other current assets on the  accompanying  consolidated
     balance sheet.

(11) 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.

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


                                                                        Three Months Ended
                                                       ------------------------------------------------
                                                           February 29,              February 28,
                                                               2004                      2005
                                                       ------------------        -------------------

                                                                                 
     Tax provision at Federal statutory rate             $ 442      35.0%         $(517)     (35.0)%
     State income taxes, net of Federal benefit             76       6.0            (57)      (3.8)
     Foreign tax rate differential                          35       2.8            (87)      (5.9)
     Permanent items                                        17       1.2           (193)     (13.1)
     Changes in rates and other, net                        32       2.7            (70)      (4.8)
                                                         -----      ----          -----       ----
                                                         $ 602      47.7%         $(924)     (62.6)%
                                                         =====      =====         =====      =======


                                       15



                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


     Changes in rates and  other,  net,  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 months ended  February 28, 2005, was a
     benefit of 62.6% compared to a provision of 47.7% in the prior period.  The
     increase in the  effective  benefit rate for 2005 was  primarily due to tax
     exempt  interest income earned on short-term  investments  during the three
     months ended February 28, 2005.

(12) Accrued Sales Incentives

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


                                                             For the Three Months Ended
                                                     -------------------------------------
                                                      February 29,         February 28,
                                                        2004                  2005
                                                     -------------       ----------------

                                                                    
     Opening balance                                   $ 14,605           $  7,584
     Accruals                                             2,967              3,860
     Payments                                            (8,322)            (4,673)
     Reversals for unearned sales incentive              (1,370)              (732)
     Reversals for unclaimed sales incentives            (1,054)              (589)
                                                       --------           --------
     Ending balance                                    $  6,826           $  5,450
                                                       ========           ========


(13) 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
                                                                      ---------------------------------
                                                                        February 29,        February 28,
                                                                           2004                2005
                                                                        ------------       -----------

                                                                                       
     Opening balance                                                      $ 14,695           $ 11,794
     Liabilities accrued for warranties issued during the period             2,324              1,365
     Warranty claims paid during the period                                 (1,716)            (1,765)
                                                                          --------           --------
     Ending balance                                                       $ 15,303           $ 11,394
                                                                          ========           ========



                                       16


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


(14) Financing Arrangements

     The Company has the following financing arrangements:


                                                                             November 30,       February 28,
                                                                                2004                 2005
                                                                             ------------       ------------
Bank Obligations
                                                                                            
Domestic bank obligation (a)                                                          -                  -
Euro factoring obligation (b)                                                  $  5,485           $  5,900

Debt

Euro loan agreement (c)                                                        $  9,377           $  8,639
Other (d)                                                                           829              1,109
                                                                               --------           --------
Total debt                                                                     $ 10,206           $  9,748
                                                                                =======           ========


     (a)  Domestic Bank Obligations

          At  November  30,  2004 and  February  28,  2005,  the  Company has an
          un-guaranteed  credit line to fund the  temporary  short-term  working
          capital needs of the domestic operations. This line expires on May 30,
          2005 and allows  aggregate  borrowings of up to $25,000 at an interest
          rate of Prime (or similar  designations)  plus 1%. As of November  30,
          2004 and February 28, 2005, no direct  amounts are  outstanding  under
          this agreement.

     (b)  Euro Factoring Obligation

          The  Company  has a 16,000  Euro  accounts  receivable  and  inventory
          factoring arrangement for the Company's  subsidiary,  Audiovox Germany
          which expires on October 25, 2005 and is renewable on an annual basis.
          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.

     (c)  Euro Loan Agreement

          On September 2, 2003, 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 the 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.

                                       17


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


          Audiovox Corporation guarantees 3 million Euros of this term loan. The
          term loan is  secured by the  pledge of the stock of  Audiovox  German
          Holdings GmbH and on all brands and trademarks of the Audiovox  German
          Holdings  Group.  The term loan  requires the  maintenance  of certain
          yearly  financial  covenants that are  calculated  according to German
          Accounting  Standards for Audiovox German Holdings.  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 $2,497 and $6,880,
          respectively,   at   November   30,   2004  and  $2,411  and   $6,228,
          respectively, at February 28, 2005.

     (d)  Other Debt

          This amount  consists  primarily  of a call put option owed to certain
          employees  of  Audiovox  Germany  in the  amount of $829 and $1,109 at
          November 30, 2004 and February 28, 2005, respectively.

(15) Contingencies and Legal Matters

     The  Company is  currently,  and has in the past  been,  a party to various
     routine legal proceedings incident to the ordinary course of business.  The
     Company believes that the outcome of all such pending legal  proceedings in
     the aggregate is unlikely to have a material adverse effect on the business
     or consolidated financial condition of the Company.

     During the fourth quarter of 2004,  several purported  derivative and class
     actions were filed in the Court of Chancery of the State of  Delaware,  New
     Castle  County.  On January 10, 2005,  Vice  Chancellor  Steven Lamb of the
     Court of Chancery of the State of Delaware,  New Castle County,  granted an
     order  permitting  the  filing  of  a  Consolidated  Complaint  by  several
     shareholders  of Audiovox  Corporation  derivatively  on behalf of Audiovox
     Corporation against Audiovox Corporation, ACC and the directors of Audiovox
     Corporation captioned "In Re Audiovox Corporation  Derivative  Litigation".
     The complaint seeks (a) rescission of: agreements;  amendments to long-term
     incentive awards; and severance payments pursuant to which Audiovox and ACC
     executives were paid from the net proceeds of the sale of certain assets of
     ACC to  UTStarcom,  Inc.,  (b)  disgorgement  to ACC of $16 million paid to
     Philip  Christopher  pursuant to a  Personally  Held  Intangibles  Purchase
     Agreement in connection with the UTStarcom transaction, (c) disgorgement to
     Audiovox  of $4 million  paid to Philip  Christopher  as  compensation  for
     termination of his Employment  Agreement and Award  Agreement with ACC, (d)
     disgorgement  to ACC of $1,916,477 paid to John Shalam pursuant to an Award
     Agreement  with ACC,  and (e)  recovery  by ACC of $5 million in  severance
     payments  distributed by Philip Christopher to ACC's former employees.  ACC
     is sued as a nominal  defendant  only.  Defendants  have  filed a motion to
     dismiss the complaint.  Defendants  Paul C. Kreuch,  Jr, Dennis F. McManus,
     Irving Halevy and Peter A. Lesser,  have been appointed as the members of a
     Special  Litigation  Committee (the "SLC") of the Board of Directors of the
     Company. On March 30, 2005, the SLC filed a Motion to Stay Proceedings (the
     "Motion  to  Stay")  seeking  to stay  the  derivative  action  pending  an
     investigation  by the  SLC  of  the  matters  alleged  in the  consolidated
     complaint.  The Motion to Stay is scheduled  for oral argument on April 22,
     2005. The Company  intends to vigorously  defend this matter.  However,  no

                                       18


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


     assurances  regarding the outcome of this matter can be given at this point
     in the litigation.

     During the first quarter of 2005, the  litigation  commenced by Compression
     Labs,  Incorporated  in the United  States  District  Court for the Eastern
     District  of  Texas,  Marshall  Division,   against  the  Company  and  its
     subsidiary  Audiovox   Electronics  Corp.  ("AEC")  was  dismissed  without
     prejudice as to the Company and settled with respect to AEC. The litigation
     against ACC is still pending and although ACC intends to vigorously  defend
     this matter, no assurances regarding the outcome can be given at this point
     in the litigation.

     During the third quarter of 2004, an  arbitration  proceeding was commenced
     by the Company and several of its subsidiaries  against certain  Venezuelan
     employees and two Venezuelan companies  ("Respondents") before the American
     Arbitration  Association,  International  Centre  in New  York,  New  York,
     seeking  recovery  of  monies  alleged  to have  been  wrongfully  taken by
     individual   Respondents  and  damages  for  fraud.   Respondents  asserted
     counterclaims  alleging  that  the  Company  engaged  in  certain  business
     practices  that caused damage to  Respondents.  The matter was submitted to
     mediation  during the fourth quarter of fiscal 2004 and settled  subsequent
     to year end. The settlement provides,  in pertinent part, for a payment (to
     be made upon  satisfaction  of certain  pre- closing  conditions)  from the
     Company to the Respondents of $1,700 in  consideration of which the Company
     will acquire all of Respondents'  ownership in the Venezuelan companies and
     a release of any and all claims.  As of February 28, 2005, the satisfaction
     of the  aforementioned  pre-closing  conditions  were not  satisfied and no
     liability has been recorded.

     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 sum of $2,500  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.  In lieu of  answering,  the Company has moved to
     dismiss the complaint. The motion to dismiss was heard on April 5, 2005 and
     we are awaiting  Chancellor  Chandler's decision on the motion. 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.

     The consolidated class actions  transferred to a Multi-District  Litigation
     Panel of the United  States  District  Court of the  District  of  Maryland
     against the Company and other suppliers,  manufacturers and distributors of
     hand-held  wireless  telephones  alleging  damages  relating to exposure to
     radio  frequency  radiation  from  hand-held  wireless  telephones is still
     pending.  On March 16,  2005,  the United  States  Court of Appeals for the
     Fourth  Circuit   reversed  the  District   Court's  order  dismissing  the
     complaints on grounds of federal  pre-emption.  The Fourth Circuit remanded
     the actions to each of their respective state courts, except for the Naquin
     litigation which was remanded to the local Federal Court. Defendants intend
     to file a petition for rehearing with the Fourth Circuit.

     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 Federal  Communications  Commission
     ("FCC") ordered emergency 911 call processing capabilities.  These lawsuits
     were  consolidated  and transferred to the United States District Court for

                                       19


                      AUDIOVOX CORPORATION AND SUBSIDIARIES

              Notes to Consolidated Financial Statements, Continued
           Three Months Ended February 29, 2004 and February 28, 2005


     the Northern District of Illinois,  which in turn referred the cases to the
     FCC  to  determine  if  the  manufacturers  and  service  providers  are in
     compliance   with  the  FCC's  order  on  emergency  911  call   processing
     capabilities.  During the third  quarter of 2004,  the FCC  confirmed  that
     plaintiffs'  interpretation of the FCC's second order on emergency 911 call
     processing  capabilities  was  incorrect and as a result,  plaintiffs  have
     filed a consolidated  amended complaint in the United States District Court
     for the Northern District of Illinois. Defendants have moved to dismiss the
     consolidated amended complaint, but to date, the motion has not been heard.
     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.

(16) New Accounting Pronouncements

     In December 2004, the Financial  Accounting  Standards  Board (FASB) issued
     FASB  Statement  No.  123R  ("Statement  123R"),   "Share  Based  Payment".
     Statement  123R is a revision of FAS Statement 123,  "Accounting  for Stock
     Based  Compensation"  and  supersedes APB Opinion No. 25,  "Accounting  for
     Stock issued to Employees"  (APB No.25).  Statement  123R requires a public
     entity to measure the cost of employee services  recognized in exchange for
     an award of equity  instruments  based on the grant-date  fair value of the
     award (with  limited  exceptions).  Statement  123R is effective  the first
     interim or annual  period that begins after June 15, 2005 or the  Company's
     fourth  quarter and fiscal year ended  November 30,  2005.  The adoption of
     Statement  123R will rescind the  Company's  current  accounting  for stock
     based  compensation  under the intrinsic  method as outlined in APB No. 25.
     Under APB No. 25, the  issuance  of stock  options to  employees  generally
     resulted  in no  compensation  expense  to the  Company.  The  adoption  of
     Statement  123R will  require  the  Company  to  measure  the cost of stock
     options  based on the  grant-date  fair value of the award as  discussed in
     Note 2 of Notes to Consolidated Financial Statements.



                                       20



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

     We begin  Management's  Discussion and Analysis of Financial  Condition and
Results of Operations (MD&A) with an overview of the business.  This is followed
by a  discussion  of the  Critical  Accounting  Estimates  that we  believe  are
important to  understanding  the assumptions  and judgments  incorporated in our
reported  financial  results.  In the next  section,  we discuss  our Results of
Operations  for the three months ended  February 29, 2004  compared to the three
months ended  February  28, 2005.  We then provide an analysis of changes in our
balance  sheet and cash  flows,  and discuss our  financial  commitments  in the
sections entitled  "Liquidity and Capital Resources,  including  Contractual and
Commercial  Commitments,"  We conclude  this MD&A with a discussion  of "Related
Party  Transactions"  and  "Recent  Accounting  Pronouncements".  All  financial
information, except share and per share data, is presented in thousands.

Business Overview and Strategy

     The  Company   through  its  four   wholly-owned   subsidiaries:   Audiovox
Electronics  Corporation,  American Radio Corp., Code Systems, Inc. ("Code") and
Audiovox German Holdings GmbH 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), Prestige(R),  Pursuit(R), Rampage(TM),
Code-Alarm(R),  Car Link(R), Movies 2 Go(R), Magnate(R), Mac Audio(R),  Heco(R),
Acoustic Research(R),  Advent(R), and Phase Linear(R), as well as private labels
through  a  large  and  diverse   distribution  network  both  domestically  and
internationally.

     On November 1, 2004, the Company  completed the divestiture of its Cellular
business (formerly known as "ACC",  "Cellular" or "Wireless").  In addition,  on
February 25, 2005, the Company  entered into a plan to discontinue  ownership of
the Company's majority-owned subsidiary, Audiovox Malaysia ("AVM"). Accordingly,
the  Company  has  presented  the  financial  results  of  Cellular  and  AVM as
discontinued  operations  for all  periods  presented  (see  Note 3 of  Notes to
Consolidated Financial Statements).  In addition, certain reclassifications have
been made to the 2004 consolidated  financial  statements in order to conform to
the current period presentation.

     On  January  4,  2005,  the  Company's  wholly-owned  subsidiary,  Audiovox
Electronics Corporation,  signed an asset purchase agreement to purchase certain
assets of Terk Technologies Corp. ("Terk") for a purchase price of $13,100.  The
purchase price is subject to a working capital  adjustment  based on the working
capital  of Terk at the  time of  closing,  plus  contingent  debentures  with a
maximum value of $9,280 based on the achievement of future revenue targets.  The
purpose of this  acquisition  is to  increase  the  Company's  market  share for
satellite radio products as well as accessories for antennas and HDTV products.

     Management  reviews  the  financial  results  of the  Company  based on the
performance of the Electronics Group and  Administrative  Group. The Electronics
Group is comprised of sales operating subsidiaries that sell Mobile and Consumer
Electronics.  The  Administrative  Group  consists  of  treasury,  legal,  human
resources,  Information  Technology  ("IT")  and  accounting  services  that are
provided to the  Electronics  Group. In prior years,  the Electronics  Group had
three  sales  categories  (Mobile,  Consumer  and  Sound).  Based on the current
marketplace  and  management's  overall  assessment  of the  Company,  the sales
categories  have  been  reclassified   into  Mobile   Electronics  and  Consumer
Electronics, therefore eliminating the Sound category.

     Mobile electronics products include:

     o    mobile  video  products,  including  overhead,  headrest  and portable
          mobile video systems,

                                       21


     o    autosound  products  including mobile  multi-media  products,  radios,
          speakers, amplifiers, CD changers,
     o    satellite  radios  including  plug and play models and direct  connect
          models,
     o    automotive security and remote start systems,
     o    navigation systems,
     o    rear observation systems, collision avoidance systems and
     o    automotive power accessories, including cruise control systems.

     Consumer electronics include:

     o    LCD, flat panel and under-cabinet televisions,
     o    portable DVD players,
     o    home and portable stereos,
     o    GMRS radios and
     o    Digital  multi-media  products such as personal video  recorders,  MP3
          players, MPG 4 products

     The Company  reclassified the Cellular and Audiovox  Malaysia Group results
from  continuing  operations and now reflects these results within  discontinued
operations (refer to discussion below under Discontinued Operations).

Critical Accounting Policies and Estimates

     As  disclosed  in the Annual  Report on Form 10-K for the fiscal year ended
November 30, 2004, 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  general  accounting  principles
generally  accepted in the United States of America.  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, 2004, there have been no
changes in our critical  accounting policies and no other significant changes to
the assumptions and estimates related to them.

Results of Operations

     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    changes in earnings and costs between periods,
     o    sources of earnings, and
     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  operations,  which  present  the  results  of  our
operations  for the three months ended  February 29, 2004 and February 28, 2005.
We analyze and explain the  differences  between  periods in the  specific  line
items of the consolidated statements of operations.

                                       22



Management Key Indicators

     Management  reviews  the  following  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 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.

Three Months Ended February 29, 2004 Compared to Three Months Ended February 28,
2005

Continuing Operations

     The  following  tables  sets  forth,  for the  periods  indicated,  certain
statement of  operations  data for the three months ended  February 29, 2004 and
February 28, 2005.

Net Sales


                                    February 29,     February 28,          $            %
                                       2004             2005             Change       Change
                                    ------------    -------------       ---------     ----------

                                                                            
     Mobile Electronics             $ 89,103          $ 74,678          $(14,425)       (16.2)%
     Consumer Electronics             46,253            41,302            (4,951)       (10.7)
                                    --------          --------          --------         ------
           Total net sales          $135,356          $115,980          $(19,376)       (14.3)%
                                    ========          ========          ========        =======


     Mobile Electronics  sales, which represented 64.4% of net sales,  decreased
primarily due to the continual price erosion and  competition  within the mobile
video category brought on by lower portable DVD prices and increased presence by
original  equipment car  manufacturers.  The decline in Mobile  Electronics  was
partially  offset by sales  generated  from the  recent  acquisition  of Terk in
January of 2005 and increased Code sales due to increased  sales to its customer
base which includes OEM's.

     Consumer   Electronics  sales,  which  represented  35.6%,  of  net  sales,
decreased  primarily  due to the timing of product  shipments.  In 2004, a large
volume of sales orders were shipped in February, whereas in 2005, a large volume
of sales orders were shipped in March.  The decline in Consumer  Electronics was
partially  offset  by  increased  sales  for LCD  flat-panel  TV's as  result of
increased demand.

     Sales  incentive  expense  increased  $1,996 to $2,539 for the three months
ended February 28, 2005 as a result of the Company offering more sales incentive
programs to mass merchants and large  retailers in an effort to increase  sales.
Also,  the  increase  in sales  incentive  expense is  attributable  to a $1,103
decrease in reversals  for the three months ended  February 28, 2005 as compared
to the prior year. Specifically,

                                      23





reversals for unearned and unclaimed sales incentives for the three months ended
February  28,  2005  decreased  $638 and $465 as  compared  to the  prior  year,
respectively. The decline in reversals is due to increased achievement of Volume
Incentive Rebate programs and increased claims from customers as compared to the
prior year. 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

                            February 29,        February 28,
                               2004                2005
                            ------------       -------------

     Gross profit           $  21,128           $  16,071
     Gross margins               15.6%               13.9%

     Gross  margins  decreased to 13.9% for the three months ended  February 28,
2005 as compared to 15.6% for the three  months ended  February 29, 2004.  Gross
margins  were  adversely  impacted by a reduction in selling  prices  within the
mobile video category as a result of the continual  increase in competition  and
price erosion.  Inventory write-downs adversely impacted gross margins by $2,630
(1.9%) and $924  (0.8%)  during the three  months  ended  February  29, 2004 and
February 28, 2005,  respectively.  The decrease in write-downs was primarily due
to better inventory  positions coming out of the holiday season. In fiscal 2004,
the  Company  experienced  significant  write-downs  as a result of new  product
introductions  during the three months ended February 29, 2004 which resulted in
a decline in selling prices of older models.

     The above  declines in margins were offset by margins  achieved in Code due
to an  increase  in sales  as well as  increased  margins  from the sale of Terk
products.  Furthermore,  reversals of sales incentive expense favorably impacted
gross  margins by 1.8% and 1.1% during the three months ended  February 29, 2004
and February 28, 2005, respectively.

Operating Expenses and Operating Income (Loss)

     The following  table  presents the results of the Company  separated by the
Electronics and Administrative Groups.


                                                      February 29,       February 28,          $            %
                                                          2004               2005           Change        Change
                                                   ------------------  ----------------   -----------  ------------
                                                                                               
     Selling                                          $  6,115           $  6,949           $    834       13.6%
     General and administrative                          9,670              8,847               (823)      (8.5)
     Warehousing and technical support                     969              1,468                499       51.5
                                                      ---------          --------           --------
          Electronics operating expenses                16,754             17,264                510        3.0
     Electronics operating income (loss)                 4,374             (1,193)            (5,567)         *
     Electronics other income (expense)                    755               (530)            (1,285)         *
                                                      ---------          --------           --------
          Electronics pre-tax income (loss)              5,129             (1,723)            (6,852)         *
     Administrative operating expenses                   3,843              4,608                765       19.9%
     Administrative other income (loss)                    (23)             4,855              4,878          *
                                                      ---------          --------           --------
          Consolidated pre-tax income (loss)          $  1,263           $ (1,476)          $ (2,739)         *
                                                      =========          ========           =========

* Greater than 100 percent
                                       24
<page>

     Consolidated  operating  expenses  increased $1,275, or 6.2%, for the three
months  ended  February 28, 2005,  as compared to 2004.  As a percentage  of net
sales, operating expenses increased to 18.9% for the three months ended February
28, 2005, from 15.2% in 2004.

     Electronics  operating  expenses  increased  $510,  or 3.0%,  for the three
months  ended  February  28, 2005 as compared to 2004.  As a  percentage  of net
sales,  Electronics  operating  expenses increased to 14.9% for the three months
ended February 28, 2005, compared to 12.4% in 2004.

     Electronics  selling  expenses  increased  during  the three  months  ended
February 28, 2005, due to the following:

     o    $484 increase in commissions and $136 in salesmen salaries as a result
          of changes in compensation  programs related to  commissionable  sales
          for Jensen  products  as well as the  additional  costs  necessary  to
          promote the recently acquired Terk product line.

     o    Trade show  expenses and travel and lodging  increased  $122 and $257,
          respectively,  as a  result  of the  acquired  Terk  product  line and
          additional promotions presented at the Consumer Electronics show.

     o    The  above  increases  were  partially  offset by a $216  decrease  in
          advertising due to a decline in Audiovox Germany sales.

     Electronics  general  and  administrative  expenses  decreased  due  to the
following:

     o    $316  decrease  in  officer  and office  salaries  as a result of cost
          cutting  initiatives  due to the  decline in sales.  This  decline was
          partially  offset  by  increased  salaries  as a  result  of the  Terk
          acquisition.

     o    $186  decrease in occupancy  costs due to decreased  costs of Audiovox
          Germany  due to  decreased  space  requirements  partially  offset  by
          increased costs as a result of the Terk acquisition.

     o    $296  decrease in bad debt expense due to the recovery of a previously
          reserved bad debt. The Company does not consider this to be a trend in
          the overall accounts receivable.

     o    The above  decreases were  partially  offset by an increase of $123 in
          professional  fees due to legal costs incurred to develop,  settle 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.

     Electronics  warehousing and technical support increased due to an increase
in direct labor of $407 as a result of: increased  inventory levels,  the recent
Terk  acquisition  and the continual  increase in product  complexity  which has
resulted in the Company hiring additional engineers and providing added customer
service.

     Electronics  operating  income  decreased to a loss of $1,193 for the three
months ended  February 28, 2005,  as a result of a decline in gross  margins and
increased operating expenses.

                                       25



     The following is a summary of administrative operating expenses:


                                                       February 29,     February 28,         $              %
                                                           2004             2005           Change         Change
                                                     ----------------  ---------------  ------------   ------------
                                                                                               
     Advertising                                         $ 1,025           $ 1,043         $    18            1.8%
     Professional fees                                       956             1,185             229           24.0
     Depreciation                                            241               311              70           29.0
     Insurance                                               264               248             (16)          (6.1)
     Officers' salaries                                      383               242            (141)         (36.8)
     Office salaries and other                             2,287             2,521             234           10.2
     Allocations                                          (1,313)             (942)            371           28.3
                                                         -------           -------         -------          ------
          Total administrative operating expenses          3,843             4,608             765           19.9%

     Administrative other income (loss)                      (23)            4,855           4,878              *
                                                         --------          -------         -------
          Administrative pre-tax income (loss)           $(3,866)          $   247         $ 4,113              *
                                                         ========          =======         =======


* Greater than 100 percent

     The  increase  in  professional  fees is a result  of  increased  legal and
auditing  fees.  Other  administrative  operating  expenses,  which  are  mainly
comprised of occupancy  costs,  accounting,  IT and office  salaries,  increased
primarily due to an increase in occupancy costs,  telecommunications,  taxes and
licenses.  Corporate  allocations decreased as certain  administrative  expenses
were allocated to the Company's  discontinued  Cellular Group in the prior year.
The Company  entered into a transition  service  agreement in November 2004 with
UTStarcom  to provide  certain IT  services in  connection  with the sale of the
Cellular Group. The fees billed for the transition service agreement amounted to
$170 during the three months ended  February 28, 2005 and such fees are included
in other income on the consolidated statements of operations.  The Company is in
the  process of  reducing  administrative  expenses as a result of the change in
business structure.

     The decline in Electronics  operating  income  coupled with  administrative
operating  expenses resulted in a consolidated  operating loss of $5,801 for the
three months ended February 28, 2005.

Other Income (Expense)


                                                   February 29,      February 28,           $
                                                      2004              2005             Change
                                                  ------------       ------------       --------

                                                                               
     Interest and bank charges                      $  (963)          $  (633)          $   330
     Equity in income of equity investees             1,071               353              (718)
     Other, net                                         624             4,605             3,981
                                                    -------           -------           -------
              Total other income (expense)          $   732           $ 4,325           $ 3,593
                                                    =======           =======           =======


     Interest expense and bank charges decreased  primarily due to the reduction
in  outstanding  bank  obligations.  The  Company  expects  interest  expense to
decrease in fiscal 2005 as the Company repaid all amounts  outstanding under its
domestic bank obligations on November 1, 2004 and the Company has no outstanding
amounts under its domestic bank  obligations at February 28, 2005.  Interest and
bank charges during the three months ended February 28, 2005 primarily represent
expenses for debt and bank  obligations  of Audiovox  Germany and interest for a
capital lease.

                                       26



     Equity in income of equity investees  decreased primarily due to a decrease
in the  equity  income of ASA as a result of  decreased  sales due to  increased
competition  for van  conversion  products  and a decline  in sales of one major
customer.

     Other income  increased due to a $2,516  unrealized  gain as a result of an
initial public offering of Bliss-tel,  a former equity investment.  In addition,
interest income  increased $818 due to the returns on the purchase of short-term
investments.  Furthermore,  other  expense  decreased  $414 as a result of lower
foreign exchange devaluation in the Company's Venezuelan  subsidiary as compared
to the prior year.  The Company  expects other income to increase  during fiscal
2005 as a result of expected  returns on  short-term  investments  purchased  in
November of fiscal 2004.

Provision (Benefit) for Income Taxes

     The effective tax rate for the three months ended  February 28, 2005, was a
benefit of 62.6%  compared  to a  provision  of 47.7% in the prior  period.  The
increase in the effective  benefit rate for 2005 was primarily due to tax exempt
interest income earned on short-term  investments  during the three months ended
February 28, 2005.

Income (Loss) from Discontinued Operations

     On  February  25,  2005  the  Company  entered  into a plan to  discontinue
ownership of the Company's majority owned subsidiary,  Audiovox Malaysia ("AVM")
and  sell  its  ownership  to the  current  minority  interest  shareholder.  In
addition,  on November 1, 2004,  the Company  completed the  divestiture  of its
Cellular business (formerly known as "ACC" or "Wireless") to UTStarcom.

     The  following  is  a  summary  of  financial   results   included   within
discontinued operations for the three months ended February 29, 2004:


     Net sales from discontinued operations                      $241,528

     Income from discontinued operations before income taxes        1,372
     Provision for income taxes                                       198
                                                                 --------
     Income from discontinued operations, net of tax             $  1,174
                                                                 ========

     Interest  expense of $461 was allocated to discontinued  operations for the
three months ended February 29, 2004.  This allocation  represents  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 Cellular
business.

     The  following  is  a  summary  of  financial   results   included   within
     discontinued operations for the three months ended February 28, 2005:


     Net sales from discontinued operations                    $ 714

     Loss from discontinued operations before income taxes      (694)
     Recovery of income taxes                                    (41)
                                                               -----
     Loss from discontinued operations, net of tax             $(653)
                                                               ======
Loss from discontinued operations, net of tax

     Income from discontinued operations,  net of tax, provided income of $1,174
for  the  three  months  ended  February  29,  2004  compared  to  a  loss  from
discontinued  operations  of $653 for the three months ended  February 28, 2005.
Included  in loss  from  discontinued  operations  for the  three  months  ended
February 28, 2005 is a  write-down  charge of $408 for AVM assets as a result of

                                       27



the intended sale of AVM. The decline of income from discontinued operations for
the three months ended February 28, 2005 as compared to the prior year is due to
increased losses of AVM as well as the sale of the Cellular Group on November 1,
2004.

Net Income (Loss)

     As a result  of  decreased  sales  and gross  margins  partially  offset by
increased  other income,  net loss for the three months ended  February 29, 2004
was $1,870  compared to net income of $1,205 in 2005.  Earnings (loss) per share
for the  three  months  ended  February  29,  2004 was $0.09  (basic)  and $0.08
(diluted) as compared to ($0.05)  (basic and  diluted) for 2005.  Net income was
favorably  impacted by sales  incentive  reversals  of $3,100 and $1,321 for the
three months ended February 29, 2004 and February 28, 2005, 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

     As of February 28, 2005, the Company had working capital of $351,347, which
includes  cash and  short-term  investments  of $158,233  compared  with working
capital  of  $362,018  at  November  30,  2004,  which  includes  cash  and cash
equivalents and short-term investments of $167,646. The Company plans to utilize
its current cash position as well as  collections  from  accounts  receivable to
fund the current  operations of the business.  However,  the Company may utilize
all or a portion of the  current  capital  resources  to pursue  other  business
opportunities, including acquisitions.

     Historically, the Company had financed its operations through a combination
of  available  borrowings  under  bank  lines of  credit  and  debt  and  equity
securities,  which  was  typically  dependent  on the  collections  of  accounts
receivable  and purchase of inventory.  As of November 30, 2004 and February 28,
2005,  the Company has a credit line to fund the  temporary  short-term  working
capital  needs of the  Company.  This line  expires  on May 30,  2005 and allows
aggregate  borrowings  of up to $25,000 at an interest rate of Prime (or similar
designations) plus 1%.

     Operating  activities  provided  cash of $3,707 for the three  months ended
February  28, 2005  compared to cash used of $212 in 2004.  The increase in cash
provided by operating  activities as compared to the prior year is primarily due
to the  collection  of accounts  receivable,  including  assets of  discontinued
operations and decreased  inventory,  partially offset by a decrease in accounts
payable and income taxes.

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

     o    Cash  flows  from  operating  activities  for the three  months  ended
          February  28, 2005 were  favorably  impacted by a decrease in accounts
          receivable  primarily from collections.  Accounts  receivable turnover
          approximated  4.6 during for the three months ended  February 28, 2005
          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.

     o    Cash flow from  operations  were  favorably  impacted by a decrease in


                                       28



          inventory due to a decline in  purchasing.  The increase was partially
          offset by decreased  inventory  turnover which approximated 3.0 during
          for the three  months ended  February 28, 2005  compared to 3.1 in the
          comparable period in the prior year due to a decline in sales.

     o    In addition,  cash flow from operating activities for the three months
          ended  February  28,  2005,  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.

     o    Income taxes payable  decreased  $30,418 during the three months ended
          February 28, 2005,  primarily  due to a tax payment made in connection
          with the gain on the sale of the Cellular business in fiscal 2004.

     Investing  activities  used $24,239  during the three months ended February
28, 2005,  primarily due to the  acquisition of Terk and purchase (net of sales)
of  short-term  investments.  The usage of cash from  investing  activities  was
partially offset by the collection of a working capital  adjustment of $5,666 in
connection  with  the  sale of the  sale  of the  Cellular  business.  Investing
activities  provided cash of $2,526  during the three months ended  February 29,
2004, primarily due to a distribution received from an equity investee.

     Financing activities used $4,227 during the three months ended February 28,
2005,  primarily  from the payment of bank  obligations  which were  acquired in
connection with the Terk acquisition.  Financing activities for the three months
ended February 29, 2004 used cash of $2,211 mainly due to payments of debt.

     The Company has certain  contractual  cash obligations and other commercial
commitments which will impact its short and long-term liquidity. At February 28,
2005, 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 (1)       $13,359       $   771       $ 1,324       $ 1,156       $10,108
     Operating leases (2)                 8,312         2,891         4,559           862          --
                                        -------       -------       -------       -------       -------
     Total contractual cash
       obligations                      $21,671       $ 3,662       $ 5,883       $ 2,018       $10,108
                                        =======       =======       =======       =======       =======


                                       29




                                                             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 (3)                $ 5,900       $ 5,900          --            --         --
     Stand-by letters of
        credit (4)                        2,807         2,807          --            --         --
     Commercial letters of
        credit (4)                          141           141          --            --         --
     Debt (5)                             9,748         2,411       $ 6,091       $ 1,246
     Unconditional
        purchase obligations(6)          78,544        78,544          --            --         --
                                        -------       -------       -------       -------       ----
     Total commercial commitments       $97,140       $89,803       $ 6,091       $ 1,246       --
                                        =======       =======       =======       =======       =====



(1)  Represents  total payments due under a capital lease obligation which has a
     current and long term principal balance of $126 and $6,091, respectively at
     February 28, 2005.

(2)  The Company enters into operating leases in the normal course of business.

(3)  Represents  amounts  outstanding  under the German  factoring  agreement at
     February  28,  2005.  The  German  credit  facility  consists  of  accounts
     receivable and inventory factoring up to 16,000 Euros and a working capital
     facility,  secured by accounts receivable and inventory, up to 6,000 Euros.
     The facilities are renewable on an annual basis.

(4)  Commercial  letters of credit are issued by the Company during the ordinary
     course of business  through  major  domestic  banks as requested by certain
     suppliers.  The  Company  also issues  standby  letters of credit to secure
     certain bank obligations and insurance requirements.

(5)  Represents amounts  outstanding under a loan agreement for Audiovox Germany
     which was acquired in connection with the Recoton Acquisition.  This amount
     also includes amounts due under a call-put option with certain employees of
     Audiovox Germany.

(6)  Unconditional purchase obligations represent inventory  commitments.  These
     obligations are not recorded in the consolidated financial statements until
     commitments are fulfilled and such  obligations are subject to change based
     on negotiations with manufacturers.

     Under the asset purchase agreement for the sale of the Cellular business to
UTStarcom  ("UTSI"),  the  Company  agreed to  indemnify  UTSI for any breach or
violation by ACC and its representations,  warranties and covenants contained in
the  asset  purchase  agreement  and  for  other  matters,  subject  to  certain
limitations.  Significant  indemnification  claims by UTSI could have a material
adverse effect on the Company's financial condition. The Company is not aware of
any such claim(s) for indemnification.

     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

                                       30



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 2004 or fiscal  2005.  As of November  30, 2004 and  February 28,
2005, 1,070,957 shares were repurchased under the Program at an average price of
$7.93 per share for an aggregate amount of $8,497.

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

     During  1998,  the  Company  entered  into a  30-year  capital  lease for a
building with its principal  stockholder and chief executive officer,  which was
the headquarters of the discontinued Cellular operation. Payments on the capital
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%. On November 1, 2004 the Company  entered into an agreement to
sub-lease  the  building to UTSI for monthly  payments of $46 until  November 1,
2009. The Company also leases another  facility from its principal  stockholder.
Total lease payments  required under the leases for the five-year  period ending
February 29, 2010 are $4,920.

Recent Accounting Pronouncements

     In December 2004, the Financial  Accounting  Standards  Board (FASB) issued
FASB Statement No. 123R  ("Statement  123R"),  "Share Based Payment".  Statement
123R  is  a  revision  of  FAS  Statement  123,   "Accounting  for  Stock  Based
Compensation" and supersedes APB Opinion No. 25, "Accounting for Stock issued to
Employees"  (APB No.25).  Statement 123R requires a public entity to measure the
cost of  employee  services  recognized  in  exchange  for an  award  of  equity
instruments  based on the  grant-date  fair  value of the  award  (with  limited
exceptions). Statement 123R is effective the first interim or annual period that
begins after June 15, 2005 or the Company's fourth quarter and fiscal year ended
November 30, 2005.  The  adoption of Statement  123R will rescind the  Company's
current  accounting for stock based  compensation  under the intrinsic method as
outlined  in APB No.  25.  Under APB No. 25, the  issuance  of stock  options to
employees  generally  resulted in no  compensation  expense to the Company.  The
adoption of Statement 123R will require the Company to measure the cost of stock
options based on the  grant-date  fair value of the award as discussed in Note 2
of Notes to Consolidated Financial Statements.

                                       31



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 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 for the fiscal year ended  November 30,  2004.  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 mobile and consumer electronic businesses
     o    technological  and market  developments  in the  mobile  and  consumer
          electronics businesses
     o    liquidity
     o    availability of key employees
     o    expansion into international markets
     o    the availability of new consumer and mobile electronic products

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

     o    the ability to keep pace with technological advances
     o    impact of future selling prices on Company profitability and inventory
          carrying value
     o    significant   competition  in  the  mobile  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    foreign currency risks
     o    political instability
     o    changes in U.S. federal, state and local and foreign laws
     o    changes in regulations and tariffs
     o    seasonality and cyclicality
     o    inventory obsolescence and availability
     o    changes in global or local economic conditions
     o    investments and pursuit of acquisitions
     o    diversification of our business
     o    contingent liabilities
     o    litigation from intellectual property rights

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.

                                       32



Marketable Securities

     Marketable securities at November 30, 2004 and February 28, 2005, which are
recorded at fair value of $5,988 and $6,721, respectively, include an unrealized
loss of $1,284 and $1,501,  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 $599 and $672 as of November 30, 2004 and  February  28, 2005,  respectively.
Actual results may differ.

Interest Rate Risk

     The Company's  earnings and cash flows are subject to  fluctuations  due to
changes in interest  rates from its  investment  of available  cash  balances in
money  market  funds  and  investment   grade  corporate  and  U.S.   government
securities.  Under its current policies,  the Company does not use interest rate
derivative instruments to manage exposure to interest rate changes. In addition,
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, 2004 or February 28, 2005. 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, 2004 and
February 28, 2005 is not applicable.

     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, 2004 and February 28, 2005,  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, 2004 and February 28, 2005,
amounts to $3,194 and $3,565, respectively. Actual results may differ.

ITEM 4.    CONTROLS AND PROCEDURES

     The Company maintains  disclosure controls and procedures that are designed
to ensure that  information  required to be  disclosed  in the reports  that the
Company  files or submits  under the  Securities  and  Exchange Act is recorded,
processed,  summarized,  and reported  within the time periods  specified in the
SEC's  rules and  regulations,  and that such  information  is  accumulated  and
communicated to the Company's management,  including its Chief Executive Officer
and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required financial disclosures.

     As of the end of the period covered by this Quarterly  Report on Form 10-Q,
the  Company  carried  out an  evaluation,  under the  supervision  and with the
participation of the Company's management, including the Chief Executive Officer
and Chief Financial Officer, of the effectiveness of the design and operation of

                                       33



our disclosure  controls and procedures  pursuant to the Securities and Exchange
Act Rule 13a-15.  Based upon this  evaluation as of February 28, 2005, the Chief
Executive  Officer and Chief  Financial  Officer  concluded  that our disclosure
controls and procedures  were not effective for the reasons more fully described
below related to the weaknesses in our internal control over financial reporting
identified  during the fiscal 2004  internal  control over  financial  reporting
evaluation in connection with Section 404 of the  Sarbanes-Oxley Act of 2002. To
address these control weaknesses,  the Company performed additional analysis and
performed  other  procedures  to ensure  the  unaudited  quarterly  consolidated
financial   statements  are  prepared  in  accordance  with  generally  accepted
accounting  principles.  Accordingly,  management believes that the consolidated
financial  statements  included in this  Quarterly  Report on Form 10-Q,  fairly
presents,  in  all  material  respects  our  financial  condition,   results  of
operations and cash flows for the periods presented.

     Management's assessment identified the following material weaknesses in the
Company's  internal  control  over  financial  reporting as of February 28, 2005
(this section of Item 4. Controls and Procedures,  should be read in conjunction
with Item 9A. Controls and  Procedures,  included in the Company's Form 10-K for
the  fiscal  year  ended  November  30,  2004,  for  additional  information  on
Management's Report on Internal Controls Over Financial Reporting):

1.   Deficiencies in the general controls over information  technology  security
     and user access,  including  segregation of duties  (automated  controls to
     ensure  authorization,  execution,  monitoring  and  review by  independent
     individuals)  and  unrestricted  access to data and  business  applications
     existed.  Accordingly,  management concluded that these matters represent a
     material weakness as controls over information  security and access to data
     and applications are necessary to have an effective control environment;

2.   A  deficiency  in the  lack  of  evidential  documentation  supporting  the
     approval of  divisional  journal  entries and the  existence of  inadequate
     segregation  of duties as it relates to entering  and  approving  corporate
     journal  entries  existed.  The  divisional  deficiency  is a result of the
     reconciliation  of the manual  journal  entries to the Company's ERP system
     not being  signed as evidence of review by the  individual  performing  the
     review and the corporate  deficiency  relates to the  reconciliation of the
     manual journal  entries to the Company's ERP system being  performed by the
     same  individual  who  processes  the  journal  entries  into  the  system.
     Accordingly,  management  concluded that this matter  represents a material
     weakness  as  controls  over  journal  entries  may  materially  impact all
     significant accounts and business processes;

3.   A deficiency in the design of the controls  pertaining to the processing of
     non-routine  customer  sales  orders  existed.  These sales  orders,  which
     represent 3% of consolidated net sales,  require the expedited  shipment of
     the Company's merchandise to the customer.  The specific control deficiency
     identified relates to the lack of evidence supporting the approval of these
     non-routine  sales  orders.  Accordingly,  management  concluded  that this
     matter represents a material  weakness as it may have a potential  material
     impact  on net  sales,  accounts  receivable  and the  Company's  inventory
     balances;

4.   A  deficiency  in the  lack  of  evidential  documentation  supporting  the
     oversight and  monitoring  activities of the financial  statements  and the
     internal control environment of the Company's  international  subsidiary in
     Germany existed.  The Germany subsidiary,  which was acquired in July 2003,
     accounted for approximately 6% of the Company's total  consolidated  assets
     and  approximately  13% of  consolidated  net sales as of and for the three
     months  ended  February  28,  2005.  The  specific   control   deficiencies
     identified  relate  to the  lack of  evidence  documenting  the  review  of
     significant  transactions,  account analysis and accounting  entries by the
     appropriate  personnel and the lack of evidence  documenting  the Company's
     oversight and monitoring  activities of its German  operations  even though
     the review process was indeed performed. Accordingly,  management concluded
     that these matters represent a material weakness to the Company's overall

                                       34



     control environment.

     The Company  identified  these  deficiencies  in its internal  control over
financial  reporting during the fiscal 2004 implementation of Section 404 of the
Sarbanes-Oxley  Act of 2002 and;  accordingly,  these control  deficiencies have
either been remediated or are in the process of being  remediated  subsequent to
February 28,  2005,  and before the  issuance of this  Quarterly  Report on Form
10-Q.  The findings  outlined  above were  classified as material  weaknesses in
accordance  with the  rules  and  regulations  of the  Securities  and  Exchange
Commission,  as a more than remote  possibility that a material  misstatement to
the  Company's  interim or annual  financial  statements  could occur.  However,
substantially all the material control findings identified by management did not
cause a  material  misstatement  or  have an  adverse  impact  to the  Company's
financial position or results of operations as of and for the three months ended
February 28, 2005. Refer to the specific remediation steps identified below.

Planned Remediation Efforts to Address Material Weaknesses

     The Company developed remediation plans and initiated action steps designed
to  address  each  of the  material  weaknesses  in the  internal  control  over
financial  reporting  identified  above and to implement any and all  corrective
actions that are required to improve the design and operating  effectiveness  of
internal  control over  financial  reporting,  including the  enhancement of the
Company's  policies,   systems  and  procedures.  The  Company  implemented  the
following  measures to remediate the numbered  control  deficiencies  identified
above:

1.   Remediated the information  technology security controls in connection with
     user  access  conflicts  and  segregation  of  duties  related  to  certain
     applications  and  business   processes  to  ensure  there  is  appropriate
     authorization,  execution, monitoring and review by independent individuals
     by  implementing  a turnover  software  package  to manage the  information
     technology  change  management  system and a security  software solution to
     manage the Company's user access  security and restrict  access to data and
     applications;

2.   Enhanced  the design of the monthly  control at  corporate  relating to the
     reconciliation of the manual journal entries to the Company's ERP system by
     segregating  the duties of the  individual  processing  the manual  journal
     entries with the individual performing the reconciliation and to ensure the
     individual  performing this review  procedure at the operating  division is
     compliant with the evidential  documentation  requirements supporting their
     review.

3.   Enhanced the design of the controls  relating to the Company's  non-routine
     customer sales order process by requiring the warehouse  personnel to check
     and verify  that there is  evidence  of an  authorized  signature  from the
     financial  department  (from the  authorized  signature  sheet)  before the
     non-routine sales order is shipped to the customer;

4.   Increase the review and adherence to the Company's  policies and procedures
     in connection with the fiscal 2005 monitoring  activities of Section 404 of
     the  Sarbanes-Oxley  Act of 2002 and to  ensure  that  process  owners  are
     compliant with the evidential documentation  requirements and the rules and
     regulations  of the  Securities  and Exchange  Commission  that require the
     appropriate  evidence of review and approval of  significant  transactions,
     account  analysis  and  related   accounting   entries  by  implementing  a
     documentation and review process.  In addition,  management will frequently
     (during the fiscal 2005 second,  third and fourth quarters) measure against
     the results of its fiscal 2004  remediation  plans by significant  business
     process to ensure  compliance  by the Company's  process  owners with their
     documented remediation plans.

                                       35



     The Company  believes that the above  measures  have  addressed all matters
identified as a material  weakness by  management.  The Company will continue to
monitor the  effectiveness  of its  disclosure  controls  and  procedures  on an
ongoing basis and will take further actions, as appropriate.

Changes in Internal Control Over Financial Reporting

     There have been no significant  changes in the Company's  internal  control
over financial  reporting during the most recently completed fiscal quarter that
has  materially  affected,  or is reasonable  likely to materially  affect,  the
Company's internal control over financial  reporting.  However, the Company made
changes to the design and operation of internal control over financial reporting
during  the  fiscal  2005  first  quarter  in order to  increase  the design and
operating  effectiveness of internal controls in connection with the fiscal 2004
implementation  of Section 404 of the  Sarbanes-Oxley  Act of 2002. In addition,
the Company is currently  implementing  enhancements  to the Company's  internal
control over financial  reporting to address the material  weaknesses  described
above.

                           PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

     The  Company is  currently,  and has in the past  been,  a party to various
routine  legal  proceedings  incident to the ordinary  course of  business.  The
Company  believes that the outcome of all such pending legal  proceedings in the
aggregate  is  unlikely  to have a material  adverse  effect on the  business or
consolidated financial condition of the Company.

     During the fourth quarter of 2004,  several purported  derivative and class
actions were filed in the Court of Chancery of the State of Delaware, New Castle
County.  On  January  10,  2005,  Vice  Chancellor  Steven  Lamb of the Court of
Chancery  of the  State  of  Delaware,  New  Castle  County,  granted  an  order
permitting the filing of a  Consolidated  Complaint by several  shareholders  of
Audiovox  Corporation  derivatively  on behalf of Audiovox  Corporation  against
Audiovox  Corporation,  ACC and the directors of Audiovox Corporation  captioned
"In Re Audiovox  Corporation  Derivative  Litigation".  The complaint  seeks (a)
rescission  of:  agreements;  amendments  to  long-term  incentive  awards;  and
severance  payments pursuant to which Audiovox and ACC executives were paid from
the net proceeds of the sale of certain  assets of ACC to UTStarcom,  Inc.,  (b)
disgorgement  to ACC of $16  million  paid to Philip  Christopher  pursuant to a
Personally Held Intangibles  Purchase Agreement in connection with the UTStarcom
transaction,  (c)  disgorgement  to  Audiovox  of  $4  million  paid  to  Philip
Christopher as  compensation  for  termination  of his Employment  Agreement and
Award  Agreement with ACC, (d)  disgorgement  to ACC of $1,916,477  paid to John
Shalam  pursuant to an Award  Agreement  with ACC, and (e) recovery by ACC of $5
million in severance payments  distributed by Philip Christopher to ACC's former
employees.  ACC is sued as a nominal  defendant  only.  Defendants  have filed a
motion to dismiss  the  complaint.  Defendants  Paul C.  Kreuch,  Jr,  Dennis F.
McManus,  Irving Halevy and Peter A. Lesser,  have been appointed as the members
of a Special  Litigation  Committee (the "SLC") of the Board of Directors of the
Company.  On March 30,  2005,  the SLC filed a Motion to Stay  Proceedings  (the
"Motion to Stay") seeking to stay the derivative action pending an investigation
by the SLC of the matters alleged in the consolidated  complaint.  The Motion to
Stay is scheduled  for oral argument on April 22, 2005.  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.

     During the first quarter of 2005, the  litigation  commenced by Compression
Labs,  Incorporated in the United States District Court for the Eastern District
of Texas,  Marshall  Division,  against the Company and its subsidiary  Audiovox
Electronics Corp.  ("AEC") was dismissed without prejudice as to the Company and
settled  with respect to AEC. The  litigation  against ACC is still  pending and
although ACC intends to

                                       36



vigorously defend this matter, no assurances  regarding the outcome can be given
at this point in the litigation.

     During the third quarter of 2004, an  arbitration  proceeding was commenced
by the  Company  and  several of its  subsidiaries  against  certain  Venezuelan
employees  and two  Venezuelan  companies  ("Respondents")  before the  American
Arbitration  Association,  International  Centre in New York, New York,  seeking
recovery  of  monies  alleged  to  have  been  wrongfully  taken  by  individual
Respondents and damages for fraud.  Respondents asserted  counterclaims alleging
that the Company  engaged in certain  business  practices  that caused damage to
Respondents.  The matter was submitted to mediation during the fourth quarter of
fiscal 2004 and settled  subsequent  to year end. The  settlement  provides,  in
pertinent  part,  for a  payment  (to  be  made  upon  satisfaction  of  certain
pre-closing  conditions)  from the  Company  to the  Respondents  of  $1,700  in
consideration of which the Company will acquire all of Respondents' ownership in
the Venezuelan companies and a release of any and all claims. As of February 28,
2005, the  satisfaction of the  aforementioned  pre-closing  conditions were not
satisfied and no liability has been recorded.

     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 sum of $2,500 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. In lieu of
answering, the Company has moved to dismiss the complaint. The motion to dismiss
was heard on April 5, 2005 and we are awaiting Chancellor Chandler's decision on
the motion.  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.

     The consolidated class actions  transferred to a Multi-District  Litigation
Panel of the United States  District  Court of the District of Maryland  against
the Company and other  suppliers,  manufacturers  and  distributors of hand-held
wireless  telephones  alleging  damages  relating to exposure to radio frequency
radiation from  hand-held  wireless  telephones is still  pending.  On March 16,
2005,  the United  States Court of Appeals for the Fourth  Circuit  reversed the
District   Court's  order  dismissing  the  complaints  on  grounds  of  federal
pre-emption. The Fourth Circuit remanded the actions to each of their respective
state courts,  except for the Naquin  litigation which was remanded to the local
Federal  Court.  Defendants  intend to file a petition  for  rehearing  with the
Fourth Circuit.

     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 Federal Communications  Commission ("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 FCC to
determine if the  manufacturers and service providers are in compliance with the
FCC's order on  emergency  911 call  processing  capabilities.  During the third
quarter of 2004, the FCC confirmed that plaintiffs'  interpretation of the FCC's
second order on emergency 911 call processing  capabilities was incorrect and as
a result,  plaintiffs have filed a consolidated  amended complaint in the United
States  District Court for the Northern  District of Illinois.  Defendants  have
moved to dismiss the consolidated amended complaint, but to date, the motion has
not been heard.  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.

                                       37



ITEM 6.    EXHIBITS



Exhibit Number           Description

   31.1              Certification of Principal Executive Officer Pursuant to
                      Section 302 of the Sarbanes-Oxley Act of 2002 (furnished
                       herewith)

   31.2              Certification of Principal Financial Officer Pursuant to
                      Section 302 of the Sarbanes-Oxley Act of 2002 (furnished
                      herewith)

   32.1             Certification of Principal Executive Officer Pursuant to
                     Section 906 of the Sarbanes-Oxley Act of 2002 (furnished
                     herewith)

   32.2             Certification of Principal Financial Officer Pursuant to
                     Section 906 of the Sarbanes-Oxley Act of 2002 (furnished
                     herewith)



                                       38




                                   SIGNATURES

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

                                          AUDIOVOX CORPORATION




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

Dated: April 11, 2005

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


                                       39