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

                                    FORM 10-Q

(Mark One)

|X|   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the quarterly period ended April 30, 2005

                                      OR

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

For the transition period from ____________ to ____________

Commission file number 1-9389

                             C&D TECHNOLOGIES, INC.
             (Exact name of Registrant as specified in its Charter)

                 Delaware                               13-3314599
     (State of other jurisdiction of                (I.R.S. Employer
      Incorporation or organization)               Identification No.)

                             1400 Union Meeting Road
                          Blue Bell, Pennsylvania 19422
                     (Address of principal executive office)
                                   (Zip Code)

                                 (215) 619-2700
              (Registrant's telephone number, including area code)

                                       N/A
         (Former name, former address and former fiscal year, if changed
                               since last report)

      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 Securities Exchange Act of 1934). YES |X| NO |_|

      Number of shares of the Registrant's Common Stock outstanding on April 30,
2005: 25,345,422.



                             C&D TECHNOLOGIES, INC.
                                AND SUBSIDIARIES

                                    FORM 10-Q

                                      INDEX

Part I   FINANCIAL INFORMATION

Item 1   Financial Statements (Unaudited)

         Consolidated Balance Sheets - April 30, 2005 and January 31, 2005     3

         Consolidated Statements of Operations - Three Months Ended
         April 30, 2005 and 2004                                               5

         Consolidated Statements of Cash Flows - Three Months Ended
         April 30, 2005 and 2004                                               6

         Consolidated Statements of Comprehensive (Loss) Income -
         Three Months Ended April 30, 2005 and 2004                            7

         Notes to Consolidated Financial Statements                            8

Item 2   Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                            20

Item 3   Quantitative and Qualitative Disclosures About Market Risk           28

Item 4   Controls and Procedures                                              29

Part II  OTHER INFORMATION

Item 2   Unregistered Sales of Equity Securities and Use of Proceeds          30

Item 6   Exhibits                                                             31

SIGNATURES                                                                    32

EXHIBIT INDEX                                                                 33


                                       2


PART I. FINANCIAL INFORMATION

Item 1 - Financial Statements

                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    (Dollars in thousands, except par value)
                                   (UNAUDITED)



                                                                  April 30,     January 31,
                                                                     2005          2005*
===========================================================================================
                                                                           
ASSETS
Current assets:
   Cash and cash equivalents                                      $  21,720      $  26,855
   Accounts receivable, less allowance for doubtful accounts
     of $2,257 and $2,018                                            78,107         73,621
   Inventories, net                                                  78,283         77,272
   Deferred income taxes                                             14,064         14,481
   Other current assets                                               7,335          3,652
- -------------------------------------------------------------------------------------------
     Total current assets                                           199,509        195,881

Property, plant and equipment, net                                  100,482        104,130
Deferred income taxes                                                   287            287
Intangible and other assets, net                                     82,116         83,863
Goodwill                                                             97,513         97,247
- -------------------------------------------------------------------------------------------
     TOTAL ASSETS                                                 $ 479,907      $ 481,408
===========================================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Short-term debt                                                $   1,799      $   1,874
   Accounts payable                                                  38,989         34,808
   Book overdrafts                                                    4,645          8,674
   Accrued liabilities                                               24,460         24,254
   Other current liabilities                                         12,132         10,374
- -------------------------------------------------------------------------------------------
     Total current liabilities                                       82,025         79,984

Deferred income taxes                                                12,356         12,216
Long-term debt                                                      133,040        135,004
Other liabilities                                                    36,940         36,705
- -------------------------------------------------------------------------------------------
     Total liabilities                                              264,361        263,909
- -------------------------------------------------------------------------------------------



                                       3


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (continued)
                    (Dollars in thousands, except par value)
                                   (UNAUDITED)




                                                                  April 30,     January 31,
                                                                     2005          2005*
===========================================================================================
                                                                           
Commitments and contingencies (see Note 7)

Minority interest                                                     8,072          8,171

Stockholders' equity:
   Common stock, $.01 par value, 75,000,000
     shares authorized; 28,714,973 and 28,714,973
     shares issued, respectively                                        287            287
   Additional paid-in capital                                        71,954         71,956
   Treasury stock, at cost 3,369,551 and
     3,368,676 shares, respectively                                 (47,158)       (47,151)
   Accumulated other comprehensive income                             5,488          5,275
   Retained earnings                                                176,903        178,961
- -------------------------------------------------------------------------------------------
     Total stockholders' equity                                     207,474        209,328
- -------------------------------------------------------------------------------------------
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                   $ 479,907      $ 481,408
===========================================================================================

*     Reclassified for comparative purposes.

        The accompanying notes are an integral part of these statements.


                                       4


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)



                                                                 Three months ended
                                                                      April 30,
                                                                2005            2004
========================================================================================
                                                                       
NET SALES                                                    $ 122,821       $  85,805
- ----------------------------------------------------------------------------------------
COST OF SALES                                                  101,070          69,264
- ----------------------------------------------------------------------------------------
GROSS PROFIT                                                    21,751          16,541

OPERATING EXPENSES:
   Selling, general and administrative expenses                 16,679          10,034
   Research and development expenses                             6,213           2,669
- ----------------------------------------------------------------------------------------
OPERATING (LOSS) INCOME                                         (1,141)          3,838
- ----------------------------------------------------------------------------------------
Interest expense, net                                            2,004             287
Other expense, net                                                 314             560
- ----------------------------------------------------------------------------------------
(LOSS) INCOME BEFORE INCOME TAXES AND MINORITY INTEREST         (3,459)          2,991
- ----------------------------------------------------------------------------------------
(Benefit) provision for income taxes                            (1,651)          1,107
- ----------------------------------------------------------------------------------------
(LOSS) INCOME BEFORE MINORITY INTEREST                          (1,808)          1,884
- ----------------------------------------------------------------------------------------
Minority interest                                                  (99)           (120)
- ----------------------------------------------------------------------------------------
   NET (LOSS) INCOME                                         $  (1,709)      $   2,004
========================================================================================
Net (loss) income per common share - basic                   $   (0.07)      $    0.08
========================================================================================
Net (loss) income per common share - diluted                 $   (0.07)      $    0.08
========================================================================================
Dividends per share                                          $ 0.01375       $ 0.01375
========================================================================================


        The accompanying notes are an integral part of these statements.


                                       5


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                   (UNAUDITED)



                                                                                Three months ended
                                                                                    April 30,
                                                                               2005           2004
======================================================================================================
                                                                                      
Cash flows from operating activities:
   Net (loss) income                                                        $  (1,709)      $   2,004
   Adjustments to reconcile net (loss) income to net cash provided by
     operating activities:
   Minority interest                                                              (99)           (120)
   Depreciation and amortization                                                6,098           5,517
   Deferred income taxes                                                          556             225
   Loss (gain) on disposal of assets                                              128             (15)
   Changes in assets and liabilities:
     Accounts receivable                                                       (4,504)         (2,623)
     Inventories                                                                 (936)         (1,990)
     Other current assets                                                        (432)           (331)
     Accounts payable                                                           4,279             470
     Accrued liabilities                                                          188             371
     Income taxes payable                                                      (3,253)           (612)
     Other current liabilities                                                  1,732          (1,718)
     Other liabilities                                                            235             219
     Other long-term assets                                                       463             252
     Other, net                                                                   (73)            979
- ------------------------------------------------------------------------------------------------------
       Net cash provided by operating activities                                2,673           2,628
- ------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
   Acquisition of property, plant and equipment                                (1,337)         (2,579)
   Proceeds from disposal of property, plant and equipment                          8              54
- ------------------------------------------------------------------------------------------------------
       Net cash used in investing activities                                   (1,329)         (2,525)
- ------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
   Repayment of debt                                                           (1,364)             --
   Decrease in book overdrafts                                                 (4,029)           (486)
   Financing cost of long-term debt                                              (735)             --
   Proceeds from issuance of common stock, net                                     --             302
   Purchase of treasury stock                                                     (10)         (1,233)
   Payment of common stock dividends                                             (349)           (350)
- ------------------------------------------------------------------------------------------------------
       Net cash used in financing activities                                   (6,487)         (1,767)
- ------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents                        8             (45)
- ------------------------------------------------------------------------------------------------------
Decrease in cash and cash equivalents                                          (5,135)         (1,709)
Cash and cash equivalents, beginning of period                                 26,855          12,306
- ------------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of period                                    $  21,720       $  10,597
======================================================================================================

SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES
(Decrease) increase in property, plant and equipment acquisitions
   in accounts payable                                                      $    (134)      $     415
Tax effect of options exercised                                             $      --       $      51


         The accompanying notes are an integral part of these statements


                                       6


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
                             (Dollars in thousands)
                                   (UNAUDITED)



                                                                                 Three months ended
                                                                                      April 30,
                                                                                  2005        2004
=====================================================================================================
                                                                                      
NET (LOSS) INCOME                                                              $ (1,709)    $  2,004
Other comprehensive income, net of tax:
   Net unrealized gain (loss) on derivative instruments                             263          183
   Foreign currency translation adjustments                                         (50)        (973)
- -----------------------------------------------------------------------------------------------------
     Total comprehensive (loss) income                                         $ (1,496)    $  1,214
=====================================================================================================


        The accompanying notes are an integral part of these statements.


                                       7


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

1.    INTERIM STATEMENTS

      The  accompanying  interim   consolidated   financial  statements  of  C&D
Technologies,  Inc.  (together with its operating  subsidiaries,  the "Company")
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto  contained in the Company's  Annual Report to Stockholders for the
fiscal year ended January 31, 2005.  The January 31, 2005,  amounts were derived
from the Company's  audited  financial  statements.  The consolidated  financial
statements  presented  herein are unaudited  but, in the opinion of  management,
include all necessary  adjustments  (which comprise only normal recurring items)
required for a fair statement of the consolidated financial position as of April
30,  2005,   and  the  related   consolidated   statements  of  operations   and
comprehensive  (loss) income for the three months ended April 30, 2005 and 2004,
and the related consolidated statements of cash flows for the three months ended
April 30,  2005 and 2004.  However,  interim  results of  operations  may not be
indicative  of  results  for the full  fiscal  year.  The  accompanying  interim
consolidated   financial  statements  of  the  Company  have  been  prepared  in
conformity with accounting principles generally accepted in the United States of
America.

2.    STOCK-BASED COMPENSATION PLANS

      Under APB No. 25, if the exercise  price of the Company's  employee  stock
options equals or exceeds the market price of the  underlying  stock on the date
of grant, no compensation expense is recognized.

      As the exercise  price of all options  granted under the  Company's  stock
option plans was equal to the market price of the underlying common stock on the
grant date,  no  stock-based  employee  compensation  cost is  recognized in net
(loss) income.  The following table  illustrates the effect on net (loss) income
and net  (loss)  income  per share if the  Company  had  applied  the fair value
recognition   provisions   of  SFAS  No.  123,   "Accounting   for   Stock-Based
Compensation"  as amended,  to options granted under the stock option plans. For
purposes of this pro forma  disclosure,  the  estimated  value of the options is
amortized to expense over the options' vesting periods. The pro forma disclosure
reflects an acceleration of most of the Company's  outstanding  options on March
1, 2005.  Because the estimated value is determined as of the date of grant, the
actual value ultimately realized by the employee may be significantly different.



                                                                                  Three months ended
                                                                                       April 30,
                                                                                  2005           2004
========================================================================================================
                                                                                        
Net (loss) income - as reported                                               $  (1,709)      $   2,004
Deduct: Total stock-based employee compensation expense determined under
   fair value based method for all awards, net of related tax effect              2,309             915
- --------------------------------------------------------------------------------------------------------
Net (loss) income - pro forma                                                 $  (4,018)      $   1,089
========================================================================================================
Net (loss) income per common share - basic - as reported                      $   (0.07)      $    0.08
Net (loss) income per common share - basic - pro forma                        $   (0.16)      $    0.04
Net (loss) income per common share - diluted - as reported                    $   (0.07)      $    0.08
Net (loss) income per common share - diluted - pro forma                      $   (0.16)      $    0.04
Weighted-average fair value of options granted during the year                        *       $    8.46


* There were no options granted during the three months ended April 30, 2005.


                                       8


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

      SFAS No.  123  requires  the use of option  pricing  models  that were not
developed  for  use  in  valuing  employee  stock  options.   The  Black-Scholes
option-pricing  model was  developed  for use in  estimating  the fair  value of
short-lived  exchange traded options that have no vesting  restrictions  and are
fully  transferable.  In addition,  option-pricing  models  require the input of
highly  subjective  assumptions,  including  the option's  expected life and the
price  volatility of the  underlying  stock.  Because  changes in the subjective
input  assumptions can materially  affect the fair value estimate,  the existing
models may not provide a reliable  single  measure of the fair value of employee
stock options.

      On March 1, 2005,  the Company's  Compensation  Committee  authorized  the
vesting of all  outstanding  non-vested  options  then held by  employees of the
Company and any of its subsidiaries, which were granted by the Corporation under
the 1996 and 1998 Stock Option Plans. In accordance with SFAS No. 123R, which is
effective for the first annual period after  December 15, 2005, the Company will
be  required  to apply the expense  recognition  provisions  under SFAS No. 123R
beginning February 1, 2006. The reason that the Company  accelerated the vesting
of the identified stock options was to reduce the Company's  compensation charge
in periods  subsequent  to adoption of SFAS No.  123R.  Of the  3,130,228  stock
options  outstanding  on March 1, 2005,  2,501,985  were vested and 628,243 were
non-vested.  Of  the  628,243  options  which  were  non-vested,   604,445  were
accelerated  and 23,798,  which were granted under the U.K.  Stock Options Plan,
were not accelerated.

3.    NEW ACCOUNTING PRONOUNCEMENTS

      In November 2004, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial  Accounting  Standard ("SFAS") No. 151, "Inventory Costs,
an  amendment  of ARB  No.  43,  Chapter  4,"  which  adopts  wording  from  the
International  Accounting  Standards Board's ("IASB")  International  Accounting
Standard ("IAS") No. 2 "Inventories"  in an effort to improve the  comparability
of  cross-border  financial  reporting.  The  FASB  and IASB  both  believe  the
standards  have the same  intent;  however,  an  amendment  was adopted to avoid
inconsistent  application.  The new standard  indicates  that abnormal  freight,
handling  costs and wasted  materials  (spoilage)  are required to be treated as
current period charges rather than as a portion of inventory cost. Additionally,
the standard clarifies that fixed production  overhead should be allocated based
on the normal capacity of a production facility.  The statement is effective for
the Company  beginning  in fiscal year 2007.  Adoption is not expected to have a
material impact on the Company's consolidated operations,  financial position or
cash flows.

      In  December  2004,   the  FASB  issued  SFAS  No.  123  (revised   2004),
"Share-Based  Payment"  (SFAS  No.  123R),  which  replaces  SFAS  No.  123  and
supersedes  Accounting  Principles Board ("APB") Opinion No. 25, "Accounting for
Stock Issued to Employees."  SFAS No. 123R requires all share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
financial  statements based on their fair values beginning with the first annual
period beginning after December 15, 2005. The pro forma  disclosures  previously
permitted  under  SFAS No. 123 no longer  will be an  alternative  to  financial
statement  recognition.  The  Company is  required to adopt SFAS No. 123R in the
first  quarter of fiscal year 2007.  SFAS No. 123R permits  public  companies to
adopt these requirements using one of two methods:

      o     A  "modified  prospective"  method  in  which  compensation  cost is
            recognized  beginning  with  the  effective  date  (a)  based on the
            requirements of SFAS No. 123R for all share-based  payments  granted
            after the effective date and (b) based on the  requirements  of SFAS
            No. 123 for all awards  granted to employees  prior to the effective
            date of SFAS No. 123R that remain unvested on the effective date.

      o     A "modified retrospective" method which includes the requirements of
            the modified  prospective  method  described above, but also permits
            entities to restate based on the amounts previously recognized under
            SFAS No. 123 for purposes of pro forma disclosures.


                                       9


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

      The Company is evaluating the impact of adoption of the provisions of SFAS
No. 123R as well as the impact of the Security and Exchange Commission's ("SEC")
Staff Accounting  Bulletin ("SAB") No. 107  "Shared-Based  Payment." SAB 107 was
issued  by the SEC in  March  2005  and  provides  supplemental  SFAS  No.  123R
application  guidance  based  on the  views of the SEC.  The  Company  currently
expects  to  apply  the  provisions  of SFAS No.  123R  utilizing  the  modified
prospective  method. In anticipation of the implementation of SFAS No. 123R, the
Company has  accelerated the vesting of all stock options granted under the 1996
and 1998 Stock Option Plans as of March 1, 2005.

      In December 2004,  the FASB issued SFAS No. 153, "Exchanges of Nonmonetary
Assets,  an  amendment  of  APB  Opinion  No.  29,  Accounting  for  Nonmonetary
Transactions." SFAS No. 153 eliminates the exception from fair value measurement
for nonmonetary exchanges of similar productive assets in paragraph 21(b) of APB
Opinion No. 29, "Accounting for Nonmonetary  Transactions," and replaces it with
an exception for exchanges that do not have commercial  substance.  SFAS No. 153
specifies  that a nonmonetary  exchange has  commercial  substance if the future
cash flows of the entity are expected to change significantly as a result of the
exchange.  SFAS No. 153 is effective for periods  beginning after June 15, 2005.
Adoption is not expected to have a material impact on the Company's consolidated
operations, financial position or cash flows.

      In May 2005, the FASB issued SFAS No. 154,  "Accounting  Changes and Error
Corrections--a replacement of APB Opinion No. 20 and FASB Statement No. 3." SFAS
No. 154 replaces APB Opinion No. 20,  "Accounting  Changes," and FASB  Statement
No. 3,  "Reporting  Accounting  Changes in Interim  Financial  Statements,"  and
changes the  requirements  for the  accounting  for and reporting of a change in
accounting  principle.  SFAS  No.  154  applies  to  all  voluntary  changes  in
accounting  principle.  It also  applies to changes  required  by an  accounting
pronouncement  in the unusual instance that the  pronouncement  does not include
specific  transition   provisions.   When  a  pronouncement   includes  specific
transition provisions, those provisions should be followed. SFAS No. 154 will be
effective  for the Company in fiscal year 2007.  The Company is currently in the
process  of  evaluating  the impact  SFAS No. 154 will have on its  consolidated
operations, financial position or cash flows.

4.    INVENTORIES

      Inventories consisted of the following:

                                                       April 30,    January 31,
                                                         2005          2005
================================================================================
Raw materials                                          $ 31,255     $ 31,558
Work-in-process                                          14,502       13,084
Finished goods                                           32,526       32,630
- --------------------------------------------------------------------------------
   Total                                               $ 78,283     $ 77,272
================================================================================


                                       10


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

5.    INCOME TAXES

                                                        Three months ended
                                                             April 30,
                                                          2005        2004
================================================================================
(Benefit) provision for income taxes                   $ (1,651)    $  1,107
Effective income tax rate                                  47.7%        37.0%

      The effective income tax rate is the (benefit)  provision for income taxes
as a percentage of (loss) income before income taxes and minority interest.  The
Company's effective income tax rate in the first quarter of fiscal year 2006 was
impacted by: (i) a net loss before  income taxes in the first  quarter of fiscal
year 2006  compared to income  before taxes in the same period of the prior year
along with a shift in the (loss)  income  components  between  United States and
foreign  operations;  (ii) an increase  in the  relative  size of the  valuation
allowance in the current year related to the United  States  foreign tax credits
for unremitted earnings of a controlled foreign subsidiary compared to the prior
year;  and (iii) the tax effect of the  resolution  of state tax  matters in the
first quarter of fiscal years 2006 and 2005.

      The  Company's  effective  tax rate for the fiscal year ended  January 31,
2005,  was 26.4%.  In addition to the  aforementioned  factors that impacted the
first quarter of fiscal year 2006,  the primary  factor  impacting the effective
tax rate for the fiscal year ended  January 31, 2005,  was the tax effect of the
goodwill impairment recorded in the fourth quarter of fiscal year 2005.

6.    NET (LOSS) INCOME PER COMMON SHARE

      Net (loss) income per common share is based on the weighted-average number
of shares of Common  Stock  outstanding.  Net (loss)  income per common  share -
diluted  reflects the potential  dilution that could occur if stock options were
exercised.  Weighted-average  common  shares and common shares - diluted were as
follows:



                                                                                 Three months ended
                                                                                     April 30,
                                                                                 2005         2004
======================================================================================================
                                                                                     
Weighted-average shares of common stock                                       25,345,947   25,398,868
Assumed conversion of stock options, net of shares assumed reacquired                 --      186,257
- ------------------------------------------------------------------------------------------------------
Weighted-average common shares - diluted                                      25,345,947   25,585,125
======================================================================================================


      During  the three  months  ended  April 30,  2004,  there  were  1,498,541
outstanding  employee  stock options that were excluded from the  calculation of
the  diluted  earnings  per  share  because  their  inclusion  would  have  been
anti-dilutive. These stock options could be dilutive in the future. Due to a net
loss in the three  months ended April 30,  2005,  19,368 of dilutive  securities
issuable in  connection  with stock  option  plans have been  excluded  from the
diluted loss per share  calculation  because  their effect would reduce the loss
per share.


                                       11


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

7.    CONTINGENT LIABILITIES

Legal:

      In March 2003, the Company was sued in an action  captioned  United States
of America v. C&D  Technologies,  Inc., in the United States  District Court for
the Southern District of Indiana,  for alleged violations of the Clean Water Act
by virtue of alleged  violations of permit effluent and  pretreatment  discharge
limits at our plant in Attica, Indiana. The complaint requests injunctive relief
and civil penalties of up to the amounts provided by statute. The parties are in
the process of  negotiating a resolution of the matter,  failing which we intend
to aggressively defend the matter.

Environmental:

      The Company is subject to extensive  and evolving  environmental  laws and
regulations  regarding the clean-up and  protection of the  environment,  worker
health  and  safety  and  the  protection  of  third  parties.  These  laws  and
regulations  include,  but are not limited to (i)  requirements  relating to the
handling,  storage,  use and disposal of lead and other  hazardous  materials in
manufacturing  processes  and solid  wastes;  (ii) record  keeping and  periodic
reporting to governmental  entities  regarding the use and disposal of hazardous
materials; (iii) monitoring and permitting of air emissions and water discharge;
(iv) the reduction of hazardous chemical substances in certain products; and (v)
monitoring  worker  exposure  to  hazardous  substances  in  the  workplace  and
protecting  workers  from  impermissible   exposure  to  hazardous   substances,
including lead, used in our manufacturing process.

      Notwithstanding   the  Company's  efforts  to  maintain   compliance  with
applicable  environmental  requirements,  if injury or damage to  persons or the
environment arises from hazardous  substances used,  generated or disposed of in
the conduct of the Company's  business (or that of a  predecessor  to the extent
the  Company is not  indemnified  therefor),  the Company may be held liable for
certain damages, costs of investigation and remediation and fines and penalties,
which could have a material adverse effect on the Company's business,  financial
condition,  or results of operations.  However,  under the terms of the purchase
agreement with Allied Corporation  ("Allied") for the acquisition of the Company
(the "Acquisition Agreement"), Allied was obligated to indemnify the Company for
any liabilities of this type resulting from  conditions  existing at January 28,
1986,  that were not  disclosed by Allied to the Company in the schedules to the
Acquisition  Agreement.  These  obligations  have since been assumed by Allied's
successor in interest, Honeywell ("Honeywell").

      The Company,  along with numerous  other  parties,  has been  requested to
provide  information to the United States  Environmental  Protection Agency (the
"EPA")  in  connection  with   investigations   of  the  source  and  extent  of
contamination at three lead smelting  facilities (the "Third Party  Facilities")
to which the Company had made scrap lead shipments for reclamation  prior to the
date of the Acquisition Agreement.

      The Company and four other potentially responsible parties ("PRPs") agreed
upon a cost  sharing  arrangement  for the  design and  remediation  phases of a
project related to one of the Third Party  Facilities,  the former NL Industries
site in Pedricktown,  New Jersey,  acting pursuant to a Consent Decree. The PRPs
identified and sued additional PRPs for contribution.  In April 2002, one of the
original four PRPs, Exide Technologies ("Exide"), filed for relief under Chapter
11 of Title 11 of the United  States Code.  In August 2002,  Exide  notified the
PRPs that it would no longer be taking an active role in any  further  action at
the site and  discontinued  its  financial  participation.  This  resulted  in a
prorata  increase in the  liabilities of the other PRPs,  including the Company,
for which the Company's allocated share rose from 5.25% to 7.79%.

      The Company also  responded to requests for  information  from the EPA and
the state environmental agency with regard to another Third Party Facility,  the
"Chicago Site," in October 1991.


                                       12


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

      In August 2002,  the Company was notified of its  involvement  as a PRP at
the NL Atlanta,  Northside Drive Superfund site. NL Industries,  Inc. ("NL") and
Norfolk  Southern  Railway  Company have been conducting a removal action on the
site,  preliminary  to  remediation.  The  Company,  along with other PRPs,  has
entered into a tolling  agreement and is currently in negotiations  with NL with
respect to this site regarding its share of the allocated  liability,  which the
Company expects will not have a material  adverse effect on business,  financial
condition or results of operations.

      The  Company  is also  aware  of the  existence  of  contamination  at its
Huguenot,  New York  facility,  which is  expected to require  expenditures  for
further investigation and remediation.  The site is listed by the New York State
Department of Environmental  Conservation ("NYSDEC") on its registry of inactive
hazardous  waste  disposal  sites  due to the  presence  of  fluoride  and other
contaminants in amounts that exceed state groundwater standards,  and the agency
has issued a Record of Decision for the soil remediation  portion of the site. A
final  remediation  plan for the ground water portion has not yet been finalized
with or approved  by the State of New York.  In  February  2000,  C&D filed suit
against the prior owner of the site, Avnet, Inc. ("Avnet"),  which is ultimately
expected to bear some, as yet  undetermined,  share of the costs associated with
remediation  of  contamination  in place at the time the  Company  acquired  the
property. The parties' attempts to resolve the matter through mediation were not
successful;  therefore,  the Company is  aggressively  pursuing  available legal
remedies.  Should the parties fail to reach a negotiated settlement,  and unless
an alternative  resolution can be achieved,  NYSDEC may conduct the  remediation
and seek recovery from the parties.

      The Company,  together with Johnson Controls,  Inc. ("JCI"), is conducting
an  assessment  and  remediation  of  contamination  at and near its facility in
Milwaukee,  Wisconsin.  The on-site soil remediation portion of this project was
completed as of October 2001. Under the purchase agreement with JCI, the Company
is  responsible  for (i)  one-half  of the cost of the  on-site  assessment  and
remediation,   with  a  maximum  liability  of  $1,750  (ii)  any  environmental
liabilities  at the  facility  that are not  remediated  as part of the  ongoing
cleanup  project  and (iii)  environmental  liabilities  for any new claims made
after the fifth  anniversary of the closing,  i.e.  March 2004,  that arise from
migration  from a pre-closing  condition at the Milwaukee  facility to locations
other  than the  Milwaukee  facility,  but  specifically  excluding  liabilities
relating  to  pre-closing  offsite  disposal.  JCI  retained  the  environmental
liability for the off-site  assessment  and  remediation of lead. In March 2004,
the  Company   entered  into  an  agreement   with  JCI  to  continue  to  share
responsibility as set forth in the original purchase  agreement.  The Company is
currently  in  negotiation  with JCI  regarding  the  allocation  of  costs  for
assessment and  remediation of certain  off-site  chlorinated  volatile  organic
compounds ("CVOCs") in groundwater.

      In January 1999, the Company received notification from the EPA of alleged
violations of permit effluent and pretreatment  discharge limits at its plant in
Attica,  Indiana.  The Company  submitted a compliance  plan to the EPA in April
2002. The Company  engaged in  negotiations  with both the EPA and Department of
Justice through March 2003 regarding a potential  resolution of this matter. The
government  filed suit against the Company in March 2003 for alleged  violations
of the Clean  Water Act.  The  complaint  requests  injunctive  relief and civil
penalties of up to the amounts provided by statute. The Company anticipates that
the matter will result in a penalty assessment and compliance  obligations.  The
Company will continue to seek a negotiated or mediated resolution, failing which
it intends to vigorously defend the action.

      In October 2004, the Company accrued estimated  environmental clean-up and
impaired  equipment  decontamination  charges  of  $3,881  associated  with  the
impairment charges related to the Leola,  Pennsylvania,  and Huguenot, New York,
facilities, the timing for which has not been ascertained.


                                       13


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

      In February  2005,  the Company  received a verbal request from the EPA to
conduct  exploratory  testing to determine if the historical  municipal landfill
located on the  Company's  Attica,  Indiana,  property is the source of elevated
levels of  trichloroethylene  detected  in two city  wells  downgradient  of the
Company's property. No formal claim has been made against the Company. The scope
of this potential exposure is not defined at this time. The Company has retained
environmental  counsel and consultants to fully assess the matter. At this time,
the  Company  does not believe  that this  matter  will have a material  adverse
effect on the Company's business, financial condition or results of operations.

      The Company accrues reserves for liabilities in the Company's consolidated
financial statements and periodically reevaluates the reserved amounts for these
liabilities in view of the most current information available in accordance with
SFAS No. 5,  "Accounting for  Contingencies."  As of April 30, 2005, and January
31,  2005,   accrued   environmental   reserves   totaled   $6,610  and  $6,570,
respectively,  consisting of $2,402 and $2,362 in other current  liabilities and
$4,208  and  $4,208  in other  liabilities,  respectively.  Based  on  currently
available  information,  management  of the Company  believes  that  appropriate
reserves  have  been  established  with  respect  to  the  foregoing  contingent
liabilities  and that potential  settlements are not expected to have a material
adverse  effect on the  Company's  business,  financial  condition or results of
operations.

8.    OPERATIONS BY REPORTABLE SEGMENT

      The Company has the following three reportable business segments:

      The Standby Power Division  manufactures  and markets  integrated  reserve
power  systems and  components  for the standby  power  market,  which  includes
telecommunications, uninterruptible power supplies ("UPS"), cable and utilities.
Integrated  reserve power systems  monitor and regulate  electric power flow and
provide backup power in the event of a primary power loss or  interruption.  The
Standby Power Division also produces the individual components of these systems,
including reserve batteries, power rectifiers, system monitors, power boards and
chargers.  Major  applications of these products  include  wireless and wireline
telephone infrastructure,  cable television ("CATV") signal powering,  corporate
data center powering and computer network backup for use during power outages.

      The Power Electronics Division  manufactures and markets custom,  standard
and  modified-standard  electronic  power  supply  systems,  including  DC to DC
converters,   for   large   original   equipment   manufacturers   ("OEMs")   of
telecommunications  and networking  equipment,  as well as office and industrial
equipment.  In addition,  as a result of recent acquisitions,  the division also
manufactures power conversion  products sold into military and CATV applications
as well as digital panel meters and data acquisition components.

      The Motive Power  Division  manufactures  complete  systems and individual
components (including power electronics and batteries) to power, monitor, charge
and test the batteries used in electric industrial vehicles, including fork-lift
trucks,  automated guided vehicles and airline ground support  equipment.  These
products  are marketed to end users in a broad array of  industries,  dealers of
fork-lift trucks and other material  handling  vehicles and, to a lesser extent,
OEMs.


                                       14


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

      Summarized  financial   information  related  to  the  Company's  business
segments for the three months ended April 30, 2005 and 2004, is shown below:



                                              Standby        Power          Motive
Three months ended April 30, 2005              Power      Electronics        Power      Consolidated
=====================================================================================================
                                                                             
Net sales                                     $ 60,537      $ 48,361       $ 13,923      $ 122,821
Operating income (loss)                       $  2,192      $   (918)      $ (2,415)     $  (1,141)

Three months ended April 30, 2004
=====================================================================================================
Net sales                                     $ 60,890      $ 11,173       $ 13,742      $  85,805
Operating income (loss)                       $  5,392      $    291       $ (1,845)     $   3,838


      Many of the Company's  facilities  manufacture  products for more than one
segment.  Therefore,  it is not practical to disclose asset information (assets,
expenditures for long-lived assets) on a segment basis.

9.    DERIVATIVE INSTRUMENTS

      The Company is exposed to various  market  risks.  The  primary  financial
risks include  fluctuations  in interest  rates,  certain  commodity  prices and
changes in currency  exchange  rates.  The Company  manages  these risks through
normal operating and financing  activities and when appropriate  through the use
of derivative instruments.

      The  Company  does not invest in  derivative  securities  for  speculative
purposes,  but does  enter  into  hedging  arrangements  in order to reduce  its
exposure  to  fluctuations  in interest  rates,  the price of lead as well as to
fluctuations  in  exchange  rates.  The  Company  applies  hedge  accounting  in
accordance with SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities,"  whereby the Company  designates  each derivative as a hedge of (i)
the fair value of a recognized  asset or liability  or of an  unrecognized  firm
commitment  ("fair value" hedge);  or (ii) the  variability of anticipated  cash
flows of a  forecasted  transaction  or the cash  flows to be  received  or paid
related to a recognized  asset or liability  ("cash flow"  hedge).  From time to
time,  however,  the Company may enter into derivatives that economically  hedge
certain of its risks,  even though hedge  accounting  is not allowed by SFAS No.
133 or is not applied by the Company.  In these cases,  there generally exists a
natural  hedging  relationship in which changes in fair value of the derivative,
that are recognized currently in earnings,  act as an economic offset to changes
in the fair value of the underlying hedged item(s).

      The following  table  provides the fair value of the Company's  derivative
contracts  which include  interest rate swaps,  foreign  exchange  contracts and
forward commodity contracts.  The interest rate swaps and commodity forwards are
designated as cash flow hedges and; therefore,  changes in their fair value, net
of tax, are recorded in accumulated other comprehensive  (loss) income. At April
30, 2005, and January 31, 2005, the Company has  effectively  changed $30,000 in
floating  rate debt to fixed rate debt at an average rate of 4.94%.  The Company
has chosen not to apply hedge accounting to its currency  contracts.  Changes in
the fair value of the currency contracts are recorded in other expense, net.

                                              Fair Value         Fair Value
                                             at April 30,       at January 31,
                                                 2005               2005
================================================================================
Interest rate swaps                             $(317)             $(644)
Foreign currency contracts                      $ 167              $  78
Commodity forward contracts                     $ 111              $  --

      During the first  quarter of fiscal year 2006,  the Company began to enter
into financial  derivatives to hedge the fluctuation in the price of lead, which
is the primary raw material  component in our batteries.  The Company expects to
continue to use financial instruments as appropriate to mitigate this risk.


                                       15


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

10.   WARRANTY

The Company provides for estimated  product  warranty  expenses when the related
products are sold.  Because  warranty  estimates are forecasts that are based on
the best available information,  primarily historical claims experience,  claims
costs may differ from amounts provided.  An analysis of changes in the liability
for product warranties follows:

                                                           Three months ended
                                                                April 30,
                                                          2005            2004
================================================================================
Balance at beginning of period                          $ 8,303         $ 9,759
Current year provisions                                   1,791           1,479
Expenditures                                             (1,358)         (1,585)
Effect of foreign currency translation                        2              --
- --------------------------------------------------------------------------------
   Balance at end of period                             $ 8,738         $ 9,653
================================================================================

      As of April 30,  2005,  accrued  warranty  obligations  of $8,738  include
$5,242 in current liabilities and $3,496 in other liabilities. As of January 31,
2005,  accrued  warranty   obligations  of  $8,303  include  $4,958  in  current
liabilities and $3,345 in other liabilities.

11.   PENSION PLANS AND OTHER POSTRETIREMENT BENEFITS

      The Company follows SFAS No. 132 (revised 2003),  "Employers'  Disclosures
about Pensions and Other  Postretirement  Benefits." This standard  requires the
disclosure of the  components  of net periodic  benefit cost  recognized  during
interim periods.



                                               Pension Benefits      Postretirement Benefits
                                              ------------------     -----------------------
                                              Three months ended        Three months ended
                                                   April 30,                 April 30,
                                               2005         2004         2005        2004
============================================================================================
                                                                       
Components of net periodic benefit cost:
   Service cost                              $   500      $   475      $    61     $    53
   Interest cost                               1,031          970           65          63
   Expected return on plan assets             (1,286)      (1,213)          --          --
   Amortization of prior service costs             5            5           29          30
   Recognized actuarial loss                     435          371           --           3
- --------------------------------------------------------------------------------------------
     Net periodic benefit cost               $   685      $   608      $   155     $   149
============================================================================================


      Assuming  that the actual  return on plan  assets is  consistent  with the
expected  rate of 8.25% for the  domestic  plans for fiscal year 2006,  and that
interest  rates remain  constant for calendar year (plan year) 2005, the Company
would not be required to make any  contributions  to its domestic  pension plans
for fiscal year 2006. The Company  expects to make  discretionary  contributions
totaling approximately $1,550 to three of its domestic pension plans and to make
contributions of approximately $42 to its Japanese plan for fiscal year 2006. In
the three-month  period ended April 30, 2005, the Company made  contributions of
$10 to its Japanese pension plan.

      The Company also expects to make contributions totaling approximately $246
to the two Company sponsored postretirement benefit plans for fiscal year 2006.


                                       16


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

12.   ACQUISITIONS

      On May  27,  2004,  the  Company  acquired  Celab  Limited  ("Celab")  for
approximately  $10,500  net of  approximately  $4,700  in  cash  acquired,  plus
additional acquisition related costs of approximately $400, primarily related to
legal fees and due diligence.  Celab, based in Hampshire,  United Kingdom,  is a
provider of power conversion  products,  predominantly sold into military,  CATV
and telecommunications  applications in Europe. This acquisition was funded with
the Company's working capital and its existing credit agreement.

      On June 30, 2004, the Company  acquired Datel Holding  Corporation and its
subsidiaries  ("Datel") for an aggregate purchase price of approximately $74,800
plus  additional  acquisition  related costs of  approximately  $800,  primarily
related to legal fees,  audit fees, due diligence and  appraisals.  The purchase
price  consisted  of an  approximately  $66,400  cash  payment  as  well  as the
assumption  of  approximately  $8,400  in  debt.  Cash  acquired  in  the  Datel
acquisition was approximately $3,100. Datel is a Mansfield,  Massachusetts-based
manufacturer of primarily DC to DC converters, with additional product offerings
in data  acquisition  components and digital panel meters.  The appraisal of the
acquired  Datel tangible and intangible  assets  included  technology of $11,200
with an 11 year expected useful life, customer relationships of $8,900 with a 20
year expected useful life,  trade names of $2,400 with a 25 year expected useful
life, and acquired  in-process  research and development of $440,  which lastly,
resulted in a charge to research and  development  expense of this amount in the
year ended  January 31,  2005.  The  acquisition  was funded with the  Company's
expanded revolving credit facility.

      On September 30, 2004, the Company  acquired the Power Systems division of
Celestica,   Inc.,   which  the  Company  now  operates  as  "CPS,"  a  Toronto,
Ontario-based   manufacturer,   for   approximately   $52,400  plus   additional
acquisition  related costs of approximately  $1,050,  primarily related to legal
fees, consulting fees, audit fees, due diligence and appraisals. CPS develops DC
to DC converters and AC to DC power supplies which are sold on a direct basis to
large  computing  and  communications  OEMs.  The  appraisal of the acquired CPS
tangible and  intangible  assets  included  technology of $3,760 with a weighted
average 5 year expected useful life, customer relationships of $18,500 with a 20
year expected useful life, and acquired  in-process  research and development of
$340, which lastly,  resulted in a charge to research and development expense of
this amount in the year ended January 31, 2005. This acquisition was funded with
the Company's expanded revolving credit facility.

      The  results  of  operations  of  these  businesses  are  included  in the
Company's  consolidated  financial  statements  from their  respective  dates of
acquisition.

      The  following  unaudited  pro forma  financial  information  combines the
consolidated  results of operations as if the Celab,  Datel and CPS acquisitions
had occurred as of the beginning of the periods presented. Pro forma adjustments
include only the effects of events directly attributed to a transaction that are
factually  supportable.  The pro forma adjustments  contained in the table below
include  amortization  of  intangibles,  depreciation  adjustments  due  to  the
write-up of  property,  plant and  equipment  to  estimated  fair market  value,
interest expense on the acquisition debt and related income tax effects.

Three months ended April 30,                               2004
====================================================================
Net sales                                                $132,056
Net income                                               $    912
Net income per common share - basic                      $   0.04
Net income per common share - diluted                    $   0.04

      The pro forma  financial  information  does not  necessarily  reflect  the
operating results that would have occurred had the acquisitions been consummated
as of the beginning of the periods presented, nor is such information indicative
of future operating results.


                                       17


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

13.   ACCOUNTS RECEIVABLE AND ALLOWANCE FOR DOUBTFUL ACCOUNTS:

      Trade accounts  receivable are recorded at the invoiced  amount and do not
bear  interest.  The  allowance  for  doubtful  accounts is the  Company's  best
estimate  of the amount of  probable  credit  losses in the  Company's  existing
accounts  receivable.  The Company  determines the allowance based on historical
write-off experience by industry and regional economic data. The Company reviews
its allowance for doubtful  accounts  quarterly.  Past due balances over 90 days
and over a specified amount are reviewed  individually for  collectibility.  All
other  balances are  reviewed on a pooled  basis by age and type of  receivable.
Account balances are charged off against the allowance when the Company believes
it is probable the receivable  will not be recovered.  The Company does not have
any off-balance-sheet credit exposure related to its customers.

      Receivables  consist of the  following at April 30, 2005,  and January 31,
2005.

                                                     April 30,      January 31,
                                                       2005             2005
==============================================================================
Trade receivables                                    $ 76,636        $ 72,680
Notes receivables                                         505             500
Other                                                   3,223           2,459
Allowance for doubtful accounts                        (2,257)         (2,018)
- ------------------------------------------------------------------------------
   Total receivables                                 $ 78,107        $ 73,621
==============================================================================

      Following are the changes in the allowance for doubtful accounts during
the periods ended:

                                                         Three months ended
                                                              April 30,
                                                        2005            2004
==============================================================================
Balance at beginning of period                       $  2,018        $  1,476
Accrual additions (reductions)                            231             (47)
(Write-offs) net of recoveries                              9             (32)
Translation adjustment                                     (1)            (11)
- ------------------------------------------------------------------------------
   Balance at end of period                          $  2,257        $  1,386
==============================================================================

14.   DEBT

      On June 30,  2004,  the  Company  entered  into an  amended  and  restated
revolving credit agreement ("Credit  Agreement" or "Facility"),  with a maturity
date of June 30, 2009. The financing was arranged by Banc of America  Securities
LLC.  Under the Credit  Agreement,  the amount of the Facility was  increased to
$175,000 from $100,000 with the option, under certain conditions to increase the
Facility to $200,000.  The Facility was increased to $200,000 on August 3, 2004,
at the Company's request.

      The Credit  Agreement  includes  a $50,000  sub limit for loans in certain
foreign currencies.  The interest rates are determined by the Company's leverage
ratio and,  subject to the second  amendment  discussed  below, are available at
LIBOR plus 1% to LIBOR plus 2.75% or Prime,  to Prime plus 1.25%.  The rates may
be adjusted based on the leverage ratio  calculated after the conclusion of each
quarter.  The Credit Agreement requires the Company to pay a fee of .25% to .50%
per annum of any unused portion of the Facility, based on the leverage ratio.

      The Credit Agreement  includes a letter of credit facility,  not to exceed
$25,000.  The Credit  Agreement  contains  certain  restrictive  covenants  that
require the Company to maintain minimum ratios such as fixed charge coverage and
leverage  ratios as well as  minimum  consolidated  net worth.  These  covenants
permit the Company to pay  dividends so long as there are no defaults  under the
Credit  Agreement.  The Company was not in  compliance  with its leverage  ratio
covenant at January 31, 2005. The Company obtained a waiver of this violation on
February 28, 2005. The Company entered into the second amendment to the


                                       18


                     C&D TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                  (Dollars in thousands, except per share data)
                                   (UNAUDITED)

      Credit Agreement to modify this ratio  through the  remaining  term of the
agreement.  The second amendment requires that the Company pledge certain assets
as collateral on a going forward  basis.  The interest  rates  determined by the
Company's leverage ratio were changed as a result of this second amendment.  The
second  amendment  also modifies other  provisions of the Credit  Agreement such
that it permits the  Company to exclude:  (i) the write down of up to $85,000 of
goodwill from the minimum net worth covenant  calculation,  (ii) up to $2,500 in
severance  costs in fiscal year 2006 as well as, (iii) all future non cash stock
option  or  restricted  stock  expense  from  certain   covenant   calculations.
Additionally,  the second  amendment  requires  the Company to maintain  minimum
levels  of  trailing   earnings  before   interest,   taxes,   depreciation  and
amortization  as  calculated  quarterly  through  fiscal year 2006. On April 29,
2005, the Company  entered into the third  amendment to the Credit  Agreement to
correct and revise the definitional term "Consolidated  EBITDA." The Company was
in compliance with its Credit Agreement covenants at April 30, 2005


                                       19


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

Item 2.

Executive Overview

      Within the following  discussion,  unless otherwise stated,  "quarter" and
"three-month  period,"  refer to the first  quarter  of fiscal  year  2006.  All
comparisons  are  with  the  corresponding  period  in the  prior  year,  unless
otherwise stated.

      Three  acquisitions  occurred during fiscal year 2005. On May 27, 2004, we
acquired  Celab,  based  in  Hampshire,  United  Kingdom,  a  provider  of power
conversion    products,    predominately   sold   into   military,    CATV   and
telecommunications  applications in Europe. On June 30, 2004, we acquired Datel,
a  Mansfield,  Massachusetts-based  manufacturer  of DC to DC  converters,  data
acquisition  components and digital  meters.  On September 30, 2004, we acquired
the Power Systems division of Celestica,  Inc., which we now operate as "CPS," a
Toronto,  Ontario-based  company.  CPS develops DC to DC converters and AC to DC
power  supplies  which  are  sold on a  direct  basis  to  large  computing  and
communications  OEMs. For reporting purposes,  these three acquisitions are part
of the Power Electronics Division.

Three Months Ended April 30, 2005, Compared to April 30, 2004

      Net sales for the first quarter of fiscal year 2006  increased  $37,016 or
43% to $122,821  from  $85,805 in the first  quarter of fiscal  year 2005.  This
increase resulted  primarily from the aforementioned  acquisitions,  while sales
remained  relatively  flat  in  our  Standby  Power  and  Motive  Power  battery
divisions.  Sales of the Power Electronics  Division  increased $37,188 or 333%,
primarily due to net sales of $37,509  recorded by the entities  acquired during
the second and third  quarters  of fiscal year 2005.  The legacy  portion of the
Power Electronics Division had a slight decline in sales of $321 or 3%. Sales by
the Motive Power Division increased $181 or 1%, while sales by the Standby Power
Division decreased $353 or 1%.

      Gross profit for the first quarter of fiscal year 2006 increased $5,210 or
31% to $21,751 from $16,541.  Gross margins decreased from 19.3% to 17.7%. Gross
profit in the Power  Electronics  Division  increased  $7,642 or 243% to $10,782
from $3,140, primarily due to the results of the acquisitions,  partially offset
by lower  gross  profit  within  the  legacy  portion  of the Power  Electronics
Division.  Gross profit in the Standby Power Division  declined $2,283 or 18% to
$10,272 from $12,555.  Gross profit in the Motive Power Division  decreased $149
or 18% to $697  from  $846.  The gross  profit  decline  in both of our  battery
divisions  was primarily  the result of higher raw material  costs,  principally
lead.

      Selling,  general and  administrative  expenses  for the first  quarter of
fiscal year 2006 increased $6,645 or 66% to $16,679 from $10,034.  This increase
was  primarily  due to selling,  general and  administrative  expenses of $4,318
incurred by the fiscal year 2005 acquisitions. Excluding the acquired companies,
selling, general and administrative expenses increased $2,327. This increase was
primarily due to severance accruals in the amount of $2,078 for former executive
officers,  higher  costs  related to  Sarbanes-Oxley  Act Section  404  internal
control compliance in the amount of $944 and higher warranty costs in the amount
of $208, partially offset by lower bonus accruals in the amount of $596.

      Research and  development  expenses  for the first  quarter of fiscal year
2006 increased  $3,544 or 133% to $6,213 from $2,669.  As a percentage of sales,
research and development  expenses  increased from 3.1% during the first quarter
of fiscal  year 2005 to 5.1% during the first  quarter of fiscal year 2006.  The
increase was primarily the result of $3,551 of research and development expenses
incurred by the companies we acquired in fiscal year 2005.

      Operating  (loss)  income  for the  first  quarter  of  fiscal  year  2006
decreased $4,979 or 130% to an operating loss of $1,141 from operating income of
$3,838 in the  comparable  quarter of the prior fiscal year 2005.  This decrease
was primarily the result of higher raw material costs and executive severance.


                                       20


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

      Below is a summary of key items affecting  operating (loss) income for the
first quarter of fiscal year 2006:

Analysis of Change in Operating (Loss) Income

First Quarter of Fiscal Year 2006 vs. First Quarter of Fiscal Year 2005

Operating income - first quarter fiscal year 2005                  $ 3,838
Motive Power Division:
   Operations                                                          407
   Lead - increased cost                                              (506)
   Executive severance - CEO-allocated                                (229)
   Executive severance - General Manager                              (242)
Standby Power Division:
   Operations                                                          (43)
   Lead - increased cost                                            (2,259)
   Executive severance - CEO-allocated                                (898)
Power Electronics Division:
   Operations - Legacy                                              (1,059)
   Operations - Acquisitions                                           559
   Executive severance - CEO-allocated                                (709)
- -----------------------------------------------------------------------------
Operating (loss) income - first quarter of fiscal year 2006        $(1,141)
=============================================================================

      Interest expense, net, for the first quarter of fiscal year 2006 increased
$1,717 or 598% to $2,004 from $287 in the first  quarter  of fiscal  year  2005,
primarily due to higher average debt balances outstanding during the period as a
result of funds borrowed to finance the Celab, Datel and CPS acquisitions.

      An income  tax  benefit  of $1,651 was  recorded  in the first  quarter of
fiscal year 2006  compared to income tax expense of $1,107 in the first  quarter
of fiscal year 2005.  The  effective  tax rate is the  (benefit)  provision  for
income  taxes as a  percentage  of the (loss)  income  before  income  taxes and
minority  interest.  The effective tax rate for the first quarter of fiscal year
2006  reflects  a  benefit  of 47.7%  compared  to a  provision  of 37.0% in the
comparable period of the prior year. The primary factors impacting the effective
tax rate in the first  quarter of fiscal 2006 were a loss before income taxes in
the first  quarter  of  fiscal  2006  compared  to  income  before  taxes in the
comparable  period of the prior year  along  with a shift in the  income  (loss)
components  between  United  States and foreign  operations,  an increase in the
relative  size of the  valuation  allowance in the current year  relating to the
United States  foreign tax credits for the  unremitted  earnings of a controlled
foreign  subsidiary  compared  to the prior  year,  and the tax  effects  of the
resolution  of state tax matters in the first  quarter of fiscal  years 2006 and
2005.

      Minority interest reflects the 33% ownership interest in the joint venture
battery business located in Shanghai,  China, that is not owned by us. The joint
venture  had a smaller  net loss  during the first  quarter of fiscal  year 2006
compared to the first quarter of fiscal year 2005.

      As a result of all of the above,  a net loss in the amount of $(1,709) was
recorded  in the first  quarter of fiscal year 2006 as compared to net income of
$2,004 in the comparable  period of the prior fiscal year. On a per share basis,
there  was a net loss of  $(0.07)  compared  to net  income of $0.08 - basic and
fully   diluted  for  the  first   quarters  of  fiscal  years  2006  and  2005,
respectively.


                                       21


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

Future Outlook

      Our results of operations continue to be negatively affected by higher raw
material pricing.  Higher lead prices negatively  affected  operating results in
the first quarter of fiscal 2006 by  approximately  $2,765  compared to the same
quarter of the prior year. We are dealing with increased lead costs through both
selective  price  increases and prudent  hedging of a portion of our future lead
requirements.  Additionally,  we are both ensuring we have necessary staffing in
place at key locations  and  evaluating  the  effectiveness of  certain internal
processes.  The second quarter of fiscal 2006 is anticipated to reflect a slight
improvement in sales,  along with better  operational  results.  As a result, we
believe  that  second  quarter  results  will be in the  range of $0.01 to $0.03
earnings per share, assuming lead pricing remains stable during the quarter.


                                       22


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

Liquidity and Capital Resources

      Net cash  provided by operating  activities  increased $45 or 2% to $2,673
for the first  quarter  of  fiscal  year  2006  compared  to $2,628 in the first
quarter of fiscal  year 2005.  The  increase in net cash  provided by  operating
activity was primarily due to: (i) a larger increase in accounts  payable during
the first  quarter of fiscal 2006 versus the first  quarter of fiscal 2005;  and
(ii) an increase in other  current  liabilities  in the three months ended April
30,  2005,  as compared to a decrease in the three  months ended April 30, 2004.
These  changes,  resulting in higher net cash provided by operating  activities,
were  partially  offset by: (i) a net loss in the three  months  ended April 30,
2005,  compared to net income in the three months  ended April 30, 2004;  (ii) a
larger  decrease  in income  taxes  payable in the first  quarter of fiscal 2006
compared to the first  quarter of fiscal  2005;  and (iii) a larger  increase in
accounts receivable in the three months ended April 30, 2005, as compared to the
comparable period of the prior fiscal year.

      Net cash used by investing activities decreased $1,196 or 47% to $1,329 in
the first  quarter of fiscal year 2006 as  compared to $2,525 in the  comparable
quarter of the prior fiscal year.  Acquisition  of property  plant and equipment
was $1,337 in the three months  ended April 30,  2005,  as compared to $2,579 in
the three months ended April 30, 2004.

      Net cash used in financing  activities  increased $4,720 or 267% to $6,487
in the first  quarter  of fiscal  year 2006 as  compared  to $1,767 in the first
quarter of the prior fiscal  year,  primarily  due to a larger  decrease in book
overdrafts,  coupled with repayment of debt. These changes,  resulting in higher
net cash used in financing activities,  were partially offset by lower purchases
of treasury  stock in the three months ended April 30, 2005,  as compared to the
three months ended April 30, 2004.

      Our Credit  Agreement  contains  restrictive  covenants that require us to
maintain  minimum  ratios such as fixed charge  coverage and leverage  ratios as
well as minimum  consolidated  net  worth.  We were not in  compliance  with our
leverage  ratio  covenant  at January  31,  2005.  We  obtained a waiver of this
violation  on February 28,  2005.  We entered  into the second  amendment to the
Credit  Agreement  to  modify  this  ratio  through  the  remaining  term of the
agreement.  The  second  amendment  requires  us to  pledge  certain  assets  as
collateral on a going forward  basis.  The second  amendment also modifies other
provisions of the Credit  Agreement such that it permits us to exclude the write
down  of up  to  $85,000  of  goodwill  from  the  minimum  net  worth  covenant
calculation,  to exclude up to $2,500 in severance  costs in fiscal year 2006 as
well as to exclude all future non-cash stock option or restricted  stock expense
from certain covenant calculations. Further, the second amendment requires us to
maintain   minimum  levels  of  trailing   earnings  before   interest,   taxes,
depreciation and amortization  ("EBITDA") as calculated quarterly through fiscal
year 2006. On April 29, 2005, we entered into the third  amendment to the Credit
Agreement to correct and revise the definitional term "Consolidated  EBITDA." We
were in compliance with our Credit Agreement covenants at April 30, 2005.

      The  availability  under the Credit Agreement is expected to be sufficient
to meet our ongoing cash needs for working  capital  requirements,  debt service
and capital  expenditures.  Capital  expenditures  during  fiscal year 2005 were
incurred to fund cost  reduction  programs,  normal  maintenance  and regulatory
compliance.   Fiscal  year  2006  capital   expenditures   are  expected  to  be
approximately  $30,000  primarily for the  construction of and relocation to our
new Shanghai  joint-venture facility (of which approximately $15,547 has already
been received from the Chinese government to fund construction), upgrades to our
Reynosa,  Mexico,  facility  and other items  expended  for similar  purposes as
fiscal year 2005.

      Our Credit Agreement contains certain  restrictive  covenants that require
us to maintain  minimum ratios such as fixed charge coverage and leverage ratios
as well as minimum  consolidated  net worth.  These  covenants  permit us to pay
dividends so long as there is no default under the Credit Agreement.


                                       23


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

NEW ACCOUNTING PRONOUNCEMENTS

      In November  2004,  the FASB issued SFAS No.  151,  "Inventory  Costs,  an
amendment of ARB No. 43,  Chapter 4," which  adopts  wording from the IASB's IAS
No. 2 "Inventories"  in an effort to improve the  comparability  of cross-border
financial reporting.  The FASB and IASB both believe the standards have the same
intent; however, an amendment was adopted to avoid inconsistent application. The
new  standard  indicates  that  abnormal  freight,  handling  costs  and  wasted
materials (spoilage) are required to be treated as current period charges rather
than as a portion of inventory cost.  Additionally,  the standard clarifies that
fixed production  overhead should be allocated based on the normal capacity of a
production facility.  The statement is effective for us beginning in fiscal year
2007.  Adoption is not  expected to have a material  impact on our  consolidated
operations, financial position or cash flows.

      In December 2004,  FASB issued SFAS No.123  (revised  2004),  "Share-Based
Payment" (SFAS No. 123R), which replaces SFAS No. 123 and supersedes APB Opinion
No. 25,  "Accounting for Stock Issued to Employees." This SFAS No. 123R requires
all  share-based  payments to  employees,  including  grants of  employee  stock
options, to be recognized in the financial statements based on their fair values
beginning  with the first annual period  beginning  after December 15, 2005. The
pro forma disclosures  previously permitted under SFAS No. 123 no longer will be
an alternative to financial statement recognition. We are required to adopt SFAS
No. 123R in the first quarter of fiscal year 2007.  SFAS No. 123R permits public
companies to adopt these requirements using one of two methods:

      o     A  "modified  prospective"  method  in  which  compensation  cost is
            recognized  beginning  with  the  effective  date  (a)  based on the
            requirements of SFAS No. 123R for all share-based  payments  granted
            after the effective date and (b) based on the  requirements  of SFAS
            No. 123 for all awards granted employees prior to the effective date
            of SFAS No. 123R that remain unvested on the effective date.

      o     A "modified retrospective" method which includes the requirements of
            the modified  prospective  method  described above, but also permits
            entities to restate based on the amounts previously recognized under
            SFAS No. 123 for purposes of pro forma disclosures.

      We are  evaluating  the impact of adoption of the  provisions  of SFAS No.
123R as well as the impact of the SEC's SAB No. 107 "Shared-Based  Payment." SAB
107 was issued by the SEC in March 2005 and provides  supplemental SFAS No. 123R
application guidance based on the views of the SEC. We currently expect to apply
the provisions of SFAS No. 123R utilizing the modified  prospective  method.  In
anticipation of the  implementation of SFAS No. 123R, we accelerated the vesting
of all stock  options  granted  under the 1996 and 1998 Stock Option Plans as of
March 1, 2005; therefore, these options will not be expensed in future periods.

      In December 2004, the FASB issued SFAS No. 153,  "Exchanges of Nonmonetary
Assets,  an  amendment  of  APB  Opinion  No.  29,  Accounting  for  Nonmonetary
Transactions." SFAS No. 153 eliminates the exception from fair value measurement
for nonmonetary  exchanges of  similar  productive  assets in paragraph 21(b) of
APB Opinion No. 29,  "Accounting for Nonmonetary  Transactions," and replaces it
with an exception for exchanges that do not have commercial substance.  SFAS No.
153 specifies that a nonmonetary exchange has commercial substance if the future
cash flows of the entity are expected to change significantly as a result of the
exchange.  SFAS No. 153 is effective for periods  beginning after June 15, 2005.
Adoption  is  not  expected  to  have a  material  impact  on  our  consolidated
operations, financial position or cash flows.

      In May 2005, the FASB issued SFAS No. 154,  "Accounting  Changes and Error
Corrections--a replacement of APB Opinion No. 20 and FASB Statement No. 3." SFAS
No. 154 replaces APB Opinion No. 20,  "Accounting  Changes,"  and FASB Statement
No. 3,  "Reporting  Accounting  Changes in Interim  Financial  Statements,"  and
changes the  requirements  for the  accounting  for and reporting of a change in
accounting  principle.  SFAS  No.  154  applies  to  all  voluntary  changes  in
accounting  principle.  It also  applies to changes  required  by an  accounting
pronouncement  in the unusual instance that the  pronouncement  does not include
specific  transition   provisions.   When  a  pronouncement   includes  specific
transition provisions, those provisions should be followed. SFAS No. 154 will be
effective  for C&D in fiscal  year  2007.  We are  currently  in the  process of
evaluating  the impact  SFAS No. 154 will have on our  consolidated  operations,
financial position or cash flows.


                                       24


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

FORWARD-LOOKING STATEMENTS

      Statements and information contained in this Quarterly Report on Form 10-Q
that are not historical facts are "forward-looking"  statements made pursuant to
the  safe-harbor  provisions of the Private  Securities  Litigation Act of 1995.
Forward-looking statements may be identified by their use of words like "plans,"
"expects," "will,"  "anticipates,"  "intends," "may,"  "projects,"  "estimates,"
"believes"  or other  words of similar  meaning.  All  statements  that  address
expectations  or projections  about the future,  including,  but not limited to,
statements about our strategy for growth,  goals,  trends,  product development,
market position, market conditions,  expenditures,  sales and financial results,
are forward-looking statements.  Forward-looking statements are based on certain
assumptions and  expectations of future events and involve a number of risks and
uncertainties.  We cannot guarantee that these  assumptions and expectations are
accurate or will occur.  We caution readers not to place undue reliance on these
forward-looking  statements.  These statements speak only as of the date of this
Quarterly  Report on Form 10-Q,  and we  undertake  no  obligation  to update or
revise these statements to reflect events or  circumstances  occurring after the
date of this Quarterly Report on Form 10-Q.

      o     We operate  worldwide and derive a portion of our revenue from sales
            outside  the  United  States.  Changes  in the laws or  policies  of
            governmental and quasi-governmental  agencies, as well as social and
            economic conditions, in the countries in which we operate (including
            the United  States)  could  affect our  business  and our results of
            operations.  In addition,  economic factors (including inflation and
            fluctuations in interest rates and foreign currency  exchange rates)
            and  competitive  factors  (such as price  competition  and business
            combinations  or  reorganizations  of  competitors)  or a decline in
            industry  sales or  cancelled  or  delayed  orders  due to  economic
            weakness  or changes in  economic  conditions,  either in the United
            States or other countries in which we conduct business, could affect
            our results of operations.

      o     Terrorist  acts or acts of war,  whether  in the  United  States  or
            abroad,  could cause damage or  disruption  to our  operations,  our
            suppliers,  channels to market or customers, or could cause costs to
            increase, or create political or economic instability,  any of which
            could have a material adverse effect on our results of operations.

      o     Our results of operations could be adversely  affected by conditions
            in the  domestic  and global  economies  or the  markets in which we
            conduct business, such as telecommunications,  UPS, CATV, switchgear
            and control, material handling and military.

      o     Our operating  results  could be adversely  affected by increases in
            the cost of raw materials,  particularly lead, the primary component
            cost of our battery products,  or other product parts or components.
            We may not be able to fully  offset the  effects of higher  costs of
            raw materials  through price  increases to customers or productivity
            improvements. A significant increase in the price of one or more raw
            materials,  parts or components could have a material adverse effect
            on results of operations.

      o     Our ability to meet customer demand depends, in part, on our ability
            to obtain timely and adequate  supply and delivery of raw materials,
            including lead,  which is the primary  component cost of our battery
            products,  or other product  parts or components  from our suppliers
            and internal manufacturing  capacity.  Although we work closely with
            both our internal and external  suppliers (and, as to the continuing
            availability   of  lead,   our  industry   associations)   to  avoid
            encountering  unavailability or shortages, there can be no assurance
            that we  will  not  encounter  them in the  future.  The  cessation,
            reduction  or  interruption  of supply of raw  materials  (including
            lead),  product parts or components,  could have a material  adverse
            effect  on  our  operations.  The  loss  of a key  supplier  or  the
            inability to obtain  certain key products or components  could cause
            delays or  reductions  in  shipments of our products or increase our
            costs.


                                       25


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

o     Our growth  objectives  are largely  dependent on our ability to renew our
      pipeline  of new  products  and to bring these  products  to market.  This
      ability may be  adversely  affected by  difficulties  or delays in product
      development,  such as the  inability  to:  introduce  viable new products;
      successfully  complete  research and development  projects or integrate or
      otherwise  capitalize  upon  purchased  or  licensed  technology;   obtain
      adequate  intellectual  property  protection;  maintain or improve product
      quality;  or gain market acceptance of the new products.  Our growth could
      also be affected by competitive products and technologies.

o     Our  ability to  implement  our  business  strategies  may be  hindered or
      delayed. As part of our strategy for growth, we have made and may continue
      to make  acquisitions,  and in the future,  may make divestitures and form
      strategic  alliances.  There  can  be no  assurance  that  these  will  be
      completed or beneficial to us. Acquisitions present significant challenges
      and risks  relating to the  integration  of the business into our Company,
      including  substantial  management time and financial and other resources,
      and  there  can  be  no  assurance   that  we  will  manage   acquisitions
      successfully.

o     We have undertaken and may continue to undertake productivity initiatives,
      including, among others, re-organizations, including the shut down or sale
      of portions of our  business,  and  facility  rationalizations  to improve
      performance  or generate  cost savings.  In addition,  we may from time to
      time relocate or consolidate one or more of our  operations.  There can be
      no assurance  that any planned  performance  improvements  or cost savings
      from  such   activities   will  be   realized  or  that  delays  or  other
      interruptions  in production or delivery of products will not occur as the
      result   of  any   rationalization,   relocation   or   consolidation.   A
      rationalization,  relocation  or  consolidation  could  also  cause  asset
      impairments and/or trigger environmental remediation obligations. Further,
      there can be no assurance that any of these  initiatives will be completed
      or beneficial to us.

o     Our  facilities  are  subject to a broad array of  environmental  laws and
      regulations.  The costs of complying with complex  environmental  laws and
      regulations,   as  well  as  participation  in  voluntary  programs,   are
      significant and will continue to be so for the foreseeable  future. We are
      also  subject  to   potentially   significant   fines  and  penalties  for
      non-compliance with applicable laws and regulations. Our accruals for such
      costs and liabilities may not be adequate since the estimates on which the
      accruals  are  based  depend  on a number of  factors  including,  but not
      limited to, the nature of the problem,  the complexity of the issues,  the
      nature of the remedy, the outcome of discussions with regulatory  agencies
      and/or the government or third parties and, as  applicable,  other PRPs at
      multi-party  sites, the number and financial  viability of other PRPs, and
      risks associated with litigation and the availability, or lack thereof, of
      insurance coverage.

o     We are  exposed to the credit  risk of our  customers,  including  risk of
      insolvency and  bankruptcy.  Although we have programs in place to monitor
      and  mitigate the  associated  risk,  there can be no assurance  that such
      programs  will  be  effective  in  reducing  our  credit  risks  or  risks
      associated with potential bankruptcy of our customers.

o     Our business,  results of  operations  and  financial  condition  could be
      affected by significant pending and future litigation or claims adverse to
      us.  These  could  potentially  include,  but  are  not  limited  to,  the
      following:   product  liability,   contract,   employment-related,   labor
      relations,  personal  injury or property  damage,  intellectual  property,
      stockholder  claims  and  claims  arising  from any  injury  or  damage to
      persons,  property or the  environment  from  hazardous  substances  used,
      generated  or  disposed of in the  conduct of our  business  (or that of a
      predecessor to the extent we are not indemnified for those liabilities).


                                       26


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

o     Our  performance  depends on our ability to attract  and retain  qualified
      personnel. We cannot assure that we will be able to continue to attract or
      retain qualified personnel. A portion of our workforce is unionized.  From
      time to time, we engage in  collective  bargaining  negotiations  with the
      unions that represent  them. If we are unable to reach  agreement with any
      of our unionized work groups on future negotiations regarding the terms of
      their collective bargaining  agreements,  or if additional segments of our
      workforce  become  unionized,  we may be subject to work  interruptions or
      stoppages.  Strikes or labor  disputes  with our  employees  may adversely
      affect our ability to conduct our business.

o     Our credit facility and covenants  under our credit facility  restrict our
      operational and financial  flexibility and impose significant interest and
      financing costs. Also, our credit facility permits dividends to be paid on
      our  Common  Stock as long as there is no default  under  that  agreement.
      Subject to that  restriction  and the  provisions of Delaware law,  future
      dividends  will  depend on our  earnings,  financial  condition  and other
      factors.

o     Our  overall  profitability  may not meet  expectations  if our  products,
      customers or geographic mix are substantially  different than anticipated.
      Our profit margins vary among products,  customers and geographic markets.
      Consequently,  if our mix of any of these is substantially  different from
      what is anticipated in any particular  period, our earnings could be lower
      than anticipated.

o     In spite of  having a  disaster  recovery  plan in  place,  infrastructure
      failures  could have a material  adverse  effect on our  business.  We are
      highly  dependent  on our systems  infrastructure  in order to achieve our
      business  objectives.   If  we  experience  a  problem  that  impairs  our
      infrastructure,  such  as a  power  outage,  computer  virus,  intentional
      disruption of information  technology systems by a third party,  equipment
      failure or computer or telephone system failure, the resulting disruptions
      could impede our ability to book or process  orders,  manufacture and ship
      products  in a timely  manner or  otherwise  carry on our  business in the
      ordinary  course.  Any such  events  could  cause  us to lose  significant
      customers or revenue and could require us to incur significant  expense to
      eliminate these problems and address related security concerns.

o     In response  to the  European  Union's  "Restriction  on Use of  Hazardous
      Substances  in  Electrical  and  Electronic  Equipment,"  or  ("RoHS,") we
      established  a schedule  for  compliance.  We will  continue to strive for
      elimination,  and  seek to have our  component  part  suppliers  eliminate
      prohibited hazardous substances consistent with legislative  requirements.
      We will  continue  to  actively  monitor  decisions  around  environmental
      legislation and align our compliance with those decisions and the needs of
      our customers. There is no assurance that these efforts will be successful
      or timely completed,  the failure of either of which could have an adverse
      effect on our results of operations.

o     We are a party to  time-limited  supply  agreements  with  certain  of our
      customers.  There is no assurance that these contracts will be renewed or,
      if  renewed,  that they will be  renewed  on as  favorable  terms to us as
      existing agreements.

The foregoing list of important factors is not all-inclusive,  or necessarily in
order of importance.


                                       27


Item 3. Quantitative and Qualitative Disclosure About Market Risk

      We are  exposed to various  market  risks.  The  primary  financial  risks
include fluctuations in interest rates, certain commodity prices, and changes in
currency  exchange  rates.  We manage these risks through  normal  operating and
financing  activities  and  when  appropriate  through  the  use  of  derivative
instruments. We do not invest in derivative securities for speculative purposes,
but do enter  into  hedging  arrangements  in order to reduce  our  exposure  to
fluctuations in interest rates, the price of lead, as well as to fluctuations in
exchange rates.

      Our financial  instruments  that are subject to interest rate risk consist
of debt  instruments and interest rate swap contracts.  The debt instruments are
subject to  variable  rate  interest  and;  therefore,  the market  value is not
sensitive to interest rate  movements.  Interest rate swap contracts are used to
manage our exposure to fluctuations in interest rates on our underlying variable
rate debt instruments.

      We enter into forward  contracts to hedge our exposure to certain  foreign
currencies  and  effective  in the first  quarter  of this  fiscal  year we have
adopted a lead  hedging  policy and have entered  into  non-deliverable  forward
contracts to manage the risk associated with changes in the price of lead.

      Additional  disclosure regarding our various market risks are set forth in
our  fiscal  2005  Annual  Report on Form 10-K  filed  with the  Securities  and
Exchange Commission.


                                       28


Item 4. Controls and Procedures:

      Our management,  with the participation of our Chief Executive Officer and
Chief Financial  Officer,  has evaluated the  effectiveness  of our controls and
procedures (as such term is defined in Rules  13a-15(e) and 15d-15(e)  under the
Exchange Act) as of the end of the period covered by this report.  Based on such
evaluation,  our Chief  Executive  Officer  and  Chief  Financial  Officer  have
concluded  that, as of the end of such period,  our controls and  procedures are
effective in  recording,  processing,  summarizing  and  reporting,  on a timely
basis, information required to be disclosed by us in the reports that we file or
submit under the Exchange Act.

Internal Control over Financial Reporting:

      There have not been any changes in our  internal  control  over  financial
reporting (as such term is defined in Rules  13a-15(f)  and 15d-15(f)  under the
Exchange Act) during the fiscal  quarter to which this report  relates that have
materially affected, or are reasonably likely to materially affect, our internal
control over financial  reporting other than in connection with the prior year's
acquisitions.


                                       29


PART II. OTHER INFORMATION

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Purchases of Equity Securities:



                                                                            Total Number of
                                                                            Shares Purchased        Maximum Number
                                                                               as Part of           (or Approximate
                                                                               Publicly            Dollar Value) of
                                         Total Number                          Announced         Shares that May Yet
                                          of Shares       Average Price          Plans          Be Purchased Under the
Period                                    Purchased       Paid per Share      or Programs         Plans or Programs
=======================================================================================================================
                                                                                          
February 1 - February 28, 2005               285            $ 13.93               --                  1,000,000
March 1 - March 31, 2005                     357            $ 11.15               --                  1,000,000
April 1 - April 30, 2005                     332            $  7.87               --                  1,000,000
- --------------------------------------------------                            --------
Total                                        974                                  --
==================================================                            ========


      On  September  30,  2004,  our Board of  Directors  authorized a new stock
repurchase program. Under the program, the Company is permitted to repurchase up
to 1,000,000  shares of C&D  Technologies  common stock having a total  purchase
price of no  greater  than  $25,000,000.  This  program  entirely  replaces  and
supersedes all previously authorized stock repurchase programs.

Restrictions on Dividends:

      The Company's Credit Agreement contains certain restrictive covenants that
require the Company to maintain minimum ratios such as fixed charge coverage and
leverage  ratios as well as  minimum  consolidated  net worth.  These  covenants
permit the  Company to pay  dividends  so long as there is no default  under the
Credit Agreement.


                                       30


Item 6. Exhibits.

      10.1        Amendment  dated  May 6,  2005,  to the  Employment  Agreement
                  between C&D  Technologies,  Inc.  and Linda R.  Hansen  (filed
                  herewith).

      10.2        Amendment  dated May 6, 2005,  to the C&D  Technologies,  Inc.
                  Amended and Restated  Supplemental  Executive  Retirement Plan
                  (filed herewith).

      10.3        Second  Amendment  dated as of April 21, 2005,  to Amended and
                  Restated  Credit  Agreement   (incorporated  by  reference  to
                  Exhibit 10.5 to C&D's Annual  Report on Form 10-K for the year
                  ended January 31, 2005);  Third Amendment  thereto dated as of
                  April 29, 2005  (incorporated  by reference to Exhibit 10.5 to
                  C&D's  Annual  Report on Form 10-K for the year ended  January
                  31, 2005).

      10.4        Security   Agreement   dated   April  21,   2005,   among  C&D
                  Technologies,  Inc. and Certain of its Subsidiaries identified
                  therein as the  Grantors  and the Bank of  America,  N.A.,  as
                  administrative   agent  for  the   holders   of  the   Secured
                  Obligations  (incorporated  by  reference  to Exhibit  10.6 to
                  C&D's  Annual  Report on Form 10-K for the year ended  January
                  31, 2005).

      10.5        Release   Agreement   dated  March  24,   2005,   between  C&D
                  Technologies,  Inc. and Wade H. Roberts,  Jr. (incorporated by
                  reference to Exhibit 10.27 to C&D's Annual Report on Form 10-K
                  for the year ended January 31, 2005).

      10.6        Release   Agreement   dated  April  19,   2005,   between  C&D
                  Technologies, Inc. and David A. Fix (incorporated by reference
                  to Exhibit  10.33 to C&D's Annual  Report on Form 10-K for the
                  year ended January 31, 2005).

      31.1        Rule  13a-14(a)/15d-14(a)  Certification  of the President and
                  Chief  Executive  Officer  pursuant  to  Section  302  of  the
                  Sarbanes-Oxley Act of 2002 (filed herewith).

      31.2        Rule  13a-14(a)/15d-14(a)  Certification of the Vice President
                  and Chief  Financial  Officer  pursuant  to Section 302 of the
                  Sarbanes-Oxley Act of 2002 (filed herewith).

      32.1        Section  1350   Certification   of  the  President  and  Chief
                  Executive   Officer   pursuant   to   Section   906   of   the
                  Sarbanes-Oxley Act of 2002 (filed herewith).

      32.2        Section 1350  Certification  of the Vice  President  and Chief
                  Financial   Officer   pursuant   to   Section   906   of   the
                  Sarbanes-Oxley Act of 2002 (filed herewith).


                                       31


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.

                                        C&D TECHNOLOGIES, INC.


June 7, 2005                            By: /s/ George MacKenzie
                                            -----------------------------------
                                                George MacKenzie
                                                President, Chief Executive
                                                Officer and Director
                                                (Principal Executive Officer)


June 7, 2005                            By: /s/ Stephen E. Markert, Jr.
                                            -----------------------------------
                                                Stephen E. Markert, Jr.
                                                Vice President Finance
                                                and Chief Financial Officer
                                                (Principal Financial and
                                                Accounting Officer)


                                       32


                                  EXHIBIT INDEX

10.1     Amendment  dated May 6, 2005, to the Employment  Agreement  between C&D
         Technologies, Inc. and Linda R. Hansen.

10.2     Amendment dated May 6, 2005, to the C&D Technologies,  Inc. Amended and
         Restated Supplemental Executive Retirement Plan.

31.1     Rule  13a-14(a)/15d-14(a)  Certification  of the  President  and  Chief
         Executive Officer pursuant to Section 302 of the  Sarbanes-Oxley Act of
         2002.

31.2     Rule 13a-14(a)/15d-14(a)  Certification of the Vice President and Chief
         Financial Officer pursuant to Section 302 of the  Sarbanes-Oxley Act of
         2002.

32.1     Section 1350 Certification of the President and Chief Executive Officer
         pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2     Section 1350  Certification  of the Vice President and Chief  Financial
         Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


                                       33