================================================================================

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


                                    FORM 10-Q


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

                       FOR THE PERIOD ENDED MARCH 31, 2000

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

                         COMMISSION FILE NUMBER: 0-23192

                               CELADON GROUP, INC.
             (Exact name of Registrant as specified in its charter)


                                                     
                DELAWARE                                      13-3361050
     (State or other jurisdiction of                       (I.R.S. Employer
     incorporation or organization)                     Identification Number)

            ONE CELADON DRIVE
            INDIANAPOLIS, IN                                  46235-4207
(Address of principal executive offices)                      (Zip Code)



       Registrant's telephone number, including area code: (317) 972-7000

Indicate by check mark whether the Registrant (1) has filed all reports required
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
                     ---    ---

The number of shares  outstanding  of the Common  Stock ($.033 par value) of the
Registrant as of the close of business on May 12, 2000 was 7,782,907.










                               CELADON GROUP, INC.

                                    INDEX TO

                            MARCH 31, 2000 FORM 10-Q





PART I.       FINANCIAL INFORMATION


                                                                                                             
       Item 1.    Financial Statements (Unaudited)

           Condensed Consolidated Balance Sheets at March 31, 2000
           and June 30, 1999......................................................................................3

           Condensed Consolidated Statements of Operations - For the three and nine months
           ended March 31, 2000 and 1999..........................................................................4

           Condensed Consolidated Statements of Cash Flows - For the nine months
           ended March 31, 2000 and 1999..........................................................................5

           Notes to Condensed Consolidated Financial Statements ..................................................6

       Item 2.  Management's Discussion and Analysis of Financial Condition
                  and Results of Operations......................................................................11


PART II.      OTHER INFORMATION

       Item 5.    Other..........................................................................................15

       Item 6.    Exhibits and Reports on Form 8-K...............................................................15





                                       2








                         PART I - FINANCIAL INFORMATION

                               CELADON GROUP, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)


                                                                                MARCH 31,     JUNE 30,
                                                                                  2000          1999
                                                                                  ----          ----
                                                                               (UNAUDITED)
                                   A S S E T S
                                                                                      
Current assets:

     Cash and cash equivalents .............................................    $    862     $    695
     Trade receivables, net of allowance ...................................      55,312       43,884
     Accounts receivable - other ...........................................       8,166        5,336
     Prepaid expenses and other current assets .............................       9,197        6,941
     Tires in service ......................................................       4,820        4,179
     Income tax recoverable ................................................        --             29
     Deferred income tax ...................................................       5,080        4,847
                                                                                --------     --------
                            Total current assets ...........................      83,437
                                                                                --------     --------
                                                                                               65,911
Property and equipment, at cost ............................................     146,152      141,213
     Less accumulated depreciation and amortization ........................      36,239       33,629
                                                                                --------     --------
               Net property and equipment ..................................     109,913      107,584
                                                                                --------     --------
Tires in service ...........................................................       2,081        2,331
Goodwill, net of accumulated amortization ..................................      20,822       10,967
Other assets ...............................................................       2,017        1,966
                                                                                --------     --------
     Total assets ..........................................................    $218,270     $188,759
                                                                                ========     ========

    L I A B I L I T I E S   A N D   S T O C K H O L D E R S'   E Q U I T Y

  Current liabilities:
     Accounts payable ......................................................    $  5,857     $  5,505
     Accrued expenses ......................................................      22,463       17,953
     Bank borrowings and current maturities of long-term debt ..............       5,893        7,239
     Current maturities of capital lease obligations .......................      16,529       15,099
     Income tax payable ....................................................       1,203         --
                                                                                --------     --------
           Total current liabilities .......................................      51,945       45,796
                                                                                --------     --------
Long-term debt, net of current maturities ..................................      51,514       18,613
Capital lease obligations, net of current maturities .......................      44,006       52,967
Deferred income tax ........................................................      12,864       14,065
                                                                                --------     --------
     Total liabilities .....................................................     160,329      131,441
                                                                                --------     --------
Minority interest ..........................................................         (79)          12
Commitments and contingencies ..............................................        --           --
Stockholders' equity:
     Preferred stock, $1.00 par value, authorized 179,985 shares, issued and
       outstanding zero shares .............................................        --           --
     Common stock, $.033 par value, authorized 12,000,000 shares;
       issued 7,786,430 shares at March 31, 2000 and June 30, 1999 .........         257          257
     Additional paid-in capital ............................................      57,436       56,679
     Retained earnings .....................................................       1,073        1,319
     Accumulated other comprehensive income ................................        (709)        (605)
     Treasury stock, at cost, 3,773 and 34,773 shares at March 31, 2000
       and June 30, 1999, respectively .....................................         (37)        (344)
                                                                                --------     --------
           Total stockholders' equity ......................................      58,020       57,306
                                                                                --------     --------
           Total liabilities and stockholders' equity ......................    $218,270     $188,759
                                                                                ========     ========


     See accompanying notes to condensed consolidated financial statements.


                                       3








                               CELADON GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)




                                          FOR THE THREE MONTHS ENDED  FOR THE NINE MONTHS ENDED
                                                   MARCH 31,                 MARCH 31,
                                             ----------------------    ------------------------
                                               2000         1999         2000          1999
                                               ----         ----         ----          ----
                                                                        
Operating revenue ........................     $90,493      $68,535     $259,770     $210,050
                                               -------      -------     --------     --------

Operating expenses:
     Salaries, wages and employee benefits      24,548       18,864       71,264       56,414
     Fuel ................................      10,304        6,468       26,930       20,362
     Operating costs and supplies ........       6,719        6,243       19,316       19,829
     Insurance and claims ................       2,811        1,833        7,170        5,066
     Depreciation and amortization .......       3,912        3,478       10,599       10,548
     Rent and purchased transportation ...      34,827       22,868       97,501       72,072
     Professional and consulting fees ....         425          471        1,215        1,867
     Communications and utilities ........       1,064          888        3,351        2,895
     Permits, licenses and  taxes ........       1,666        1,276        4,576        3,960
     General, administrative and selling .       2,943        2,039        8,261        6,370
                                               -------      -------     --------     --------
         Total operating expenses ........      89,219       64,428      250,183      199,383
                                               -------      -------     --------     --------

Operating income .........................       1,274        4,107        9,587       10,667

Other (income) expense:
     Interest income .....................          (9)         (26)         (66)        (138)
     Interest expense ....................       2,461        1,828        6,685        5,716
     Other expense, net ..................          57           24          207           95
     Minority interest in subsidiary .....         (91)        --            (91)        --
     Loss on disposition of equipment ....        --           --          3,266         --
                                               -------      -------     --------     --------
     Income (loss) before income taxes ...      (1,144)       2,281         (414)       4,994
     Provision for income taxes (benefit)         (433)         888         (168)       1,911
                                               -------      -------     --------     --------
       Net income (loss) .................     $  (711)     $ 1,393     $   (246)    $  3,083
                                               =======      =======     ========     ========
Earnings (loss) per Common Share:
     Diluted Earnings Per Share ..........     $ (0.09)     $  0.18     $  (0.03)    $   0.40
     Basic Earnings Per Share ............     $ (0.09)     $  0.18     $  (0.03)    $   0.40
Average Shares Outstanding:
     Diluted .............................       7,952        7,773        7,840        7,793
     Basic ...............................       7,777        7,749        7,775        7,735



                                       4









                               CELADON GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)



                                                                                         FOR THE NINE MONTHS ENDED
                                                                                                 MARCH 31,
                                                                                         --------------------------
                                                                                           2000              1999
                                                                                           ----              ----
                                                                                                    
Cash flows from operating activities:
    Net  income (loss) ................................................................  $   (246)        $  3,083
    Adjustments to reconcile net income to net cash provided
         by operating activities:
         Depreciation and amortization ................................................    10,599           10,548
      Loss on disposition of equipment ................................................     3,266             --
      Provision for deferred income taxes .............................................    (1,434)            (270)
      Provision for doubtful accounts .................................................       455              342
      Changes in assets and liabilities:
         Trade receivables ............................................................    (7,293)            (726)
         Accounts receivable -- other .................................................    (2,734)            (293)
         Income tax recoverable .......................................................        67            1,995
         Tires in service .............................................................      (519)            (673)
         Prepaid expenses and other current assets ....................................    (1,571)          (1,118)
         Other assets .................................................................       329              276
         Accounts payable and accrued expenses ........................................       (78)            (878)
         Income taxes payable .........................................................     1,203              421
                                                                                         --------         --------
         Net cash provided by operating activities ....................................     2,044           12,707

Cash flows from investing activities:
    Proceeds on sale of property and equipment ........................................    11,497            5,630
    Purchase of property and equipment ................................................    (9,222)         (10,713)
    Purchase of business, net of cash .................................................   (24,921)            --
                                                                                         --------         --------
          Net cash used for investing activities ......................................   (22,646)          (5,083)
                                                                                         --------         --------

Cash flows from financing activities:
    Purchase of common stock held in treasury .........................................      --               (103)
    Proceeds from issuance of common stock held in treasury ...........................       277              332
    Proceeds from bank borrowings and debt ............................................    38,604            7,862
    Payments of bank borrowings and debt ..............................................    (9,300)          (4,182)
    Principal payments under capital lease obligations ................................    (9,508)         (13,501)
    Other financing activities ........................................................       696             --
                                                                                         --------         --------
         Net cash provided by (used for) financing activities .........................    20,769           (9,592)
                                                                                         --------         --------
    Increase (decrease) in cash and cash equivalents ..................................       167           (1,968)
    Cash and cash equivalents at beginning of period ..................................       695            2,537
                                                                                         --------         --------
    Cash and cash equivalents at end of period ........................................  $    862         $    569
                                                                                         ========         ========


                                       5










                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2000
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)


(1) BASIS OF PRESENTATION

         The accompanying unaudited condensed consolidated financial statements
have been prepared in accordance with generally accepted accounting principles
for interim financial reporting and the general instructions to Form 10-Q of
Regulation S-X and includes the results of Celadon Group, Inc. and it's majority
owned subsidiaries. Accordingly, they do not include certain information and
note disclosures required by generally accepted accounting principles for annual
financial reporting and should be read in conjunction with the consolidated
financial statements and notes thereto of Celadon Group, Inc. (the "Company") as
of and for each of the three years in the period ended June 30, 1999.

         The unaudited interim financial statements reflect all adjustments (all
of a normal recurring nature) which management considers necessary for a fair
presentation of the financial condition and results of operations for these
periods. The results of operations for the interim period are not necessarily
indicative of the results that may be reported for the full year.

         The preparation of the financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.

(2) SEGMENT INFORMATION AND SIGNIFICANT CUSTOMERS

         The Company predominately operates and provides its transportation
services in the truckload transportation segment of the transportation industry.
The Company generates revenue from its truckload operations in the United
States, Canada and Mexico.

         Effective in the three month period ended March 31, 2000, the company
formed TruckersCo-op.com, Inc. ("TruckersCo-op"). TruckersCo-op was formed to
provide member transportation companies with cost savings in such areas as fuel,
tires, parts, calling cards, insurance, trailer leasing, credit cards, and
tractor financing. TruckersCo-op is owned by Celadon E-Commerce, Inc., a wholly
owned subsidiary of Celadon Group, Inc., GE Capital and several venture capital
funds. Revenues for TruckersCo-op were not significant for the three month
period ended March 31, 2000. Operating expenses, which primarily related to
marketing and administrative costs associated with the start-up operations were
approximately $700 thousand before minority interest and taxes.

                                       6








                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 2000
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)

         Information as to the Company's operations by geographic area is
summarized below (in thousands):




                                         FOR THE THREE MONTHS ENDED        FOR THE NINE MONTHS ENDED
                                                   MARCH 31,                        MARCH 31,
                                             2000            1999              2000           1999
                                             ----            ----              ----           ----
                                                                                
Operating revenue:
   United States .......................   $71,314          $53,059          $207,201       $163,206
   Canada ..............................    13,900           12,296            40,279         37,202
   Mexico ..............................     5,279            3,180            12,290          9,642
                                           -------          -------          --------       --------
       Total ...........................   $90,493          $68,535          $259,770       $210,050
                                           =======          =======          ========       ========


Significant Customer:

         Revenue from DaimlerChrysler accounted for 25% and 21% of the Company's
total revenue for the three months ended March 31, 2000 and 1999. The Company
transports DaimlerChrysler after-market replacement parts and accessories within
the United States and DaimlerChrysler original equipment automotive parts
primarily between the United States and the Mexican border, which accounted for
29% and 71%, respectively, of the Company's revenue from DaimlerChrysler for the
three months ended March 31, 2000 and 33% and 67%, respectively, of the
Company's revenue from Chrysler for the three months ended March 31, 1999.
DaimlerChrysler business is covered by three agreements, one of which covers the
United States-Mexican business for the Chrysler division, one of which covers
the United States-Mexican business for the Freightliner division and the last of
which covers domestic movements. The international contract, which covers the
Chrysler division, expires in December 2000. The international contract, which
covers the Freightliner division, expires in April 2001. The contract applicable
to domestic movements expires in October 2000.

                                       7







                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 2000
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)

         Revenue from General Electric accounted for approximately 4% and 5% of
the Company?s total revenue for the three months ended March 31, 2000 and March
31, 1999, respectively. General Electric business is covered by a contract,
which expires in April 2002, and that covers all loads shipped for General
Electric Industrial Control Systems ("GEICS").

(3) INCOME TAXES

         The effective tax rates for operations for the nine-months ended March
31, 2000 and 1999 were 40.4% and 38.3%, respectively. The Company's effective
tax rate differs from the statutory federal tax rate of 35% due to state income
taxes and certain expenses, which are not deductible for income tax purposes.

(4) COMPREHENSIVE INCOME

         Total comprehensive income (loss) was $ (0.7) million and $1.5 million
for the three months ended March 31, 2000 and 1999, respectively. Total
comprehensive income (loss) was $ (0.3) million and $2.9 million for the nine
months ended March 31, 2000 and 1999, respectively. The difference between the
total comprehensive income (loss) and net income (loss) relates to the effect of
foreign currency translation adjustments.

(5) ACQUISITIONS

         Effective July 1, 1999, the Company acquired the assets and assumed
certain liabilities of Zipp Express, Inc. for approximately $26 million. The
Company accounted for the transaction as a purchase.

         Assuming the transaction described above was consummated as of the
beginning of the nine month period ended March 31, 1999, and after giving effect
to certain pro forma adjustments, the pro forma consolidated results of
operations for the nine months ended March 31,1999 would be as follows:



                                                                          FOR THE NINE MONTHS
                                                                         ENDED MARCH 31, 1999
                                                                         --------------------
                                                               (Dollar amounts in thousands except per share data)
                                                                              
         Operating revenue....................................                   $239,203
         Net income...........................................                     $4,572
         Net income per common share..........................                      $0.59


         In addition, as a result of this acquisition, the Company disposed of a
group of its own older equipment and related items that will no longer be
required. The effect of upgrading the Company's fleet through this disposition
resulted in a non-cash charge of approximately $3.2 million in the nine months
ended March 31, 2000.

                                       8







                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 2000
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)

(6) LINES OF CREDIT

         In August 1999, the Company completed a new $60 million banking
facility with ING Barings. In November 1999, the Company's banking facility with
ING Barings was increased by $5 million to $65 million. The new arrangement
includes a $35 million revolving loan and a $30 million term loan. The new
banking arrangement was obtained to finance the $26 million asset purchase of
Zipp Express, Inc.

(7) HEDGING ACTIVITIES, COMMITMENTS AND CONTINGENCIES

         The Company has outstanding commitments to purchase approximately $4.0
million of revenue equipment at March 31, 2000 which will be financed utilizing
long-term lease agreements.

         Standby letters of credit, not reflected in the accompanying
consolidated financial statements, aggregated approximately $2.0 million at
March 31, 2000.

         There are various claims, lawsuits and pending actions against the
Company and its subsidiaries incidental to the operation of its businesses. The
Company believes many of these proceedings are covered in whole or in part by
insurance and that none of these matters will have a material adverse effect on
its consolidated financial position or liquidity, but could possibly be material
to the consolidated results of operations in any one period.

         The Company has been assessed approximately $750,000 by the State of
Texas for Interstate Motor Carrier Sales and Use Tax for the period from April
1988 through June 1992. The Company disagrees with the State of Texas over the
method used by the state in computing such taxes and intends to vigorously
pursue all of its available remedies. On October 30, 1996, the company made a
payment of $1.1 million, under protest, which includes interest to the date of
payment and enables the Company to pursue resolution of the matter with the
State of Texas Attorney General. In fiscal 1997, the Company filed its Original
Petition against representatives of the State of Texas. The state responded and
denied the Company's claims. As of March 31, 2000, the parties to the litigation
were exchanging documentation. The Company has accrued an amount that management
estimates is due based upon methods they believe are appropriate. While there
can be no certainty as to the outcome, the Company believes that the ultimate
resolution of this matter will not have a material adverse effect on its
consolidated financial position.

                                       9







                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 2000
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)



(8) SUPPLEMENTAL CASH FLOW INFORMATION

         During the three months ended March 31, 2000 and 1999, lease
obligations in the amount of $0.7 million and $0.8 million, respectively, and
for the nine months ended March 31, 2000 and 1999 obligations in the amount of
$4.9 million and $8.1 million, respectively were incurred to lease revenue
equipment and the associated tires in service.

         During the three months ended March 31, 2000 and 1999, the Company made
interest payments of $2.7 million and $1.8 million, respectively and for the
nine months ended March 31, 2000 and 1999, the Company made interest payments of
$7.0 million and $5.7 million, respectively.

(9) EARNINGS PER SHARE

         The following table sets forth the computation of basic and diluted
earnings per share (in thousands except for per share amounts):



                                                             FOR THE THREE MONTHS ENDED          FOR THE NINE MONTHS ENDED
                                                                      MARCH 31,                           MARCH 31,

                                                               2000               1999             2000             1999
                                                               ----               ----             ----             ----
                                                                                                         
 Numerator for basic and
    diluted earnings (loss) per share, net income              $(711)              $1,393            $(246)          $3,083
                                                               ======              ======            ======          ======

 Denominator:
 Denominator for basic earnings
   per share-weighted-average shares.....                   7,777,390           7,749,375         7,775,301       7,735,222

 Effect of dilutive securities:
 Employee stock options..................                     174,593              23,167            64,712          55,640
 Warrants................................                          --                 380                --           1,848
                                                              -------           ---------         ---------       ---------
 Dilutive potential common shares                             174,593              23,547            64,712          57,488

 Denominator for diluted earnings
      per share-adjusted weighted-
      average shares and assumed
      conversions...................                        7,951,983           7,772,922         7,840,013       7,792,710

 Basic earnings (loss) per share....                           $(0.09)              $0.18            $(0.03)          $0.40
                                                               ======               =====            ======           =====

 Diluted earnings (loss) per share..                           $(0.09)              $0.18            $(0.03)          $0.40
                                                               ======               =====            ======           =====



                                       10








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

FORWARD-LOOKING STATEMENTS

         This Report on Form 10-Q contains forward looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. Such comments
are based upon information currently available to management and management's
perception thereof as of the date of this report being filed. Actual results of
the Company's operations could materially differ from those forward looking
statements. Such differences could be caused by a number of factors including,
but not limited to, potential adverse affects of regulation and litigation;
changes in competition and the effects of such changes; increased competition;
changes in fuel prices; changes in economic, political or regulatory
environments; changes in the availability of a stable labor force; ability of
the Company to hire drivers meeting Company standards; changes in management
strategies; environmental or tax matters; and risks described from time to time
in reports filed by the Company with the Securities and Exchange Commission.
Readers should take these factors into account in evaluating any such forward
looking statements.

ACQUISITION HISTORY

         Effective July 1, 1999, the Company acquired the assets and assumed
certain liabilities of Zipp Express, Inc. ("Zipp") for approximately $26
million. The Company believes that Zipp will further strengthen its position in
the market between the U.S. and Mexico as well as within the Midwest region.
Zipp is a major carrier to and from Mexico and also maintains a strong base of
business in the Midwest. In calendar year 1998, Zipp had $38 million in revenue
and an operating ratio of 89.8%. Zipp operates a relatively new fleet of about
270 tractors and 800 trailers. As a result of this acquisition, the Company
disposed of a group of its own older equipment and related items that will no
longer be required. The effect of upgrading the Company's fleet through this
disposition resulted in a non-cash charge of approximately $3.2 million in the
nine months ended March 31, 2000.

RECENT DEVELOPMENTS

         On February 7, 2000, Celadon Group, Inc. announced the formation of
TruckersCo-op.com, Inc. ("TruckersCo-op"). TruckersCo-op will provide cost
benefits for truck owners in such areas as fuel, tires, parts, calling cards,
insurance, trailer leasing, credit cards, and tractor financing. TruckersCo-op
is owned by Celadon E-Commerce, Inc., a wholly owned subsidiary of Celadon
Group, Inc. and GE Capital, as well as several venture funds.

         TruckersCo-op accounted for $0.05 per diluted share of the March 2000
quarter loss which related to marketing and administrative costs associated with
the start-up of the new business.

                                       11








         TruckersCo-op, as of April 27, 2000, had over 100,000 member trucks
enrolled, represented by over 1,800 separate companies in the U.S. and Canada.
The board of directors of Celadon Group has authorized the management of
TruckersCo-op to proceed with its initial public offering. The proceeds of such
an offering will be for purposes of growing and strengthening TruckersCo-op's
future. In preparation for the offering, the name of TruckersCo-op will be
changed from TruckersCo-op.com, Inc. to TruckersB2B.com, Inc ("TruckersB2B").

         A registration statement relating to the offering by TruckersCo-op has
not been filed. The offering will be made only by means of a prospectus included
in the registration statement. This does not constitute an offer for sale of any
securities.

RESULTS OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2000 COMPARED WITH THE THREE MONTHS ENDED MARCH 31,
1999

         Revenue. Consolidated revenue increased by $22.0 million or 32.1%, to
$90.5 million for fiscal 2000 from $68.5 million for fiscal 1999. This increase
in revenue was due to the acquired operations of Zipp, as well as an increase in
rate per mile and billings to customers for the Mexican portion of their
transportation. The increase in rates reflected price increases, fuel surcharges
and the Company's continued efforts to focus on its core routes as well as an
improvement in the Company's overall business mix. The number of tractors
operated by the Company, including 941 owner-operated tractors, increased to
2,501 at March 31, 2000, compared to 2,186, including 733 owner-operated
tractors, at March 31, 1999.

         Operating Income. Operating income decreased by $2.8 million, or 68.3%,
to $1.3 million in fiscal 2000 from $4.1 million in fiscal 1999. The decrease in
operating income was primarily a result of the Zipp acquisition offset by higher
net fuel costs and start-up costs related to the Company's new subsidiary,
TruckersB2B. The Company's operating ratio, which expresses operating expenses
as a percentage of operating revenue increased from 94.0% in fiscal 1999 to
98.6% in fiscal 2000.

         Net Interest Expense. Net interest expense increased by $0.7 million or
38.9%, to $2.5 million in fiscal 2000 from $1.8 million in fiscal 1999. The
increase was the result of additional borrowings under the Company's credit
facilities partially offset by reduced borrowings under capital leases.

         Income Taxes. Income taxes decreased by $1.3 million, to a benefit of
$0.4 million in fiscal 2000 from an expense of $0.9 million in fiscal 1999. The
decrease in income tax expense reflects the Company's pre-tax loss. The
Company's effective tax rate was 37.8% in fiscal 2000 and 38.9% in fiscal 1999.

NINE MONTHS ENDED MARCH 31, 2000 COMPARED WITH THE NINE MONTHS ENDED MARCH 31,
1999

         Revenue. Consolidated revenue increased by $49.7 million or 23.7%, to
$259.8 million for fiscal 2000 from $210.1 million for fiscal 1999. This
increase in revenue was due to the acquired operations of Zipp, as well as an
increase in rate per mile and billings to customers for the Mexican portion of
their transportation. The increase in rates reflected price increases and the
Company's continued efforts to focus on its core routes as well as an
improvement in the Company's overall business mix. The number of tractors
operated by the Company, including 941 owner-operated tractors, increased to
2,501 at March 31, 2000, compared to 2,186, including 733 owner-operated
tractors, at March 31, 1999.

                                       12







         Operating Income. Operating income decreased by $1.1 million, or 10.3%,
to $9.6 million in fiscal 2000 from $10.7 million in fiscal 1999. The decrease
in operating income was primarily a result of the Zipp acquisition offset by
higher net fuel costs and start-up costs related to the Company's new
subsidiary, TruckersB2B. The Company's operating ratio, which expresses
operating expenses as a percentage of operating revenue increased from 94.1% in
fiscal 1999 to 96.3% in fiscal 2000.

         Net Interest Expense. Net interest expense increased by $1.0 million or
17.9%, to $6.6 million in fiscal 2000 from $5.6 million in fiscal 1999. The
increase was the result of borrowings under the Company's credit facilities
partially offset by reduced borrowings under capital leases.

         Income Taxes. Income taxes decreased by $2.1 million, to a benefit of
$0.2 million in fiscal 2000 from an expense of $1.9 million in fiscal 1999. The
decrease in income tax expense reflects the Company's pre-tax loss. The
Company's effective tax rate was 40.4% in fiscal 2000 and 38.3% in fiscal 1999.

LIQUIDITY AND CAPITAL  RESOURCES

          The Company's primary capital requirements in fiscal 2000 will be for
the acquisition of revenue equipment. The Company has financed its capital
requirements by obtaining lease financing on revenue equipment. At March 31,
2000, the Company had an aggregate of $60.5 million in capital lease financing
at interest rates ranging from 5.3% to 10.0%, maturing at various dates through
2004. Of this amount, $16.5 million is due prior to March 31, 2001. The Company
has historically met its capital investment requirements with a combination of
internally generated funds, bank financing, equipment lease financing (both
capitalized and operating) and the issuance of common stock.

          As of March 31, 2000, the Company had on order revenue equipment
representing an aggregate capital commitment of approximately $4.0 million. A
commitment for lease financing on these units has been obtained. Management
believes that there are presently adequate sources of secured equipment
financing together with its existing credit facilities and cash flow from
operations to provide sufficient funds to meet the Company's anticipated working
capital requirements. Additional growth in the tractor and trailer fleet beyond
the Company's existing orders will require additional sources of financing.

         In August 1999, the Company completed a new $60 million banking
facility with ING Barings. In November 1999, the Company's banking facility with
ING Barings was increased by $5 million to $65 million. The new arrangement
includes a $35 million revolving loan and a $30 million term loan. The new
banking arrangement was obtained to finance the $26 million asset purchase of
Zipp Express, Inc.

SEASONALITY

         To date, the Company's revenues have not shown any significant seasonal
pattern. However, because the Company's primary traffic lane is between the
Midwest United States and Mexico, winter may have an unfavorable impact upon the
Company's results of operations. Also, many manufacturers close or curtail their
operations during holiday periods, and observe vacation shutdowns, which may
impact the Company's operations in any particular period.

INFLATION

                                       13








         Many of the Company's operating expenses, including fuel costs and
related fuel taxes, are sensitive to the effects of inflation, which could
result in higher operating costs. The effects of inflation on the Company's
business during fiscal 2000 and 1999 generally were not significant.

IMPACT OF THE YEAR 2000

         An issue existed for all companies that rely on computers as the year
2000 approached. The "Year 2000" problem is the result of the past practice in
the computer industry of using two digits rather than four to identify the
applicable year. This practice may result in incorrect results when computers
perform arithmetic operations, comparisons or data field sorting involving years
later than 1999. In an effort to assess its state of readiness for the
technological challenges posed by the Year 2000 problem the Company performed a
complete inventory assessment of both its information technology ("IT") and
non-IT systems prior to December 31, 1999. In assessing its level of readiness
the Company considered the following to be the most important factors: (i) the
level of compliance of the Company's central computer systems; (ii) the level of
compliance of the software used in the Company's ongoing operations; (iii) the
level of readiness of the Company's largest vendors; (iv) the level of readiness
of the Company's largest customers; and (v) the level of compliance of the
Company's non-IT systems. The Company's non-IT systems are Year 2000 compliant
in all material respects.

         The Company's central computer systems are Year 2000 compliant, with
the exception of minimal numbers of desktop personal computers ("PC's"). These
PC's are scheduled for replacement with newer models by the Company as part of
its ongoing technology maintenance. The Company relies on prepackaged,
non-modified software systems for approximately 95% of its software needs. These
software systems have been upgraded and have been recognized as being Year 2000
compliant by the respective vendor.

         To date, the Company has not experienced any problems with Company IT
or non-IT systems, vendor's system or customer's systems. It does not expect any
significant future costs associated with year 2000 issues. The costs of the
Company's Year 2000 efforts are based upon management's best estimates, which
are derived using numerous assumptions, including the continued availability of
certain resources, third-party remediation plans and other factors. The Company
currently estimates it spent $150,000 over the life of the program. Expenses
associated with addressing the Year 2000 issues were recognized as incurred.

                                       14







                           PART II - OTHER INFORMATION


ITEM 6. EXHIBITS AND REPORTS ON  FORM 8K

      (a)  Exhibits

           Exhibit 27 - Financial Data Schedule

                                       15







                                   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.


                                                  CELADON GROUP, INC.
                                                      (Registrant)

                                                   /s/ Stephen Russell
                                                  .....................
                                        Stephen Russell, Chief Executive Officer


                                                    /s/ Paul A. Will
                                                    ................
                                                      Paul A. Will
                                                Chief Financial Officer

Date: May 12, 2000