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 July 31, 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 July 31,
2005: 25,367,647.



                             C&D TECHNOLOGIES, INC.
                                AND SUBSIDIARIES

                                    FORM 10-Q

                                      INDEX

Part I  FINANCIAL INFORMATION

Item 1  Financial Statements (Unaudited)

        Consolidated Balance Sheets - July 31, 2005 and January 31, 2005       3

        Consolidated Statements of Operations - Three and Six
        Months Ended July 31, 2005 and 2004                                    5

        Consolidated Statements of Cash Flows - Six Months Ended
        July 31, 2005 and 2004                                                 6

        Consolidated Statements of Comprehensive Income (Loss) -
        Three and Six Months Ended July 31, 2005 and 2004                      8

        Notes to Consolidated Financial Statements                             9

Item 2  Management's Discussion and Analysis of Financial Condition
        and Results of Operations                                             23

Item 3  Quantitative and Qualitative Disclosures about Market Risk            33

Item 4  Controls and Procedures                                               34

Part II OTHER INFORMATION

Item 2  Unregistered Sales of Equity Securities and Use of Proceeds           35

Item 4  Submission of Matters to a Vote of Security Holders                   35

Item 6  Exhibits                                                              36

SIGNATURES                                                                    37

EXHIBIT INDEX                                                                 38


                                       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)



                                                                 July 31,     January 31,
                                                                   2005          2005*
=========================================================================================
                                                                         
ASSETS
Current assets:
   Cash and cash equivalents                                     $ 20,915      $ 26,855
   Accounts receivable, less allowance for doubtful accounts
      of $2,385 and $2,018                                         75,710        73,621
   Inventories, net                                                81,329        77,272
   Deferred income taxes                                           14,298        14,481
   Prepaid taxes                                                    5,928         1,644
   Other current assets                                             2,083         2,008
- ---------------------------------------------------------------------------------------
      Total current assets                                        200,263       195,881

Property, plant and equipment, net                                 98,671       104,130
Deferred income taxes                                                 287           287
Intangible and other assets, net                                   80,363        83,863
Goodwill                                                           95,725        97,247
- ---------------------------------------------------------------------------------------
      TOTAL ASSETS                                               $475,309      $481,408
=======================================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Short-term debt                                               $  1,699      $  1,874
   Accounts payable                                                40,742        34,808
   Book overdrafts                                                  1,099         8,674
   Accrued liabilities                                             24,695        24,254
   Other current liabilities                                       13,888        10,374
- ---------------------------------------------------------------------------------------
      Total current liabilities                                    82,123        79,984

Deferred income taxes                                              11,746        12,216
Long-term debt                                                    127,609       135,004
Other liabilities                                                  37,952        36,705
- ---------------------------------------------------------------------------------------
      Total liabilities                                           259,430       263,909
- ---------------------------------------------------------------------------------------



                                       3


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



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

Minority interest                                                               8,180           8,171

Stockholders' equity:
   Common stock, $.01 par value, 75,000,000 shares
      authorized; 28,749,978 and 28,714,973 shares issued, respectively           287             287
   Additional paid-in capital                                                  72,105          71,956
   Treasury stock, at cost 3,382,331 and 3,368,676 shares, respectively       (47,148)        (47,151)
   Accumulated other comprehensive income                                       4,852           5,275
   Retained earnings                                                          177,603         178,961
- -----------------------------------------------------------------------------------------------------
      Total stockholders' equity                                              207,699         209,328
- -----------------------------------------------------------------------------------------------------
      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                            $ 475,309       $ 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            Six months ended
                                                                    July 31,                     July 31,
                                                               2005           2004          2005           2004
=================================================================================================================
                                                                                            
NET SALES                                                   $ 123,076      $  93,627     $ 245,897      $ 179,432
- -----------------------------------------------------------------------------------------------------------------
COST OF SALES                                                  99,639         74,106       200,709        143,370
- -----------------------------------------------------------------------------------------------------------------
GROSS PROFIT                                                   23,437         19,521        45,188         36,062

OPERATING EXPENSES:
   Selling, general and administrative expenses                14,345          9,667        31,024         19,701
   Research and development expenses                            6,311          3,187        12,524          5,856
- -----------------------------------------------------------------------------------------------------------------
OPERATING INCOME                                                2,781          6,667         1,640         10,505
- -----------------------------------------------------------------------------------------------------------------
Interest expense, net                                           2,309            807         4,313          1,094
Other (income) expense, net                                      (258)           499            56          1,059
- -----------------------------------------------------------------------------------------------------------------
INCOME (LOSS) BEFORE INCOME TAXES AND MINORITY INTEREST           730          5,361        (2,729)         8,352
- -----------------------------------------------------------------------------------------------------------------
(Benefit) provision for income taxes                             (256)         2,132        (1,907)         3,239
- -----------------------------------------------------------------------------------------------------------------
INCOME (LOSS) BEFORE MINORITY INTEREST                            986          3,229          (822)         5,113
- -----------------------------------------------------------------------------------------------------------------
Minority interest                                                 (64)            23          (163)           (97)
- -----------------------------------------------------------------------------------------------------------------
   NET INCOME (LOSS)                                        $   1,050      $   3,206     $    (659)     $   5,210
=================================================================================================================
Net income (loss) per common share - basic                  $    0.04      $    0.13     $   (0.03)     $    0.21
=================================================================================================================
Net income (loss) per common share - diluted                $    0.04      $    0.13     $   (0.03)     $    0.20
=================================================================================================================
Dividends per share                                         $ 0.01375      $ 0.02750     $ 0.02750      $ 0.04125
=================================================================================================================


            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)



                                                                             Six months ended
                                                                                 July 31,
                                                                            2005          2004
================================================================================================
                                                                                  
Cash flows from operating activities:
   Net (loss) income                                                      $   (659)     $  5,210
   Adjustments to reconcile net (loss) income to net cash provided by
      operating activities:
   Minority interest                                                          (163)          (97)
   Depreciation and amortization                                            11,883        11,209
   Deferred income taxes                                                      (256)        1,407
   Loss (gain) on disposal of assets                                           214           (59)
   Changes in assets and liabilities:
      Accounts receivable                                                   (2,570)       (3,991)
      Inventories                                                           (4,421)       (5,110)
      Other current assets                                                    (122)          (54)
      Accounts payable                                                       6,492         4,183
      Accrued liabilities                                                      375         1,147
      Income taxes payable                                                  (4,199)       (1,899)
      Other current liabilities                                              3,590          (867)
      Other liabilities                                                        911         1,183
      Other long-term assets                                                   906           788
      Other, net                                                             1,701           659
- ------------------------------------------------------------------------------------------------
        Net cash provided by operating activities                           13,682        13,709
- ------------------------------------------------------------------------------------------------
Cash flows from investing activities:
   Acquisition of business, net                                                 --       (75,024)
   Acquisition of property, plant and equipment                             (4,136)       (5,534)
   Proceeds from disposal of property, plant and equipment                      71           121
- ------------------------------------------------------------------------------------------------
        Net cash used in investing activities                               (4,065)      (80,437)
- ------------------------------------------------------------------------------------------------
Cash flows from financing activities:
   Repayment of debt                                                        (7,014)          (75)
   Proceeds from new borrowings                                                 --        68,269
   (Decrease) increase in book overdrafts                                   (7,575)        1,305
   Financing cost of long-term debt                                           (735)         (263)
   Proceeds from issuance of common stock, net                                  47           773
   Purchase of treasury stock                                                 (154)       (2,661)
   Payment of common stock dividends                                          (349)         (698)
   Payment of minority interest dividends                                       --           (10)
- ------------------------------------------------------------------------------------------------
        Net cash (used in) provided by financing activities                (15,780)       66,640
- ------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents                   223           (77)
- ------------------------------------------------------------------------------------------------
Decrease in cash and cash equivalents                                       (5,940)         (165)
Cash and cash equivalents, beginning of period                              26,855        12,306
- ------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of period                                  $ 20,915      $ 12,141
================================================================================================



                                       6


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



                                                                          Six months ended
                                                                              July 31,
                                                                         2005          2004
=============================================================================================
                                                                               
SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES

Acquired businesses:
   Estimated fair value of assets acquired                             $     --      $ 41,692
   Goodwill and identifiable intangible assets                               --        54,638
   Cash paid, net of cash acquired                                           --       (75,024)
- ---------------------------------------------------------------------------------------------
   Liabilities assumed                                                 $     --      $ 21,306
=============================================================================================

(Decrease) increase in property, plant, and equipment acquisitions
   in accounts payable                                                 $   (440)     $    421
Annual retainer to Board of Directors paid by the issuance
   of common stock                                                     $    199      $    147
Tax effect of options exercised                                        $      7      $    208
Dividend declared, but not paid                                        $    350      $    349


            The accompanying notes are an integral part of these statements.


                                       7


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



                                                    Three months ended        Six months ended
                                                         July 31,                 July 31,
                                                     2005         2004        2005         2004
================================================================================================
                                                                             
NET INCOME (LOSS)                                  $ 1,050      $ 3,206     $  (659)     $ 5,210
Other comprehensive (loss) income, net of tax:
   Net unrealized (loss) gain on derivative
      instruments                                     (453)         157        (190)         340
   Foreign currency translation adjustments           (183)         762        (233)        (211)
- ------------------------------------------------------------------------------------------------
      Total comprehensive income (loss)            $   414      $ 4,125     $(1,082)     $ 5,339
================================================================================================


            The accompanying notes are an integral part of these statements.


                                       8


                     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 July
31,  2005,   and  the  related   consolidated   statements  of  operations   and
comprehensive income (loss) for the three and six months ended July 31, 2005 and
2004, and the related  consolidated  statements of cash flows for the six months
ended July 31, 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. The January 31, 2005,  Consolidated Balance Sheet has been reclassified
to conform to the July 31, 2005, presentation.

2.    STOCK-BASED COMPENSATION

      Under Accounting  Principles Board ("APB") Opinion 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
income (loss).  The following table  illustrates the effect on net income (loss)
and net  income  (loss)  per share if the  Company  had  applied  the fair value
recognition  provisions of Statement of Financial  Accounting  Standard ("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        Six months ended
                                                                         July 31,                 July 31,
                                                                     2005         2004        2005         2004
================================================================================================================
                                                                                             
Net income (loss)- as reported                                     $ 1,050      $ 3,206     $  (659)     $ 5,210
Deduct: Total stock-based employee compensation expense
   determined under fair value based method for all awards,
   net of related tax effect                                         1,364        1,028       3,673        1,943
- ----------------------------------------------------------------------------------------------------------------
Net (loss) income - pro forma                                      $  (314)     $ 2,178     $(4,332)     $ 3,267
================================================================================================================
Net income (loss) per common share - basic - as reported           $  0.04      $  0.13     $ (0.03)     $  0.21
Net (loss) income per common share - basic - pro forma             $ (0.01)     $  0.09     $ (0.17)     $  0.13
Net income (loss) per common share - diluted - as reported         $  0.04      $  0.13     $ (0.03)     $  0.20
Net (loss) income per common share - diluted - pro forma           $ (0.01)     $  0.09     $ (0.17)     $  0.13
Weighted-average fair value of options granted during the year     $  3.46      $  8.02     $  3.46      $  9.08



                                       9


                     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. During the second quarter of fiscal year 2006, the Company
issued  649,866  options.  All of these  options  were  granted  with  immediate
vesting.

3.    NEW ACCOUNTING PRONOUNCEMENTS

      In November 2004, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 151, "Inventory Costs, an amendment of Accounting Research Bulletin 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 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.


                                       10


                     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  "Share-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.

4.    INVENTORIES

      Inventories consisted of the following:

                                                        July 31,     January 31,
                                                          2005           2005
================================================================================
Raw materials                                           $33,604        $31,558
Work-in-process                                          13,829         13,084
Finished goods                                           33,896         32,630
- ------------------------------------------------------------------------------
   Total                                                $81,329        $77,272
==============================================================================


                                       11


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

5.    INCOME TAXES

                                                            Six months ended
                                                                July 31,
                                                          2005            2004
================================================================================
(Benefit) provision for income taxes                    $(1,907)        $ 3,239
Effective income tax rate                                  69.9%           38.8%

      The effective income tax rate is computed based on 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 six
months of fiscal year 2006 was impacted  by: (i) a net loss before  income taxes
in the first six months 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 including the impact of a change
in the tax laws of a foreign  jurisdiction  in the second quarter of fiscal year
2006;  and (iii) the tax effect of the  resolution  of state tax  matters in the
first six months 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
second 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 INCOME (LOSS) PER COMMON SHARE

      Net income (loss) per common share is based on the weighted-average number
of shares of Common  Stock  outstanding.  Net income  (loss) 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             Six months ended
                                                     July 31,                      July 31,
                                                2005           2004           2005           2004
====================================================================================================
                                                                              
Weighted-average shares of common stock      25,358,907     25,305,795     25,352,534     25,351,724
Assumed conversion of stock options,
   net of shares assumed reacquired             112,319        118,608             --        152,437
- ----------------------------------------------------------------------------------------------------
Weighted-average common shares - diluted     25,471,226     25,424,403     25,352,534     25,504,161
====================================================================================================


      During the three months ended July 31, 2005 and 2004, there were 2,970,228
and  2,760,731  outstanding  employee  stock  options,  respectively,  that were
out-of-the-money  and,  therefore,  excluded  from the  calculation  of  diluted
earnings per share because their inclusion would have been anti-dilutive. During
the six months ended July 31, 2004,  there were 1,513,444  outstanding  employee
stock  options that were  out-of-the-money  and,  therefore,  excluded  from the
calculation  of 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 six months ended July 31, 2005, 65,844 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.


                                       12


                     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.


                                       13


                     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 its  business,
financial condition or results of operations.

      The  Company  is also  aware  of the  existence  of  contamination  at its
Huguenot, New York battery manufacturing 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.  In July 2005, NYSDEC issued a preliminary Record of Decision for the
soil  remediation  portion of the site.  Additional  site data  submitted by the
Company in July 2005 is now under review by NYSDEC,  and a remediation  plan for
affected ground water has not yet been finalized with or approved by the agency.
In February  2000,  C&D filed suit  against the prior owner of the site,  Avnet,
Inc.  ("Avnet"),  and in August 2005, the Company reached  tentative  settlement
through  mediated  negotiation  with Avnet to bear allocated shares of the costs
associated with remediation of soil and groundwater contamination on the site at
issue,  among  other  costs and  expenses.  The  parties  are in the  process of
documenting  their agreement.  Should the parties fail to reach final agreement,
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  liability  for the
off-site  environmental  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 and the EPA are in active negotiation. The Company will continue to seek
a negotiated or mediated  resolution,  failing which it would vigorously  defend
the action.

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


                                       14


                     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.  A formal claim has not been made against the Company.  The
scope of this  potential  exposure is not presently  defined.  At this time, the
Company has no reason to believe 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 July 31, 2005, and January 31,
2005, accrued  environmental  reserves totaled $7,242 and $6,570,  respectively,
consisting  of $3,043 and  $2,362 in other  current  liabilities  and $4,199 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
potential  liabilities 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, 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.


                                       15


                     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 and six months  ended July 31,  2005 and 2004,  is shown
below. All sales between business segments have been eliminated.



                                      Standby        Power         Motive
Three months ended July 31, 2005       Power      Electronics       Power      Consolidated
===========================================================================================
                                                                     
Net sales                             $ 66,743      $ 43,667      $ 12,666       $123,076
Operating income (loss)               $  3,696      $  1,601      $ (2,516)      $  2,781

Three months ended July 31, 2004
===========================================================================================
Net sales                             $ 61,494      $ 19,049      $ 13,084       $ 93,627
Operating income (loss)               $  5,761      $  2,935      $ (2,029)      $  6,667

Six months ended July 31, 2005
===========================================================================================
Net sales                             $127,280      $ 92,028      $ 26,589       $245,897
Operating income (loss)               $  5,888      $    683      $ (4,931)      $  1,640

Six months ended July 31, 2004
===========================================================================================
Net sales                             $122,384      $ 30,222      $ 26,826       $179,432
Operating income (loss)               $ 11,153      $  3,226      $ (3,874)      $ 10,505


      Some of the  Company's  facilities  are utilized by more than one business
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).


                                       16


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

      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  income.  At July 31,
2005,  and January 31, 2005,  the Company has  effectively  changed  $50,000 and
$30,000 in floating rate debt to fixed rate debt at an average rate of 4.55% and
4.94%, respectively. 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 (income) expense, net.

                                               Fair Value at       Fair Value at
                                                  July 31,          January 31,
                                                    2005                2005
================================================================================
Interest rate swaps                               $   210             $  (644)
Foreign currency contracts                        $  (114)            $    78
Commodity forward contracts                       $(1,039)            $    --

      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.


                                       17


                     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:

                                                             Six months ended
                                                                 July 31,
                                                             2005         2004
===============================================================================
Balance at beginning of period                             $ 8,303      $ 9,759
Opening balance sheet liability of acquired companies           --          393
Current year provisions                                      2,884        2,557
Expenditures                                                (3,363)      (2,842)
Effect of foreign currency translation                          (6)          --
- -------------------------------------------------------------------------------
   Balance at end of period                                $ 7,818      $ 9,867
===============================================================================

      As of July 31, 2005, accrued warranty obligations of $7,818 include $4,168
in current liabilities and $3,650 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.



                                                                   Postretirement                              Postretirement
                                            Pension Benefits          Benefits          Pension Benefits          Benefits
                                           ------------------    ------------------    ------------------    ------------------
                                               Three months          Three months           Six months           Six months
                                                  ended                 ended                 ended                ended
                                                 July 31,              July 31,              July 31,             July 31,
                                             2005       2004       2005       2004       2005       2004       2005       2004
===============================================================================================================================
                                                                                                
Components of net periodic benefit cost:
   Service cost                            $   436    $   384    $    45    $    25    $   936    $   859    $   106    $    78
   Interest cost                             1,019        976         64         40      2,050      1,946        129        103
   Expected return on plan assets           (1,285)    (1,222)        --         --     (2,571)    (2,435)        --         --
   Amortization of prior service costs           5          4         (7)        27         10          9         22         57
   Recognized actuarial loss (gain)            443        373         --         (3)       878        744         --         --
- -------------------------------------------------------------------------------------------------------------------------------
      Net periodic benefit cost            $   618    $   515    $   102    $    89    $ 1,303    $ 1,123    $   257    $   238
===============================================================================================================================


      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  either  make  discretionary
contributions  totaling  approximately  $8,342 to three of its domestic  pension
plans by December 31, 2005, or incur a charge to equity which, net of tax, could
be in excess of $16,000.  Additionally,  the Company plans to make contributions
of approximately $42 to its Japanese plan for fiscal year 2006. In the six-month
period  ended  July 31,  2005,  the  Company  made  contributions  of $20 to its
Japanese pension plan.

      The Company also expects to make contributions totaling approximately $261
to the two Company sponsored postretirement benefit plans for fiscal year 2006.


                                       18


                     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  resulted  in a charge  of the  same  amount  to  research  and
development expense of this 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.


                                       19


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

      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       Six months
                                                    ended            ended
                                                July 31, 2004    July 31, 2004
==============================================================================
Net sales                                         $131,903         $263,955
Net loss                                          $ (1,060)        $   (111)
Net (loss) income per common share - basic        $  (0.04)        $   0.00
Net (loss) income per common share - diluted      $  (0.04)        $   0.00

      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.


                                       20


                     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 July 31,  2005,  and January 31,
2005.

                                                        July 31,     January 31,
                                                          2005          2005
================================================================================
Trade receivables                                       $ 73,261      $ 72,680
Notes receivables                                            660           500
Other                                                      4,174         2,459
Allowance for doubtful accounts                           (2,385)       (2,018)
- ------------------------------------------------------------------------------
   Total receivables                                    $ 75,710      $ 73,621
==============================================================================

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

                                                            Six months ended
                                                                July 31,
                                                           2005           2004
===============================================================================
Balance at beginning of period                           $ 2,018        $ 1,476
Accrual additions (reductions)                               411            (11)
(Write-offs) net of recoveries                               (32)           (96)
Translation adjustment                                       (12)            (2)
Opening balance sheet of acquired companies                   --            186
- -------------------------------------------------------------------------------
   Balance at end of period                              $ 2,385        $ 1,553
===============================================================================

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.


                                       21


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

      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 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 modified other  provisions of the Credit  Agreement such that it
permits the Company to exclude from certain covenant calculations: (i) the write
down of up to  $85,000  of  goodwill,  (ii) up to $2,500 in  severance  costs in
fiscal year 2006 and, (iii) all future non-cash stock option or restricted stock
expense.  Additionally,  the second  amendment  required 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 July 31, 2005. However, we
expect  that  it may be  difficult  to  meet  certain  of the  Credit  Agreement
covenants at October 31, 2005. Therefore,  we have begun the process of pursuing
financing alternatives. We expect to conclude this process by October 31, 2005.


                                       22


                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
"six-month  period," refer to the second quarter of fiscal year 2006 and the six
months ended July 31, 2005. 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.

      During the second  quarter of fiscal 2006,  C&D announced that Dr. Jeffrey
Graves  had been  hired  to serve as  President  and  Chief  Executive  Officer.
Additionally,  Dr. Graves was  appointed to our Board of  Directors.  Dr. Graves
replaced George  MacKenzie,  a member of C&D's Board of Directors who had served
as  interim  President  and  Chief  Executive  Officer  since  March  24,  2005,
subsequent  to the  resignation  of Wade H.  Roberts,  Jr. C&D  entered  into an
employment  agreement with Dr. Graves effective as of June 21, 2005, pursuant to
which he commenced employment on July 5, 2005. Also on August 11, 2005, James D.
Dee was appointed Vice President, General Counsel and Corporate Secretary of C&D
effective  September 6, 2005.  Mr. Dee succeeds to that  position  from Linda R.
Hansen,  who in March 2005 notified the Company of her planned  retirement as an
officer of C&D  effective  August 31, 2005.  Finally,  on August 17,  2005,  C&D
announced the resignation of Stephen E. Markert,  Jr., Vice  President,  Finance
and  Chief  Financial  Officer.  Mr.  Markert's  resignation  will  take  effect
following a transition  period  ending no earlier than October 14, 2005,  and no
later than  December  10, 2005.  C&D has begun an  executive  search to find Mr.
Markert's replacement.

Three Months Ended July 31, 2005, Compared to July 31, 2004

      Net sales for the second quarter of fiscal year 2006 increased  $29,449 or
31% to $123,076  from  $93,627 in the second  quarter of fiscal year 2005.  This
increase resulted primarily from the aforementioned  acquisitions,  coupled with
increased  sales in our Standby  Power  Division  and the legacy  portion of our
Power Electronics Division, partially offset by a decline in sales in our Motive
Power Division.  Sales of the Power  Electronics  Division  increased $24,618 or
129%,  primarily  due to an  increase  in net sales of $23,582  recorded  by the
entities  acquired  during fiscal year 2005.  The second  quarter of fiscal year
2005  includes  two  months of results  for Celab and one month of  results  for
Datel. CPS was acquired during the third quarter of fiscal year 2005. The legacy
portion of the Power Electronics  Division had a sales increase of $1,036 or 9%.
Sales by the Standby Power Division  increased $5,249 or 9%, primarily due to an
increase in sales to the telecommunications  industry. Sales by the Motive Power
Division decreased $418 or 3%.

      The following  table sets forth  information on our sales by division as a
percentage of total sales:



                                      Three months ended          Three months ended
                                        July 31, 2005                July 31, 2004
                                  ------------------------------------------------------
                                   Revenue       % of Total     Revenue       % of Total
========================================================================================
                                                                    
Standby Power Division            $ 66,743          54.2%      $ 61,494          65.7%
Power Electronics Division          43,667          35.5%        19,049          20.3%
Motive Power Division               12,666          10.3%        13,084          14.0%
- -------------------------------------------------------------------------------------
   Total                          $123,076         100.0%      $ 93,627         100.0%
=====================================================================================



                                       23


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

      Gross profit for the second quarter of fiscal year 2006  increased  $3,916
or 20% to $23,437 from  $19,521.  Gross margins  decreased  from 20.8% to 19.0%.
Gross  profit  in the  Power  Electronics  Division  increased  $5,446 or 79% to
$12,339 from $6,893, 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  $1,081 or 9% to
$11,097 from $12,178.  Gross profit in the Motive Power Division  decreased $449
or 100% to $1 from $450.

      Selling,  general and  administrative  expenses for the second  quarter of
fiscal year 2006 increased  $4,678 or 48% to $14,345 from $9,667.  This increase
was primarily due to an increase in selling, general and administrative expenses
of $2,865 incurred by the fiscal year 2005 acquisitions.  Excluding the acquired
companies,  selling,  general and administrative expenses increased $1,813. This
increase was primarily due to increases in  compensation  costs in the amount of
$883,  higher costs related to  Sarbanes-Oxley  Act Section 404 internal control
compliance in the amount of $502 and higher audit fees (not including audit fees
related to Sarbanes-Oxley) in the amount of $425.

      Research and  development  expenses for the second  quarter of fiscal year
2006  increased  $3,124 or 98% to $6,311 from $3,187.  As a percentage of sales,
research and development  expenses increased from 3.4% during the second quarter
of fiscal year 2005 to 5.1% during the second  quarter of fiscal year 2006.  The
increase  was  primarily  the  result  of a  $3,189  increase  in  research  and
development expenses incurred by the companies acquired in fiscal year 2005.

      Operating  income for the second  quarter  of fiscal  year 2006  decreased
$3,886  or 58% to $2,781  from  $6,667 in the  comparable  quarter  of the prior
fiscal year.

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

Analysis of Change in Operating Income (Loss)

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



                                                  Standby        Power         Motive
                                                   Power       Electronics      Power
                                                  Division      Division      Division    Consolidated
======================================================================================================
                                                                                
Operating income (loss) - three-months ended
   July 31, 2004                                  $ 5,761       $ 2,935       $(2,029)      $ 6,667
Lead - increased costs                             (2,007)           --          (579)       (2,586)
Increase in Sarbanes-Oxley costs                     (188)         (263)          (51)         (502)
Operations of acquired companies                       --          (319)           --          (319)
Fiscal year 2005 Reynosa transition costs             400            --           707         1,107
Increased environmental accruals                     (112)           --          (539)         (651)
Other                                                (158)         (752)          (25)         (935)
- ---------------------------------------------------------------------------------------------------
Operating income (loss) - three-months
   ended July 31, 2005                            $ 3,696       $ 1,601       $(2,516)      $ 2,781
===================================================================================================


      Interest  expense,  net,  for the  second  quarter  of  fiscal  year  2006
increased  $1,502 or 186% to $2,309  from $807 in the  second  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 $256 was recorded in the second quarter of fiscal
year 2006  compared  to income tax  expense  of $2,132 in the second  quarter of
fiscal year 2005.  The tax benefit or  provision  is computed on a  year-to-date
basis in  accordance  with SFAS 109,  "Accounting  for  Income  Taxes."  See the
following  section titled "Six Months Ended July 31, 2005,  Compared to July 31,
2004" for a discussion  of the change in the  effective  tax rate from the prior
year.


                                       24


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

      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 net loss during the second quarter of fiscal year 2006 compared to
income during second quarter of fiscal year 2005.

      As a result of all of the  above,  net  income in the amount of $1,050 was
recorded in the second  quarter of fiscal year 2006 as compared to net income of
$3,206 in the  comparable  period of the prior fiscal year. On a per share basis
there was net  income of $0.04 - basic and  diluted  compared  to net  income of
$0.13 - basic and diluted for the second quarters of fiscal years 2006 and 2005,
respectively.

Six Months Ended July 31, 2005, Compared to July 31, 2004

      Net sales for the six months ended July 31, 2005, increased $66,465 or 37%
to $245,897 from  $179,432 in the six months ended July 31, 2004.  This increase
resulted primarily from the aforementioned acquisitions,  coupled with increased
sales  in our  Standby  Power  Division  and the  legacy  portion  of our  Power
Electronics Division, partially offset by a decline in sales in our Motive Power
Division.  Sales of the Power  Electronics  Division  increased $61,806 or 205%,
primarily  due to an increase in net sales of $61,091  recorded by the  entities
acquired  during fiscal year 2005. The six months ended July 31, 2005,  includes
two months of results for Celab and one month of results  for Datel.  The legacy
portion of the Power  Electronics  Division had a sales  increase of $715 or 3%.
Sales by the Standby Power Division  increased  $4,896 or 4%, while sales by the
Motive Power Division decreased $237 or 1%.

      The following  table sets forth  information on our sales by division as a
percentage of total sales:



                                    Six months ended             Six months ended
                                      July 31, 2005                July 31, 2004
                                ------------------------------------------------------
                                 Revenue       % of Total     Revenue       % of Total
======================================================================================
                                                                  
Standby Power Division          $127,280          51.8%      $122,384          68.2%
Power Electronics Division        92,028          37.4%        30,222          16.8%
Motive Power Division             26,589          10.8%        26,826          15.0%
- -----------------------------------------------------------------------------------
   Total                        $245,897         100.0%      $179,432         100.0%
===================================================================================


      Gross  profit for the first half of fiscal year 2006  increased  $9,126 or
25% to $45,188 from $36,062.  Gross margins decreased from 20.1% to 18.4%. Gross
profit in the Power  Electronics  Division  increased $13,088 or 130% to $23,121
from $10,033, 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 decreased $3,364 or 14% to
$21,369 from $24,733. Gross profit in the Motive Power Division declined $598 or
46% to $698 from $1,296.

      Selling, general and administrative expenses for the six months ended July
31, 2005,  increased  $11,323 or 57% to $31,024 from $19,701.  This increase was
primarily due to an increase in selling,  general and administrative expenses of
$7,183  incurred by the fiscal year 2005  acquisitions.  Excluding  the acquired
companies,  selling,  general and administrative expenses increased $4,140. This
increase was primarily due to increases in  compensation  costs in the amount of
$2,288,  which  included  severance  accruals in the amount of $2,078 for former
executive  officers  incurred  during the first  quarter of fiscal 2006,  higher
costs related to Sarbanes-Oxley  Act Section 404 internal control  compliance in
the amount of $1,446.

      Research and  development  expenses for the first half of fiscal year 2006
increased  $6,668 or 114% to $12,524  from  $5,856.  As a  percentage  of sales,
research  and  development  expenses  increased  from 3.3% during the six months
ended  July 31,  2004 to 5.1%  during the six months  ended July 31,  2005.  The
increase  was  primarily  the  result  of a  $6,740  increase  in  research  and
development expenses incurred by the companies we acquired in fiscal year 2005.


                                       25


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

      Operating  income for the first half of fiscal year 2006 decreased  $8,865
or 84% to $1,640 from $10,505 in the comparable period of the prior fiscal year.

      Below is a summary  of key items  affecting  operating  income for the six
month ended July 31, 2005, as compared with the six months ended July 31, 2004:

Analysis of Change in Operating Income (Loss)

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



                                                Standby         Power         Motive
                                                 Power       Electronics      Power
                                               Division       Division       Division     Consolidated
======================================================================================================
                                                                                
Operating income (loss) - six-months
   ended July 31, 2004                         $ 11,153       $  3,226       $ (3,874)      $ 10,505
Lead - increased costs                           (4,332)            --         (1,075)        (5,407)
Executive Severance - CEO                          (898)          (709)          (229)        (1,836)
Executive Severance - General Manager                --             --           (242)          (242)
Increase in Sarbanes-Oxley costs                   (708)          (584)          (154)        (1,446)
Operations of acquired companies                     --            240             --            240
Fiscal year 2005 Reynosa transition costs           425             --            736          1,161
Increased environmental accruals                    (96)            --           (539)          (635)
Other                                               344         (1,490)           446           (700)
- ----------------------------------------------------------------------------------------------------
Operating income (loss) - six-months
   ended July 31, 2005                         $  5,888       $    683       $ (4,931)      $  1,640
====================================================================================================


      Interest  expense,  net, for the first six months of fiscal 2006 increased
$3,219  or 294% to $4,313  from  $1,094  in the  comparable  period of the prior
fiscal year,  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 $1,907 was  recorded in the first half of fiscal
year 2006 compared to income tax expense of $3,239 in the  comparable  period of
the prior fiscal year.  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 six months  ended July 31,
2005,  was 69.9%  compared to 38.8% in the six months ended July 31,  2004.  The
primary  factors  impacting  the  effective tax rate in the first half of fiscal
2006 were a loss  before  income  taxes in the first six  months 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 including the impact of a change in the tax laws of a foreign  jurisdiction
in the second  quarter of fiscal year 2006 and the  favorable tax effects of the
resolution of state tax matters in the first six months 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 larger  net loss  during  the first  half of fiscal  year 2006 as
compared to the first half of fiscal year 2005.

      As a result of all of the  above,  a net loss in the  amount of $(659) was
recorded during the six months ended July 31, 2005, as compared to net income of
$5,210 in the  comparable  period of the prior fiscal year. On a per share basis
there was net loss of  $(0.03) - basic and  diluted  compared  to net  income of
$0.21 - basic and $0.20 diluted for the six months ended July 31, 2005 and 2004,
respectively.


                                       26


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

Future Outlook

      We expect  growth in backlog  and order rates from  customers  through the
third  quarter of fiscal year 2006 and beyond.  However,  factors such as higher
raw material  pricing and  operational  execution  issues continue to negatively
impact operating results.  We continue to deal with increased lead costs through
prudent  hedging  of a portion  of our future  lead  requirements.  We expect to
record special  charges in the third quarter,  including a $1,500 charge related
to continued  integration efforts within the Power Electronics Division and also
expect to spend approximately $700 for capital related integration expenditures.
In addition,  we have recently  initiated an assessment of our intangible assets
and  expect to  complete  our  assessment  in the  third  quarter.  Pending  the
completion  of our  assessment,  impairment  charges may be required  related to
certain  intangible  assets.  As a result,  before  special  charges,  potential
impairment  charges and assuming lead pricing remains stable, we are forecasting
modest sequential  increases for revenues and operating profits in the third and
fourth  quarters  of fiscal  year 2006.  Other  integration  charges,  yet to be
identified,  may be  required  in the future  related  to the Power  Electronics
Division.


                                       27


                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 decreased $27 or 0.2% to $13,682
for the  six-month  period ended July 31, 2005,  compared to $13,709 in the same
period of the prior fiscal year. This decrease in net cash provided by operating
activities was primarily due to: (i) a net loss in the first half of fiscal year
2006 as compared to net income in the first half of fiscal year 2005; and (ii) a
larger net  increase in our tax  liability  (current  and  deferred)  in the six
months  ended July 31, 2005,  than in the six months ended July 31, 2004.  These
changes,  resulting  in lower net cash  provided by operating  activities,  were
partially  offset  by:  (i) an  increase  in other  current  liabilities  in the
six-month  period ended July 31, 2005,  compared to a decrease in other  current
liabilities in the comparable period of the prior fiscal year; and (ii) a larger
increase in accounts  payable in the first half of fiscal year 2006  compared to
the first half of fiscal year 2005.

      Net cash used by investing  activities  decreased $76,372 or 95% to $4,065
in the six months ended July 31, 2005,  as compared to $80,437 in the six months
ended July 31, 2004. The primary reason for this  differential was the purchases
of Celab and Datel in the second quarter of fiscal year 2005.

      In the first half of fiscal year 2006,  we had net cash used in  financing
activities in the amount of $15,780.  This consisted  primarily of a decrease in
book overdrafts and repayment of debt. In the first half of fiscal year 2005, we
had net  cash  provided  by  financing  activities  in the  amount  of  $66,640,
primarily  consisting  of  proceeds  from new  borrowings  used to  finance  our
acquisitions.

      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  required  us to  pledge  certain  assets  as
collateral on a going forward  basis.  The second  amendment also modified other
provisions of the Credit  Agreement  such that it permitted us to exclude,  from
certain covenant calculations,  (i) the write down of up to $85,000 of goodwill,
(ii) up to $2,500 in severance  costs in fiscal year 2006;  and (iii) all future
non-cash stock option or restricted stock expense. Further, the second amendment
required 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."

      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 $20,000 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.

      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  provided we meet our Credit Agreement  covenants.  The
restrictive  covenants under our credit  agreement permit us to pay dividends so
long as there is no default  under the Credit  Agreement.  We were in compliance
with our Credit Agreement covenants at July 31, 2005. However, we expect that it
may be difficult to meet  certain of the credit  agreement  covenants at October
31,  2005.   Therefore,   we  have  begun  the  process  of  pursuing  financing
alternatives. We expect to conclude this process by October 31, 2005.


                                       28


                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, the 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."  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  "Share-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.



                                       29


                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.


                                       30


                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).

      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.


                                       31


                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 have begun the process of seeking  financing  alternatives  as we
            believe  we may  have  difficulty  meeting  certain  of  our  Credit
            Agreement  covenants at October 31, 2005.  There can be no assurance
            that  we  will  conclude  this  process  successfully.   If  we  are
            unsuccessful in obtaining alternative financing,  we will attempt to
            acquire either waivers or amendments to achieve  compliance with our
            Credit  Agreement.  There  can be no  assurance  that  this  will be
            successful.

      o     Assessment  of  the  potential  impairment  of property,  plant  and
            equipment,  goodwill and other identifiable  intangible assets is an
            integral part of our normal ongoing  review of  operations.  Testing
            for  potential  impairment  of  long-lived  assets is  significantly
            dependent on numerous assumptions and reflects our best estimates at
            a particular  point in time. The economic  environments in which our
            businesses  operate and key economic and business  assumptions  with
            respect to projected  selling  prices,  market  growth and inflation
            rates,  can  significantly  affect the outcome of impairment  tests.
            Estimates based on these assumptions may differ  significantly  from
            actual results. Changes in factors and assumptions used in assessing
            potential  impairments  can have a  significant  impact  on both the
            existence and magnitude of impairments, as well as the time at which
            such  impairments are recognized.  Future changes in the environment
            and the economic  outlook for the assets being  evaluated could also
            result in additional impairment charges.

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


                                       32


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;  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 were set forth in
our fiscal year 2005 Annual Report on Form 10-K filed with the SEC.


                                       33


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.


                                       34


PART II. OTHER INFORMATION

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

Issuer Purchases of Equity Securities:



                                                                  Total Number of         Maximum Number
                                                                 Shares Purchased        (or Approximate
                                                                as Part of 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
============================================================================================================
                                                                                 
May 1 - May 31, 2005                   97          $6.44                 --                  1,000,000
June 1 - June 30, 2005             20,153          $7.01                 --                  1,000,000
July 1 - July 31, 2005                193          $9.87                 --                  1,000,000
- -----------------------------------------                            ------
Total                              20,443                                --
=========================================                            ======


      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.  All of the
shares purchased were purchased pursuant to deferred compensation plans.

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.

Item 4. Submission of Matters to a Vote of Security Holders

      At the  annual  meeting  of  stockholders  of C&D on  June  6,  2005,  the
stockholders  voted  on two  proposals:  the  election  of eight  directors  for
one-year    terms   and   a   proposal    to   ratify   the    appointment    of
PricewaterhouseCoopers  LLP as the independent registered public accounting firm
for C&D for the fiscal year ended January 31, 2006.

      Proposal 1 - Election of Directors

      Nominee                                Votes for          Votes Withheld
      ========================================================================
      William Harral, III                    22,941,098             259,483
      Kevin P. Dowd                          22,994,369             206,212
      Robert I. Harries                      22,941,623             258,958
      Pamela Lewis                           22,967,169             233,412
      George MacKenzie                       22,792,955             407,626
      John A. H. Shober                      22,942,361             258,220
      Stanley W. Silverman                   22,941,628             258,953
      Ellen C. Wolf                          22,971,499             229,082

      Proposal 2 - Ratification of the appointment of PricewaterhouseCoopers LLP
as the independent  registered public accounting firm for the fiscal year ending
January 31, 2006.

                For                     Against                  Abstain
      ========================================================================
             23,099,220                 99,969                    1,392


                                       35


Item 6. Exhibits.

      10.1  Employment  Agreement dated June 21, 2005, between C&D Technologies,
            Inc. and Dr. Jeffrey A. Graves (filed herewith).

      10.2  Amendment dated May 6, 2005, to the Employment Agreement between C&D
            Technologies, Inc. and Linda R. Hansen (incorporated by reference to
            Exhibit  10.1 to C&D's  Quarterly  Report on Form  10-Q for  quarter
            ended April 30, 2005).

      10.3  Amendment dated May 6, 2005, to the C&D  Technologies,  Inc. Amended
            and Restated Supplemental Executive Retirement Plan (incorporated by
            reference to Exhibit 10.2 to C&D's Quarterly Report on Form 10-Q for
            quarter ended April 30, 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).


                                       36


      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.


September 8, 2005                          By: /s/ Jeffrey A. Graves
                                               ---------------------------------
                                                   Jeffrey A. Graves
                                                   President, Chief Executive
                                                   Officer and Director
                                                   (Principal Executive Officer)


September 8, 2005                          By: /s/ Stephen E. Markert, Jr.
                                               ---------------------------------
                                                   Stephen E. Markert, Jr.
                                                   Vice President Finance
                                                   and Chief Financial Officer
                                                   (Principal Financial and
                                                   Accounting Officer)


                                       37


                                  EXHIBIT INDEX

      10.1  Employment  Agreement dated June 21, 2005, between C&D Technologies,
            Inc. and Dr. Jeffrey A. Graves.

      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.


                                       38