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 quarterly period ended July 3, 2004

                                       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 000-50485
                           Central Freight Lines, Inc.
             (Exact name of registrant as specified in its charter)

                     Nevada                           74-2914331

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

                      5601 West Waco Drive, Waco, TX     76710
               (Address of principal executive offices) (Zip Code)

              (Registrant's telephone number, including area code)
                                 (254) 741-5305


                                 Not applicable

        (Former name or former address, if changed since the 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  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. X Yes No

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act.) Yes X No

The  number  of  shares  of  common  stock  outstanding  at  August  5, 2004 was
18,155,283.




                                       1









                           Central Freight Lines, Inc.
                                    Form 10-Q
                 Three months and six months ended July 3, 2004





                                Table of Contents

                                                                                                    Page Number
                                                                                                      

Part I. Financial Information

   Item 1.  Financial Statements

     Consolidated Balance Sheets as of July 3, 2004 (unaudited) and December 31, 2003                     1

     Consolidated Statements of Operations (unaudited) for the Three months and Six months
       ended July 3, 2004 and July 5, 2003                                                                2

     Consolidated Statements of Cash Flows (unaudited) for the Six months
       ended July 3, 2004 and July 5, 2003                                                                3

     Notes to Consolidated Financial Statements (Unaudited)                                               4

   Item 2. Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                                                 10

   Item 3.  Quantitative and Qualitative Disclosures about Market Risk                                   18

   Item 4.  Controls and Procedures                                                                      19

Part II.  Other Information

   Item 1.  Legal Proceedings                                                                            20

   Item 2.  Changes in Securities, Use of Proceeds, and Issuer Purchases
                  of Equity Securities                                                                   20

   Item 3.  Defaults Upon Senior Securites                                                               20

   Item 4.  Submission of Matters to a Vote of Securities Holders.                                       21

   Item.5.  Other Information                                                                            21

   Item 6.  Exhibits and Reports on Form 8-K                                                             21

   Signatures                                                                                            23






                                       2



                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements


                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                       July 3, 2004 and December 31, 2003
                             (Dollars in thousands)


                                                                               2004
                    Assets                                                  (Unaudited)            2003
                                                                                             
                                                                        ------------------  -----------------
Cash and cash equivalents                                               $     12,992        $     41,493
Accounts receivable less allowance for doubtful accounts and revenue
 adjustments of $6,457 in 2004 and $5,353 in 2003                             57,536              51,864
Other current assets                                                           9,935               8,298
Deferred income taxes                                                          9,721               4,588
                                                                        ------------------  -----------------
         Total current assets                                                 90,184             106,243
Property and equipment, net                                                  126,289             114,693
Goodwill                                                                       4,324               4,324
Other assets                                                                   5,689               2,113
                                                                        ------------------  -----------------
         Total assets                                                   $    226,486        $    227,373
                                                                        ==================  =================

             Liabilities and stockholders' equity
Current maturities of long-term debt                                    $      7,187        $      6,375
Short-term notes payable                                                       2,024                   -
Trade accounts payable                                                        22,454              18,136
Payables for related party transportation services                             3,380               1,020
Accrued expenses                                                              25,854              27,207
                                                                        ------------------  -----------------
         Total current liabilities                                            60,899              52,738

Long-term debt, excluding current maturities                                  14,206              19,988
Related party financing                                                       22,920              23,154
Other liabilities                                                             21,990              23,055
                                                                        ------------------  -----------------
         Total liabilities                                                   120,015             118,935
                                                                        ------------------  -----------------

Commitments and contingencies
Stockholders' equity:
  Preferred stock; $0.001 par value per share; 10,000,000 shares authorized;
    none issued or outstanding                                                     -                    -
  Common Stock; $0.001 par value per share; 100,000,000 shares authorized,
    18,101,428 and 17,632,545 shares issued and outstanding as of
    July 3, 2004 and December 31, 2003                                             18                  17
Additional paid-in capital                                                    109,729             108,143
Unearned compensation                                                            (704)               (822)
Retained earnings (accumulated deficit)                                        (2,572)              1,100
                                                                        ------------------  -----------------
         Total stockholders' equity                                           106,471             108,438
                                                                        ------------------  -----------------
         Total liabilities and stockholders' equity                     $     226,486       $     227,373
                                                                        ==================  =================
      See accompanying notes to consolidated financial statements.




                                       3


                   CENTRAL FREIGHT LINES, INC AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
            (Unaudited, dollars in thousands, except per share data)



                                                                       Three months ended                 Six months ended
                                                                 --------------------------------  --------------------------------
                                                                     July 3,           July 5,         July 3,          July 5,
                                                                      2004              2003             2004             2003
                                                                                                               
                                                                 ----------------  --------------  ---------------  ---------------
Operating revenues                                               $    105,513      $    100,150    $    202,551     $    198,952
                                                                 ----------------  --------------  ---------------  ---------------
Operating expenses:
  Salaries, wages and benefits                                         60,084            55,651         115,740          108,470
  Purchased transportation                                             11,387             9,679          22,692           17,504
  Purchased transportation - related parties                            5,965             6,003           8,242           12,209
  Operating and general supplies and expenses                          21,045            16,639          39,625           34,166
  Operating and general supplies and expenses - related parties            39               (15)            134               20
  Insurance and claims                                                  6,657             5,507          10,401            8,386
  Building and equipment rentals                                        1,044               805           1,973            1,633
  Building and equipment rentals - related parties                        376               350             896              772
  Depreciation and amortization                                         3,951             4,286           7,870            8,558
                                                                 ----------------  --------------  ---------------  ---------------
      Total operating expenses                                        110,548            98,905         207,573          191,718
                                                                 ----------------  --------------  ---------------  ---------------
  (Loss) income from operations                                        (5,035)            1,245          (5,022)           7,234
Other expense:
  Interest expense                                                       (368)           (1,024)           (573)          (2,001)
  Interest expense - related parties                                   (1,537)           (1,583)         (3,142)          (3,095)
                                                                 ----------------  --------------  ---------------  ---------------
      (Loss) income from before income taxes                           (6,940)           (1,362)         (8,737)           2,138
Income taxes:
  Income tax benefit (expense)                                          4,397                57           5,065             (129)
                                                                 ----------------  --------------  ---------------  ---------------
     Net (loss) income                                           $     (2,543)     $     (1,305)   $     (3,672)    $      2,009
                                                                 ================  ==============  ===============  ===============
  Net loss per share:
    Basic                                                        $      (0.14)                     $      (0.21)
    Diluted                                                             (0.14)                            (0.21)

Weighted average outstanding shares (in thousands):
  Basic                                                                17,842                            17,777
  Diluted                                                              17,842                            17,777

Pro forma C corporation data (Note 5):
   Historical (loss) income before income taxes                                    $     (1,362)                    $      2,138
    Pro forma income tax (expense) benefit                                                  531                           (1,029)
                                                                                   --------------                   ---------------
     Pro forma net (loss) income                                                   $       (831)                    $      1,109
                                                                                   ==============                   ===============
     Net (loss) income per share:
        Basic                                                                      $      (0.08)                    $       0.10
        Diluted                                                                           (0.08)                            0.09

     Weighted average outstanding shares (in thousands):
        Basic                                                                            10,868                           10,868
        Diluted                                                                          10,868                           12,077

See accompanying notes to consolidated financial statements.


                                       4





                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 Six Months Ended July 3, 2004 and July 5, 2003
                        (Unaudited, dollars in thousands)

                                                                                   2004                 2003
                                                                             -----------------    ----------------
                                                                                                    
Cash flows from operating activities:
     Net (loss) income                                                       $    (3,672)         $     2,009
     Adjustments to reconcile net (loss) income to
       net cash (used in) provided by operating activities:
         Bad debt expense                                                            184                  691
         Non-cash interest expense - related parties                                   -                  500
         Equity in income (loss) of affiliate                                         25                   (6)
         Depreciation and amortization                                             7,870                8,558
         Deferred income taxes                                                    (5,189)                (120)
         Decrease in unearned compensation                                           119                  119
         Gain on curtailment of health plan                                            -               (2,489)
         Change in operating assets and liabilities, net
            of purchase accounting effects:
              Accounts receivable                                                 (5,856)              (8,751)
              Accounts receivable - related parties                                    -                  651
              Other assets                                                        (1,543)                (515)
              Trade accounts payable                                               6,424                  987
              Trade accounts payable - related parties                               254                  982
              Claims and insurance accruals                                          846                2,412
              Accrued expenses and other liabilities                              (2,596)              (4,210)
                                                                             -----------------    ----------------
                  Net cash (used in) provided by operating activities             (3,134)                 818
                                                                             -----------------    ----------------
Cash flows from investing activities:
     Additions to property and equipment                                         (16,310)              (1,860)
     Proceeds from sale of property and equipment                                  2,997                  233
     Cash paid for acquisition of business                                        (8,058)                   -
                                                                             -----------------    ----------------
                  Net cash used in investing activities                          (21,371)              (1,627)
                                                                             -----------------    ----------------
Cash flows from financing activities:
     Proceeds from long-term debt                                                      -               19,114
     Repayments of long-term debt                                                 (4,969)             (18,698)
     Exercise of stock options                                                     1,043                    -
     Initial public offering costs                                                   (70)                (492)
     Distributions paid                                                                -               (4,811)
                                                                             -----------------    ----------------
                            Net cash used in financing activities                 (3,996)              (4,887)
                                                                             -----------------    ----------------
                  Net decrease in cash                                            28,501)              (5,696)
Cash at beginning of period                                                       41,493                7,350
                                                                             -----------------    ----------------
Cash at end of period                                                        $    12,992          $     1,654
                                                                             =================    ================
Supplemental disclosure of cash flow information:
 Cash paid for:
           Interest                                                          $     3,768          $     4,638
           Income taxes                                                      $       164          $         -
    Non-cash transaction:
           Note payable for acquisition of business:                         $     2,024          $         -


See accompanying notes to consolidated financial statements.


                                       5


                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
               (In thousands, except share and per share amounts)


(1) Basis of Presentation

     The  accompanying  consolidated  financial  statements  of Central  Freight
Lines, Inc. and its wholly owned subsidiaries ("the Company") have been prepared
by the Company in accordance with accounting  principles  generally  accepted in
the  United  States  of  America  for  interim  financial  information  and  the
instructions to Quarterly Reports on Form 10-Q and Rule 10-01 of Regulation S-X,
and should be read in  conjunction  with the Annual  Report on Form 10-K for the
year ended December 31, 2003.  Accordingly,  significant accounting policies and
other disclosures  normally provided have been omitted since such information is
provided therein.

     In the  opinion of  management,  the  accompanying  unaudited  consolidated
financial  statements  reflect  all  adjustments   (including  normal  recurring
adjustments)  necessary to present fairly our consolidated financial position as
of July 3, 2004, the consolidated results of our operations for the three months
and six  months  ended July 3, 2004 and July 5, 2003 and our  consolidated  cash
flows for the six months ended July 3, 2004 and July 5, 2003. The results of our
operations for the six months ended July 3, 2004 are not necessarily  indicative
of the results that may be expected for the year ending December 31, 2004.

(2) Revenue Recognition

     The Company  recognizes revenue upon the delivery of the related freight. A
portion of the Company's  revenue is derived from shipments  that  originated or
terminated in other regions,  where a portion of freight  movement is handled by
another  carrier.  Most of this revenue is with  carriers with which the Company
maintains  transportation  alliances.  The Company does not recognize revenue or
the associated  expenses that relate to the portion of the shipment  transported
by its alliance partners.



                                       6



                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -continued
               (In thousands, except share and per share amounts)

(3) Stock-Based Compensation

     The Company  has a  stock-based  employee  compensation  plan.  The Company
accounts  for that plan under the  recognition  and  measurement  principles  of
Accounting  Principles Board ("APB") Opinion No. 25, Accounting for Stock Issued
to  Employees,  and  related  interpretations.  As  such,  the  Company  records
compensation  expense only if the fair value of the underlying stock exceeds the
exercise price on the date of grant. The following table  illustrates the effect
on adjusted  net (loss)  income and adjusted  (loss)  income per share as if the
Company had applied the fair value recognition  provisions of FASB Statement No.
123,  Accounting for Stock-Based  Compensation,  and as allowed by SFAS No. 148,
Accounting  for  Stock-Based  Compensation  --  Transition  and  Disclosure,  an
Amendment  of FASB No. 123, to  stock-based  employee  compensation  and had the
Company been a C corporation for all of 2003.



                                                                    Three months ended                Six months ended
                                                               -----------------------------   --------------------------------
                                                                 July 3,         July 5,          July 3,           July 5,
                                                                   2004            2003             2004             2003
                                                                                                           
                                                               --------------  -------------   ---------------   --------------
Net loss, as reported:                                         $    (2,543)                    $    (3,672)
Add:
     Stock-based employee compensation expense included
     in reported net (loss), net of related tax effects                 60                             119
Deduct:
     Total stock-based employee compensation expense
     determined under fair value based method for all
     awards, net of related tax effects                               (156)                           (312)
                                                               --------------                  ---------------
Pro forma net loss                                             $    (2,639)                    $     3,865)
                                                               ==============                  ===============
Net loss  per share
  Basic
       As reported                                             $     (0.14)                    $     (0.21)
       Pro forma                                                     (0.15)                          (0.22)
  Diluted
       As reported                                                   (0.14)                          (0.21)
        Pro forma                                                    (0.15)                          (0.22)

Net (loss) income, as reported:                                                $    (1,305)                      $    2,009
Add:
     Stock-based employee compensation expense included
     in reported net (loss) income, net of related tax                                  60                              119
effects
Deduct:
     Total stock-based employee compensation expense
     determined under fair value based method for all
     awards, net of related tax effects                                                (69)                            (138)
                                                                               -------------                     --------------
Adjusted net (loss) income                                                          (1,314)                           1,990
Pro forma federal income tax adjustment                                                535                             (839)
                                                                               -------------                     --------------
Adjusted pro forma net (loss) income                                           $      (779)                      $    1,151
                                                                               =============                     ==============
Adjusted pro forma net income per share
  Basic
       As reported                                                             $     (0.08)                      $     0.10
       Pro forma                                                                     (0.07)                            0.11
  Diluted
       As reported                                                                   (0.08)                            0.09
       Pro forma                                                                     (0.07)                            0.10




                                       7



                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -continued
           (In thousands, except share and per share amounts)

(4) Acquisition

     Effective  March 5, 2004,  the Company  purchased  selected  terminals  and
rolling   stock  of  Eastern   Oregon   Fast   Freight   ("EOFF")  a   non-union
less-than-truckload  carrier that operated 21 terminals in the states of Oregon,
Washington,   and  Idaho.  The  selected  assets  of  EOFF  were  purchased  for
approximately $10.0 million in cash ($7.0 million of the purchase price was paid
in the first  quarter,  $1.0  million  was paid in the  second  quarter  and the
remainder to be paid before the end of 2004). Included in the purchase price was
a $600 non-compete agreement that will be amortized over five years. The purpose
of the  acquisition  was to expand the  Company's  operations  into the  Pacific
Northwest.  The assets  acquired  were  recorded  at  estimated  fair  values as
determined by the Company's management based on information  currently available
and on assumptions as to future operations.  If the results of the operations of
EOFF had been reflected in the Company's  consolidated results effective January
1, 2004, the EOFF results would not have had a material  effect on the Company's
consolidated results.

The $10.0 million purchase price was allocated as follows:
         (dollars in millions)
         Property and equipment     $ 9.4
         Non-compete agreement        0.6
                                   -------
Total                               $10.0
                                   =======
(5) (Loss) income Per Share

     On November 1, 2003,  the Company  converted  from an S corporation  to a C
corporation  (see note 7). (Loss) income per share has been calculated as if the
Company  were a C  corporation  for federal  income tax  purposes  for the three
months and six  months  ended July 3,  2003.  Basic  (loss)  income per share is
calculated using the weighted average number of shares outstanding. The weighted
average shares  outstanding used in the calculation of diluted (loss) income per
share  includes  the  dilutive  effect of  options  to  purchase  common  stock,
calculated  using the treasury stock method.  Unexercised  stock options are the
only reconciling items between basic and diluted income per share for 2003.

     The following table presents  information  necessary to calculate basic and
diluted (loss) income per share:



                                                        Three months ended               Six months ended
                                                   -----------------------------   -----------------------------
                                                     July 3,          July 5,        July 3,          July 5,
                                                      2004             2003           2004             2003
                                                                                             
                                                   ------------     ------------   ------------     ------------
Net (loss) income                                  $   (2,543)      $   (1,305)    $  (3,672)       $   2,009
                                                   ============                    ============
Pro forma federal tax adjustment                                           474                            (900)
                                                                    ------------                    ------------
Pro forma net (loss) income                                         $        (831)                     $    1,109
                                                                    ============                    ============
      (Shares in thousands)
Weighted average shares outstanding - basic            17,842           10,868        17,777            10,868
Common stock equivalents                                    -                -             -             1,209
                                                   ------------     ------------   ------------     ------------
Weighted average shares outstanding - diluted          17,842           10,868        17,777            12,077
                                                   ============     ============   ============     ============
Basic loss per share                                    (0.14)                         (0.21)
Pro forma basic (loss) income per share                                  (0.08)                           0.10
Diluted loss per share                                  (0.14)                         (0.21)
Pro forma diluted (loss) income per share                                (0.08)                           0.09
Anti-dilutive  unexercised options excluded
        from calculation                                1,581            2,921         1,581               204





                                       8



                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -continued
           (In thousands, except share and per share amounts)

(6) Debt and Related Party Financing

(a) Debt

     Long-term  debt  consists of the following at July 3, 2004 and December 31,
2003:

                                            2004              2003
                                            ----              ----

    Securitization facility              $     -           $     -
    Revolving facility                         -                 -
    Equipment notes payable                  131               169
    Capital lease obligations             21,262            26,194
                                          ------            ------
                                          21,393            26,363
    Less:  Current portion                 7,187             6,375
                                          ------            ------
                                         $14,206           $19,988
                                          ======            ======

     On April 30, 2002, the Company  entered into a $40,000  revolving  accounts
receivable  securitization facility (the Securitization  Facility) and a $19,000
revolving  credit facility (the Revolving  Facility).  Under the  Securitization
Facility, the Company, on a revolving basis, sells its interests in its accounts
receivable to Central Receivables,  a wholly-owned,  special purpose subsidiary.
The  assets  and  liabilities  of  Central   Receivables  are  included  in  the
consolidated  financial statements of the Company. The Company can receive up to
$40,000 of proceeds,  subject to eligible receivables and will pay a service fee
recorded as interest  expense,  as defined in the  agreement.  The Company  pays
commercial  paper  interest  rates  plus an  applicable  margin on the  proceeds
received.  Interest is generally payable monthly.  The  Securitization  Facility
includes certain  restrictions and financial  covenants.  The Company must pay a
commitment  fee equal to 0.2% per annum of 102% of the facility  limit minus the
aggregate principal balance, as well as an administrative fee equal to 0.15% per
annum of the  uncommitted  balance.  As of July 3, 2004 and  December  31, 2003,
there were no borrowings outstanding under the Securitization Facility.

     Under the  Revolving  Facility,  the  Company  can receive up to $19,000 of
proceeds,  secured by certain revenue equipment. As of July 3, 2004 and December
31, 2003, the Company had no  outstanding  borrowings  under this facility.  The
Revolving  Facility accrues interest at either a variable base rate equal to the
bank's prime  lending  rate or at a variable  rate equal to LIBOR plus 175 basis
points. Interest is payable in periods from one to three months at the option of
the Company.  The Company must  maintain  certain  financial  and  non-financial
covenants.  The Company also had letters of credit of $15,771  outstanding under
the Revolving  Facility at July 3, 2004.  The Company must pay a commitment  fee
equal to 0.25% per annum on the daily  unused  Revolving  Facility  as well as a
letter of credit fee equal to 1.75% per annum on the average daily amount of the
letters of credit.  The maturity date of the  Revolving  Facility is October 31,
2004.  At July 3, 2004,  the Company had $3,229  available  under the  Revolving
Facility.

     On July 28, 2004, the Company  amended and restated the Revolving  Facility
(the Amended and Restated Revolving  Facility) to increase borrowing capacity to
$30,000  and to extend the  maturity  date to April 30, 2006 (see also Note 10 -
Subsequent Events).

     The Company has entered into a number of note agreements with a third party
to acquire  equipment for use in its operations.  The balance of these notes was
$131 and $169 at July 3, 2004 and December 31, 2003,  respectively.  These notes
with fixed  interest  rates  ranging from 7.75% to 8.75% mature at various dates
through January 2006 and require monthly principal and interest payments through
maturity. These notes are secured by the equipment acquired.


                                       9


                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -continued
           (In thousands, except share and per share amounts)

     In March 2004,  (see Note 4 above) the Company  acquired  certain assets of
EOFF for approximately  $10,000.  Under the terms of the agreement,  the Company
paid  approximately  $7,000 of the  purchase  price at closing and $1,000 in the
second  quarter of 2004.  The remaining  $2,000 is recorded on the  consolidated
balance sheet as short-term notes payable.

 (b) Related-Party Financing

     In 1998,  the Company  entered into an  agreement  with  Southwest  Premier
Properties,  L.L.C. ("Southwest Premier"), an entity controlled by the Company's
principal  stockholder,  for the sale and leaseback of the land,  structures and
improvements  of some  of the  Company's  terminals.  For  financial  accounting
purposes,  this  transaction has been accounted for as a financing  arrangement.
Consequently,  the  related  land,  structures  and  improvements  remain on the
Company's  consolidated  balance sheet.  The initial lease term is for ten years
with an option for an additional  ten years at the then fair market rental rate.
At the  expiration  of the  original  lease  term,  the Company has an option to
purchase all of the properties,  excluding certain surplus  properties,  for the
then fair market value.

     Since the fair  value of the  properties  sold and  leased  back has always
equaled or exceeded  the proceeds  from the  financing  arrangement,  the annual
lease  payments  have been  reflected as a cost of the financing and recorded as
interest expense.  During 2004, $234 of these properties were sold and accounted
for as a reduction in the financing obligation and a reduction in property.  The
amount outstanding under the financing agreement was $22,920 and $23,154 at July
3, 2004 and December 31, 2003  respectively.  If the Company  exercises the fair
value purchase option, the excess of the amount paid over the recorded financing
obligation will be reflected as additional  interest expense.  If the fair value
purchase option is not exercised at the end of the lease term, the excess of the
recorded financing  obligation over the net book value of the related properties
will be reflected as a gain on the financing arrangement.

(7) Income Taxes

     On November 1, 2003, the Company  converted to a C Corporation  for federal
income tax purposes.

     Prior to the C  Corporation  election,  the Company  elected S  Corporation
status for federal income tax purposes.  Accordingly, the accompanying unaudited
consolidated financial statements for the three months and six months ended July
5, 2003 do not include the effects of federal  income  taxes,  and income  taxes
consist solely of state income taxes.

     Included in the three  months and six months  ended July 3, 2004 income tax
benefit is a $1.8 million  benefit  from the  reversal of a previously  recorded
deferred tax liability as a result of an IRS review.

(8) Contingencies

     The Company is involved in certain  claims and pending  litigation  arising
from the normal  conduct of  business.  Based on the  present  knowledge  of the
facts, management believes the resolution of these claims and pending litigation
will not have a material adverse effect on the consolidated  financial position,
results of operations or liquidity of the Company.

     In June and July 2004, three  stockholder  class actions were filed against
the Company and certain of its officers and  directors.  The class  actions were
filed in the  United  States  District  Court -  Western  District  of Texas and
generally allege that false and misleading statements were made in the Company's
initial public offering registration statement and prospectus, during the period
surrounding  the Company's  initial  pubic  offering and up to the press release
dated June 16, 2004. The class actions are in the initial phases and the Company
intends  to  vigorously  defend  against  the suits.  The  Company  maintains  a
directors' and officers'  insurance policy with a $350  deductible.  The Company
has informed its insurance carrier and retained outside counsel to assist in its
defense.
                                      10


                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -continued
           (In thousands, except share and per share amounts)

     The  Company   believes  there  is  no  factual  or  legal  basis  for  the
allegations.  Although it is not possible at this time to predict the litigation
outcome of these  cases,  the Company  expects to prevail.  However,  an adverse
litigation  outcome  could be material to the Company's  consolidated  financial
position or results of operations.  As a result of the uncertainty regarding the
outcome of this matter no provision has been made in the consolidated  financial
statements with respect to this contingent liability.

     The Company is subject to loss  contingencies  pursuant to federal,  state,
and local environmental  regulations  dealing with the transportation,  storage,
presence, use, disposal, and handling of hazardous materials, discharge of storm
water and fuel storage tanks. Environmental  liabilities,  including remediation
costs, are accrued when amounts are probable and can be reasonably estimated.

(9) Related-Party Transactions

     During the three  months and six months ended July 3, 2004 and July 5, 2003
the  Company  incurred   approximately  $5,965,   $6,003,  $8,242  and  $12,209,
respectively,  for  transportation  services provided by companies for which the
Company's  principal  stockholder is the Chairman.  At July 3, 2004 and December
31, 2003, the Company had payables of $3,380 and $1,020, respectively, for these
transportation services.

     During the three months and six months ended July 3, 2004 and July 5, 2003,
the Company incurred $39, ($15), $134, and $20, respectively, to an entity owned
by a stockholder of the Company for legal  services.  The Company also paid $117
for legal services in 2003, which were related to the initial public offering.

     During the three months and six months ended July 3, 2004 and July 5, 2003,
the Company  incurred $376,  $350,  $896, and $772,  respectively,  for building
rental expense with related parties.

(10) Subsequent Events

     On July 28, 2004,  the Company and  SunTrust  Bank entered into the Amended
and Restated  Revolving  Facility to replace the Revolving  Facility existing on
July 3, 2004,  to increase  borrowing  capacity  to  $30,000,  and to extend the
maturity  date to April 30,  2006.  Under the  Amended  and  Restated  Revolving
Facility,  the Company can receive up to an  aggregate of $30,000 of proceeds in
the form of loans and letters of credit,  with a sublimit of $10,000 that can be
received  in the form of loans.  The  Amended and  Restated  Revolving  Facility
accrues  interest at a variable rate equal, at the Company's  option,  to either
(a) the bank's prime lending rate minus an applicable  margin, or (b) LIBOR plus
an applicable  margin.  The applicable margins for both types of loans will vary
depending on the Company's lease adjusted leverage ratio. Interest is payable in
periods from one to three  months at the option of the Company.  The Amended and
Restated Revolving Facility is secured by certain revenue equipment, and letters
of credit that are issued are secured by cash collateral. The facility contains,
among other things, certain financial and non-financial  covenants.  The Company
must pay a commitment  fee equal to 0.25% per annum on the daily unused  Amended
and Restated Revolving Facility as well as a letter of credit fee equal to 0.25%
per annum on the average daily amount of the letters of credit.




                                       11


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

Cautionary Note Regarding Forward-Looking Statements

     Except for the historical  information  contained herein, the discussion in
this  annual  report  contains   "forward-looking   statements,"  which  include
information relating to future events, future financial performance, strategies,
expectations,   competitive   environment,   regulation,   and  availability  of
resources.   These  forward-looking   statements  include,  without  limitation,
statements regarding: expectations as to operational improvements;  expectations
as to cost  savings,  revenue  growth,  and  income;  the time by which  certain
objectives  will be achieved;  proposed new products and services;  expectations
that claims, lawsuits, commitments,  contingent liabilities, labor negotiations,
or agreements, or other matters will not have a materially adverse effect on our
consolidated financial position, results of operations, or liquidity; statements
concerning projections, predictions, expectations, estimates, or forecasts as to
our  business,   financial,   and   operational   results  and  future  economic
performance;  and statements of  management's  goals and  objectives,  and other
similar expressions concerning matters that are not historical facts. Words such
as  "may,"  "will,"  "should,"   "could,"  "would,"   "predicts,"   "potential,"
"continue," "expects,"  "anticipates," "future," "intends," "plans," "believes,"
"estimates,"  and similar  expressions,  as well as  statements in future tense,
identify forward-looking  statements.  These statements are made pursuant to the
safe harbor provisions of the Private Securities  Litigation Reform Act of 1995.
Forward-looking  statements  should  not  be  read  as  a  guarantee  of  future
performance or results,  and will not necessarily be accurate indications of the
times  at,  or  by  which,   such  performance  or  results  will  be  achieved.
Forward-looking information is based on information available at the time and/or
management's good faith belief with respect to future events,  and is subject to
risks and uncertainties that could cause actual performance or results to differ
materially  from those  expressed in the  statements.  Readers should review and
consider  the factors  discussed  in  "Management's  Discussion  and Analysis of
Financial  Condition  and Results of Operations - Factors that May Affect Future
Results" of our Annual Report on Form 10-K,  filed on March 30, 2004, along with
the various disclosures by us in our press releases,  stockholder  reports,  and
other filings with the Securities and Exchange Commission. We do not assume, and
specifically  disclaim,  any obligation to update any forward-looking  statement
contained in this Report.

Executive Overview

     We are one of the ten largest regional less-than-truckload ("LTL") carriers
in the United States based on revenues,  generating approximately $390.0 million
in  revenue   during  2003  and   approximately   $105.5  and  $202.6   million,
respectively,  in revenue  during the second  quarter and first half of 2004. In
our operations, we pick up and deliver multiple shipments for multiple customers
on each trailer.  In 2003 and the first half of 2004, a  significant  portion of
our business was  concentrated  in our  Southwest  region,  which is anchored by
Texas and California, two of the nation's three largest state economies.

     We grew substantially  between our first full year of operation in 1998 and
2001, but our operating  results were less than we desired and we experienced an
operating  loss  during  2001.  In 2002 and  2003,  we  assembled  a new  senior
management  team and began  executing a strategic  plan designed to increase the
efficiency of our operations and expand our  geographic  territory.  In 2002 and
2003,  we  focused  on  streamlining  our  terminal  network,   routing  freight
efficiently   through  that  network,   improving  our  freight  mix  through  a
comprehensive  yield  management  program,  and  applying  our dynamic  resource
planning  process to our  operations.  In 2002 and 2003, our  profitability,  as
measured  by  operating  ratio,  improved  substantially,  and  we  achieved  an
operating ratio of 93.9% for the year ended December 31, 2003, compared to 98.9%
for 2001.
                                       12

     Our results for 2003 included several items that we consider to be unusual.
During  2003,  we recorded an  aggregate  of $3.8  million in  increases  to our
insurance reserves for accident,  workers'  compensation,  and other liabilities
arising  prior to 2003 ($1.8  million of which  related  to two  accidents  that
occurred  in 2002).  This  compared  to an accrual of $0.5  million  relating to
claims that arose in prior periods in that we accrued in the year ended December
31, 2002. We recorded the increased accruals despite improvements in our rate of
both  accident  claims and workers'  compensation  claims  during 2003.  We also
amended a benefit  plan to reduce  our future  obligations.  As a result of this
amendment, we recorded a curtailment gain of approximately $7.8 million in 2003.
In  addition,  in January of 2002 and 2003,  we  increased  the useful lives and
decreased the salvage values of our tractors and trailers to reflect that we are
operating the tractors and trailers for longer periods than previously estimated
by our past  management.  These changes  decreased our  depreciation  expense by
approximately  $3.3  million  compared  with the expense we would have  recorded
under the prior method.  In the aggregate,  these items had a positive effect of
approximately  $7.3 million on our operating  income for the year ended December
31, 2003. We do not anticipate benefits similar to these in future periods.

     In December  2002, we expanded  service in a seven-state,  Midwest  region,
establishing  all-points  coverage in six of these states.  Our expenses for the
six months  ended July 5, 2003,  reflect  the costs of this  Midwest  expansion,
primarily  consisting  of  purchased  transportation,   employee  training,  and
relocation expenses.

     On March 16, 2004, we announced the  acceleration of our expansion into the
Pacific  Northwest through the purchase of selected terminal network and rolling
stock of Eastern  Oregon Fast Freight,  Inc.  ("EOFF"),  a non-union LTL carrier
that  operated  in the states of Oregon,  Washington,  and Idaho.  The  selected
assets of EOFF were purchased for approximately $10.0 million, with $7.0 million
of the purchase  price paid from cash  reserves in the first quarter of 2004 and
another $1.0 million paid in the second  quarter of 2004.  The  remainder of the
purchase  price will be paid later in 2004.  The assets  acquired  included  six
owned terminal properties,  eleven leased terminal properties, 160 tractors, and
644 trailers.  Our operating expenses for the quarter ended July 3, 2004 and for
the six  months  ended  July 3,  2004,  reflect  the  costs  of our  accelerated
Northwest   expansion,   primarily  consisting  of  additional  employee  costs,
additional  purchased  transportation  costs,  and additional  lease expense for
terminals in the expanded territory.

     In late July 2004,  the Company  hired Walt  Ainsworth  as  Executive  Vice
President. As Executive Vice President he will be involved in all aspects of the
Company.  In  addition,  in July  2004,  the  Company  hired  David Heim as Vice
President of  Transportation  and Jeff Jordan as Director of Claims  Prevention,
both newly created positions.

Revenues

     Our operating revenues vary with the revenue per hundredweight we charge to
customers  and the volume of freight we  transport.  From our first full year of
operation in 1998 to 2001, our revenue grew from approximately $276.3 million to
approximately  $395.7 million,  a compounded annual growth rate of approximately
13%. Our growth  resulted  from a  combination  of internal  growth,  geographic
expansion,  and our  acquisitions of two LTL carriers that expanded our presence
in California, Arizona, and Nevada.

     Following the arrival of our new  management  team in early 2002, we closed
approximately  25% of our  then  existing  terminals  and  implemented  a  yield
management   process  intended  to  eliminate  freight  that  did  not  generate
sufficient returns.  As a result of these efforts,  our revenues decreased $24.3
million,  or 6.1%, from $395.7 million for 2001 to approximately  $371.4 million
in 2002, but revenue derived from the resulting improved freight portfolio began
to increase in the latter part of 2002 and in 2003 as our revenue  increased  to
$389.7 million. LTL revenue per hundredweight increased 9.1% in 2003 compared to
2002 on a 7.0% increase in average length of haul.

     Due to our  geographic  expansion in 2003 and 2004,  our average  length of
haul has  increased  significantly,  11.0% in the six months  ended July 3, 2004
compared to the same period in 2003. However, our LTL revenue per hundredweight,
excluding fuel surcharge revenue,  has increased only 1.4%.  Although total tons
hauled in the six months  ended July 3, 2004 are lower by 1.3% per day  compared
to the same period in 2003,  total tons hauled in the 2004 second quarter are up
by 2.2% per day compared to the 2003 second quarter.

Operating Expenses

    Our major expense categories can be summarized as follows:

     Salaries,  wages, and benefits. This category includes compensation for our
employees, health insurance,  workers' compensation,  401(k) plan contributions,
and other fringe  benefits.  These  expenses  will vary  depending  upon several
factors,  including  our  efficiency,  our  experience  with health and workers'
compensation  claims, and increases in health care costs.  Salaries,  wages, and
benefits also include the non-cash expense associated with stock options granted
to several of our executives that had exercise prices that were determined to be
below fair  market  value.  This  non-cash  compensation  expense is expected to
amount to approximately $237,000 annually through June of 2007.
                                       13


     Purchased transportation.  This category primarily consists of the payments
we make to third  parties to handle a portion of a freight  movement for us. The
largest  category is  outsourced  linehaul  movements,  where we  contract  with
truckload  carriers and  owner-operators  to move our freight between origin and
destination  terminals.  Swift  Transportation,  a related  party,  has been our
largest provider of outsourced linehaul service.  Purchased  transportation also
includes  outsourced  pick-up  and  delivery  service  when  we use  alternative
providers  to  service  areas  where we lack the  terminal  density  to  provide
economical service.

     Operating and general supplies and expenses.  This category  includes fuel,
repairs and maintenance,  tires, parts, general and administrative costs, office
supplies, operating taxes and licenses,  communications and utilities, and other
general expenses. Repairs and maintenance,  fuel, tires, and parts expenses vary
with the age of  equipment  and the  amount of usage.  We have a fuel  surcharge
program  that  enables  us to  recover  a  significant  portion  of  fuel  price
increases.

     Insurance and claims. This category includes the cost of insurance premiums
and the accruals we make for claims within our self-insured  retention  amounts,
primarily  for  personal  injury,   property  damage,  physical  damage  to  our
equipment,  and cargo claims.  These expenses will vary primarily based upon the
frequency and severity of our accident experience and the market for insurance.

     Building and equipment  rentals.  This category consists mainly of payments
to unrelated third parties under terminal leases and payments to related parties
for seven terminals leased under operating leases.

     Depreciation  and  amortization.  This  category  relates to owned  assets,
assets under  capitalized  leases,  and the 26 active properties we lease from a
related party that are considered to be a financing arrangement.

Net Loss

     The net loss  increased  from pro  forma C  corporation  net loss of $(0.8)
million,  or $(0.08) per diluted share,  for the second quarter of 2003 to a net
loss of $(2.5) million,  or $(0.14) per diluted share, for the second quarter of
2004.  For the six  months  ended  July 3, 2004 and July 5,  2003,  the  Company
reported  a net loss of  $(3.7)  million  equal to  $(0.21)  per  diluted  share
compared to pro forma C  corporation  net income of $1.1 million  equal to $0.09
per diluted  share.  The increase in net loss resulted  primarily from increased
costs discussed in more detail below in "Results of Operations."

S Corporation Status

     Prior to November 1, 2003,  we  operated  as an S  corporation  for federal
income tax purposes.  An S corporation  passes through  essentially  all taxable
income and losses to its  stockholders  and does not pay federal income taxes at
the corporate  level.  For  comparative  purposes,  we have included a pro forma
provision  for income taxes showing what those taxes would have been had we been
taxed as a C  corporation  in all  periods  our S  corporation  election  was in
effect.



                                       14

Results of Operations

     The table below sets forth the  percentage  relationship  of the  specified
items to operating revenues for the periods indicated.



                                                              Three months ended               Six months ended
                                                         -------------------------------   --------------------------
                                                             July 3,          July 5,          July 3,       July 5,
                                                              2004             2003             2004         2003
                                                                                                  
                                                         ---------------- --------------   ------------- ------------

       Operating revenues......................................100.0%          100.0%         100.0%         100.0%
                                                               -----           -----          -----          -----
       Operating expenses:
         Salaries, wages, and benefits..........................56.9            55.6           57.2           54.5
         Purchased transportation...............................16.4            15.7           15.3           14.9
         Operating and general supplies and
            expenses............................................20.0            16.6           19.6           17.2
         Insurance and claims....................................6.3             5.5            5.1            4.2
         Building and equipment rentals..........................1.4             1.2            1.4            1.2
         Depreciation and amortization...........................3.8             4.3            3.9            4.3
                                                               -----           -----          -----          -----
            Total operating expenses(1)........................104.8            98.8          102.5           96.3
                                                               -----           -----          -----          -----
       (Loss) income from operations............................(4.8)            1.2           (2.5)           3.7
       Interest expense..........................................1.8             2.6            1.8            2.6
                                                               -----           -----          -----          -----
       (Loss) income before income taxes........................(6.6)           (1.4)          (4.3)           1.1
                                                               -----           -----          -----          -----
       Income tax (expense) benefit..............................4.2             0.1            2.5           (0.1)
                                                               -----           -----          -----          -----
       Net (loss) income........................................(2.4)%          (1.3)          (1.8)%          1.0
                                                               =====           -----          =====          -----
       Pro Forma Data:
       (Loss) income before income taxes.........................--             (1.3)          --              1.1
       Pro forma income tax benefit (expense)(2).................--              0.5           --             (0.5)
                                                                               -----                         -----
       Pro forma (loss) income(2)................................--             (0.8)%         --              0.6%
                                                                               =====                         =====

<FN>

- ----------

(1) Total operating expenses as a percentage of operating revenues, as presented
    in this table, is also referred to as operating ratio.

(2) Provision for federal income taxes and net income as if we were a C
    corporation for tax purposes for all periods.
</FN>


Comparison  of Three  Months  Ended July 3, 2004,  to Three Months Ended July 5,
2003

     Operating  revenues.  Operating revenues  increased $5.3 million,  or 5.4%,
from $100.2  million for the second quarter of 2003 to $105.5 million for second
quarter of 2004. The increase in operating  revenues was mainly due to increased
fuel surcharge  revenue (due to higher cost of fuel) and one additional  working
day in the 2004 quarter (the 2004  quarter had 64 working  days,  compared to 63
working days in the 2003 quarter).  Revenue per working day was $1.65 million in
the 2004  quarter,  which was 3.7% higher than the $1.59 million per working day
in the 2003 quarter. LTL revenue per hundredweight increased 2.1% from $11.08 in
the 2003  quarter to $11.31 in the 2004  quarter as a result of  increased  fuel
surcharge  revenue and tonnage  hauled.  LTL  revenue per  hundredweight  in the
second quarter of 2004,  excluding fuel surcharge revenue,  remained essentially
constant  with the second  quarter of 2003  despite an  increase  in the average
length of haul of 10.9%.  Total tonnage  increased  20.0 thousand tons, or 3.9%,
from 516.2  thousand tons in the 2003 quarter to 536.2 thousand tons in the 2004
quarter  partially  due to the one  additional  working  day in the 2004  second
quarter.

     Salaries, wages, and benefits. Salaries, wages, and benefits increased $4.4
million,  or 8.1%,  from $55.7  million for the second  quarter of 2003 to $60.1
million for the second  quarter of 2004.  The increase in salaries,  wages,  and
benefits  resulted  primarily from an increase in  compensation  for most of our
employees,  rising  medical  costs,  and a reduction  in employee  productivity.
Increases in length of haul also  contributed  to the increase,  due to the fact
that our linehaul drivers are paid on the basis of miles driven. As a percentage
of operating  revenues,  salaries,  wages, and benefits increased from 55.6% for
the 2003 quarter, to 56.9% for the 2004 quarter.

                                       15


     Purchased transportation.  Purchased transportation increased $1.7 million,
or 10.8%, from $15.7 million for the second quarter of 2003 to $17.4 million for
the second  quarter of 2004. The increase in purchased  transportation  expenses
resulted   primarily   from  an  increased   usage  of  third  party   purchased
transportation  due to an increase in our average  length of haul of 10.9%,  one
extra  working day in the current  quarter and an increase in fuel costs  passed
along from the third party  providers.  As a percentage  of operating  revenues,
purchased  transportation increased from 15.7% for the 2003 quarter to 16.4% for
the 2004 quarter.

     Operating and general supplies and expenses. Operating and general supplies
and expenses increased $4.5 million, or 27.1%, from $16.6 million for the second
quarter of 2003 to $21.1 million for the second quarter of 2004. The increase in
operating and general supplies and expenses resulted  primarily from an increase
in fuel,  vehicle  repairs,  fuel tax and general  supplies.  As a percentage of
operating  revenues,  operating and general supplies and expenses increased from
16.6% for the 2003 quarter to 20.0% for the 2004 quarter.

     Insurance and claims.  Insurance  and claims  increased  $1.2  million,  or
21.8%,  from $5.5 million for the second quarter of 2003 to $6.7 million for the
second quarter of 2004.  The increase in insurance and claims  expense  resulted
primarily from an increase in cargo claims expense that was partially  offset by
a reduction in our third party  accident  claims.  We also included in insurance
and  claims  expense  for the 2004  quarter  our  $0.4  million  deductible  for
directors and officer  insurance in connection with the class action  complaints
filed  against us and certain of our  officers  and  directors  in late June and
early  July.  As a  percentage  of  operating  revenues,  insurance  and  claims
increased from 5.5% for the 2003 quarter to 6.3% for the 2004 quarter.

     Building and equipment  rentals.  Building and equipment  rentals increased
approximately  $0.2 million,  or 16.7%, from $1.2 million for the second quarter
of 2003 to $1.4 million for the second quarter of 2004. The increase in building
and equipment  rentals resulted  primarily from the addition of leased terminals
in connection  with our Northwest  expansion,  a new terminal in California  and
normal annual rent increases for other  terminals.  As a percentage of operating
revenues,  building  and  equipment  rentals  increased  from  1.2% for the 2003
quarter to 1.4% for the 2004 quarter.

     Depreciation  and  amortization.   Depreciation  and  amortization  expense
decreased  approximately $0.3 million, or 7.0%, from $4.3 million for the second
quarter  of 2003 to $4.0  million  for the second  quarter of 2004,  mainly as a
result  of  equipment  becoming  fully  depreciated  during  2003  and  sales of
non-essential  equipment late in 2003.  Gains on sales amounted to approximately
$0.2 million in the 2004 quarter,  mainly from the sale of excess land, compared
to $15  thousand in the 2003  quarter.  As a percentage  of operating  revenues,
depreciation and  amortization  decreased from 4.3% for the 2003 quarter to 3.8%
for the 2004 quarter.

     Operating  ratio.  Our operating  ratio increased from 98.8% for the second
quarter of 2003 to 104.8% for the second quarter of 2004.

     Interest expense.  Total interest expense decreased $0.7 million, or 26.9%,
from $2.6 million for the second  quarter of 2003 to $1.9 million for the second
quarter  of 2004.  As a  percentage  of  operating  revenues,  interest  expense
decreased from 2.6% for the 2003 quarter to 1.8% for the 2004 quarter.  Our debt
balances  decreased  by  approximately  $50.0  million  in  December  2003 as we
utilized  part of the net proceeds from our initial  public  offering to pay off
debt. In the first quarter of 2004, we further reduced our  outstanding  debt by
$2.0 million  through the  utilization  of net proceeds from our initial  public
offering.  Our related  party  interest  expense  decreased  slightly  from $1.6
million in the 2003 quarter to $1.5 million in the 2004 quarter. The amounts for
related party interest are recorded as interest  expense  because the associated
leases are reflected as a financing  arrangement in our  consolidated  financial
statements.

     Income taxes.  We recorded a $4.4 million  income tax benefit in the second
quarter of 2004 due partially to a pre-tax loss of $6.9 million.  Also, included
in the $4.4  million  benefit is a $1.8  million  benefit from the reversal of a
previously  recorded  deferred  liability as a result of an IRS review.  Our pro
forma income tax benefit in the second  quarter of 2003 was  approximately  $0.5
million on a pre-tax loss of $1.4  million.  The  effective tax rate in the 2004
second  quarter was 63.3% (38.1%  excluding the $1.8 million  benefit  mentioned
above) compared to pro forma 39.0% in the same quarter last year.



                                       16


Comparison of Six Months Ended July 3, 2004, to Six Months Ended July 5, 2003

     Operating  revenues.  Operating revenues  increased $3.6 million,  or 1.8%,
from $199.0  million for the 2003 period to $202.6  million for the 2004 period.
The increase in  operating  revenues  was  partially  due to an increase in fuel
surcharge revenue due to higher cost of fuel.  Revenue per working day was $1.56
million in the 2004  period,  which was 2.0% higher  than the $1.53  million per
working day in the 2003 period.  LTL revenue per  hundredweight  increased  2.5%
from  $11.10 in the 2003  period to $11.37 in the 2004  period due in part to an
increase in fuel surcharge  revenue and average  length of haul of 11.0%.  Total
tonnage decreased 13.7 thousand tons, or 1.3%, from 1,032.1 thousand tons in the
2003 period to 1,018.4 thousand tons in the 2004 period.

     Salaries, wages, and benefits. Salaries, wages, and benefits increased $7.2
million,  or 6.6%, from $108.5 million for the 2003 period to $115.7 million for
the 2004 period due partially to a $2.5 million  curtailment  gain relating to a
reduction of our  obligations  under a  post-retirement  health plan in the 2003
period.  The increase in salaries,  wages, and benefits,  before the curtailment
gain,  resulted  primarily  from an  increase  in  compensation  for most of our
employees,  rising  medical costs,  increased  length of haul and lower employee
productivity.  As a  percentage  of operating  revenues,  salaries,  wages,  and
benefits increased from 54.5% for the 2003 period, to 57.2% for the 2004 period.

     Purchased transportation.  Purchased transportation increased $1.2 million,
or 4.0%,  from $29.7  million for the 2003 period to $30.9  million for the 2004
period.  The increase in purchased  transportation  expenses resulted  primarily
from an  increased  usage  of third  party  purchased  transportation  due to an
increase in our average length of haul and higher fuel  surcharge  costs paid to
the third party  providers.  As a percentage  of operating  revenues,  purchased
transportation  increased  from 14.9% for the 2003  period to 15.3% for the 2004
period.

     Operating and general supplies and expenses. Operating and general supplies
and expenses  increased $5.6 million,  or 16.4%, from $34.2 million for the 2003
period to $39.8  million for the 2004  period.  The  increase in  operating  and
general  supplies and expenses  resulted  primarily  from an increase in vehicle
repairs,  fuel,  utilities  and general  supplies.  As a percentage of operating
revenues,  operating and general supplies and expenses  increased from 17.2% for
the 2003 period to 19.6% for the 2004 period.

     Insurance and claims.  Insurance  and claims  increased  $2.0  million,  or
23.8%,  from $8.4  million  for the 2003  period to $10.4  million  for the 2004
period.  The increase in insurance and claims expense resulted primarily from an
increase in cargo claims expense that was partially offset by a reduction in our
third party accident claims.  As a percentage of operating  revenues,  insurance
and claims increased from 4.2% for the 2003 period to 5.1% for the 2004 period.

     Building and equipment  rentals.  Building and equipment  rentals increased
approximately  $0.5 million,  or 20.8%, from $2.4 million for the 2003 period to
$2.9 million for the 2004 period. The increase in building and equipment rentals
resulted  primarily from the addition of leased terminals in connection with our
Northwest  expansion,  a new  terminal  in  California  and normal  annual  rent
increases for other terminals.  As a percentage of operating revenues,  building
and equipment  rentals  increased  from 1.2% for the 2003 period to 1.4% for the
2004 period.

     Depreciation  and  amortization.   Depreciation  and  amortization  expense
decreased  approximately  $0.7 million,  or 8.1%, from $8.6 million for the 2003
period to $7.9  million  for the 2004  period,  mainly as a result of  equipment
becoming fully depreciated during 2003 and sales of non-essential equipment late
in 2003. We reported gains on sales of $0.4 million in the 2004 period  compared
to only $15 thousand in the 2003 period,  due mainly to gains on sales of excess
land.  As a percentage  of operating  revenues,  depreciation  and  amortization
decreased from 4.3% for the 2003 period to 3.9% for the 2004 period.

     Operating  ratio.  Our operating  ratio  increased  from 96.3% for the 2003
period to 102.5% for the 2004 period.

                                       17


     Interest expense.  Total interest expense decreased $1.4 million, or 27.4%,
from $5.1 million for the 2003 period to $3.7 million for the 2004 period.  As a
percentage of operating  revenues,  interest expense decreased from 2.6% for the
2003  period  to 1.8%  for the  2004  period.  Our debt  balances  decreased  by
approximately  $50.0  million in December  2003 as we  utilized  part of the net
proceeds from our initial public  offering to pay off debt. In the first quarter
of 2004, we further  reduced our  outstanding  debt by $2.0 million  through the
utilization of net proceeds from our initial public offering.  Our related party
interest expense was largely unchanged at $3.1 million in both the 2003 and 2004
periods. The amounts for related party interest are recorded as interest expense
because the  associated  leases are reflected as a financing  arrangement in our
consolidated financial statements.

     Income taxes.  We recorded an income tax benefit in the 2004 period of $5.1
million,  which yields an effective tax rate of 58.0%  (including a $1.8 million
benefit for the reversal of a previously  recorded deferred tax liability due to
an IRS review) on a pre-tax  loss of $8.7  million.  Excluding  the $1.8 million
benefit,  the  effective  tax rate would have been 37.9%.  Our pro forma  income
taxes in the 2003 period were  approximately $1.0 million on a pre-tax income of
$2.1 million.  The effective tax rate was 48.1%.  Included in the pro forma 2003
pre-tax income was a non-deductible interest expense of $0.5 million.  Excluding
the non-deductible interest expense, the effective tax rate would have been 39%.

Liquidity and Capital Resources

     Our   business   requires   substantial,   ongoing   capital   investments,
particularly  to replace  revenue  equipment such as tractors and trailers.  Our
primary  sources  of  liquidity  have  historically  been cash from  operations,
secured  borrowings,  and proceeds of our initial  public  offering.  We believe
these and other sources of liquidity  will be sufficient to fund our  operations
at least through the end of 2004. We believe,  based on past experience with our
lenders,  that such financing  will be available if needed to provide  liquidity
beyond 2004.

     Net cash (used in)  provided  by  operating  activities  was  approximately
$(3.1)  million and $0.8  million for the six months ended July 3, 2004 and July
5, 2003,  respectively.  Net cash used in the 2004 period  resulted  mainly from
payments on accrued expenses and other liabilities of $2.6 million,  an increase
in other  assets  (mainly  prepaid  licenses) of $1.5 million and an increase in
accounts receivable of $5.9 million offset by an increase in accounts payable of
$6.4 million.  Our net income, for the six months ended July 5, 2003 amounted to
$2.0 million including non-cash expenses of $8.6 million for depreciation. Other
significant items affecting net cash of $0.8 million provided in the 2003 period
were a $4.2  million  decrease in accrued  expenses  and other  liabilities,  an
increase in trade  accounts  receivable  of $8.8 million and an increase of $2.4
million in claims and insurance accruals.

     Net cash used in investing  activities was approximately  $21.4 million and
$1.6 million for the six months ended July 3, 2004 and July 5, 2003. Our capital
expenditures  were  approximately  $16.3  million  in the 2004  period  and $1.9
million in the 2003 period. In 2004, we paid $8.0 million (of the total purchase
price of $10.0 million) for the terminal network and rolling stock of EOFF - our
Northwest expansion. We expect our net capital expenditures, for the second half
of 2004, to be approximately $15 million consisting primarily of the acquisition
of new tractors and trailers.

     Net cash used in financing  activities was  approximately  $4.0 million for
the six months  ended July 3, 2004 due mainly to payments on long term debt.  In
the six months  ended July 5, 2003,  net cash used  amounted to $4.9 million due
mainly  to $4.8  million  distribution  made to  stockholders  of our  former  S
corporation relating to the fourth quarter of 2002.

     On April 30,  2002,  we entered  into a $40.0  million  revolving  accounts
receivable  securitization  facility  that expires  April 27,  2005,  with Three
Pillars Funding  Corporation and a revolving credit facility with Suntrust Bank.
Under the securitization facility, we can borrow up to $40.0 million, subject to
eligible receivables.  We pay commercial paper interest rates plus an applicable
margin  on  amounts  borrowed.   Interest  is  generally  payable  monthly.  The
securitization  facility includes certain  restrictions and financial covenants.
As of July 3, 2004, we had no borrowings  outstanding  under the  securitization
facility.  Under the securitization  facility,  we pay a commitment fee equal to
0.2% per year of 102% of the  facility  limit  minus the  aggregate  outstanding
principal balance,  as well as an administrative fee equal to 0.15% per annum of
the uncommitted balance.

                                       18


     On July 28,  2004,  we  entered  into an  Amended  and  Restated  Revolving
Facility to replace the Revolving Facility existing on July 3, 2004, to increase
borrowing  capacity to  $30,000,  and to extend the  maturity  date to April 30,
2006. Under the Amended and Restated Revolving Facility, the Company can receive
up to an  aggregate  of $30,000 of  proceeds in the form of loans and letters of
credit,  with a sublimit  of $10,000  that can be received in the form of loans.
The Amended and Restated  Revolving Facility accrues interest at a variable rate
equal,  at the  Company's  option,  to either (a) the bank's prime  lending rate
minus  an  applicable  margin,  or (b)  LIBOR  plus an  applicable  margin.  The
applicable  margins for both types of loans will vary depending on the Company's
lease adjusted leverage ratio.  Interest is payable in periods from one to three
months at the option of the Company. The Amended and Restated Revolving Facility
is secured by certain revenue  equipment,  and letters of credit that are issued
are secured by cash  collateral.  The  facility  contains,  among other  things,
certain financial and non-financial covenants. The Company must pay a commitment
fee equal to 0.25% per annum on the daily unused Amended and Restated  Revolving
Facility  as well as a letter  of  credit  fee  equal to 0.25%  per annum on the
average daily amount of the letters of credit.

     Substantially  all of the  amounts  outstanding  under  our  $30.0  million
revolving credit facility are used to fund outstanding  letters of credit. As of
July 3,  2004,  we had no  borrowings  and $15.8  million  in  letters of credit
outstanding  under that  facility.  The face  amount of letters of credit we are
required to post is  expected  to  increase in the future  because of our larger
self-insured  retentions.  However,  to the extent that  insurance  requirements
cause our letters of credit  outstanding to rise above this level, our borrowing
capacity  under the  revolving  credit  facility  will be reduced  and we may be
required to draw upon other resources,  such as our securitization  facility, to
address our liquidity needs.

     We have  entered  into a number of note  agreements  with a third  party to
acquire equipment for use in our operations.  The outstanding  principal balance
of these notes was $0.1 million at July 3, 2004. These notes have fixed interest
rates ranging from 7.75% to 8.75% and mature at various dates through July 2006.

     In 1998, we entered into an agreement  with Southwest  Premier  Properties,
L.L.C. ("Southwest Premier"), an entity controlled by our principal stockholder,
for the sale and leaseback of the land,  structures and  improvements of some of
our terminals.  For financial  accounting  purposes,  this  transaction has been
accounted  for as a  financing  arrangement.  Consequently,  the  related  land,
structures and improvements remain on our consolidated  balance sheet. The lease
was amended in February  2003 to increase the rent and provide for a term of ten
years with an option for an additional  ten years at the then fair market rental
rate.  At the  expiration  of the  original  lease  term,  we have an  option to
purchase all of the properties,  excluding certain surplus  properties,  for the
then fair market value.

     Because  the fair value of the  properties  sold and leased back has always
equaled or exceeded  the proceeds  from the  financing  arrangement,  the annual
lease  payments  have been  reflected as a cost of the financing and recorded as
interest expense. The amount outstanding under the financing agreement was $22.9
million and $23.2 million at July 3, 2004 and December 31, 2003, respectively.

Off-Balance Sheet Arrangements

     Certain of our  terminals and revenue  equipment  are financed  off-balance
sheet  through  operating  leases.  As of July  3,  2004,  56 of our  terminals,
including seven owned by related parties, were subject to operating leases.

     Terminals and revenue equipment held under operating leases are not carried
on our  balance  sheet,  and lease  payments  in respect of such  terminals  and
revenue  equipment  are  reflected in our  statements  of operations in the line
items  "Building  and equipment  rentals" and "Building and equipment  rentals -
related  parties."  Our  total  rental  expense  related  to  operating  leases,
including rent paid to related  parties,  was $2.5 million for the first half of
2004,  compared to $2.1 million for the first half of 2003.  The total amount of
remaining  payments under operating leases as of July 3, 2004 was $22.6 million,
with $5.4 million due in the next 12 months.

Critical Accounting Policies

     We believe that the following critical  accounting policies affect our more
significant  judgments and estimates used in the preparation of our consolidated
financial statements.

     Revenue  Recognition.  Operating revenue is recognized upon delivery of the
related freight, as is fuel surcharge revenue. We also generate revenues derived
from interline shipments.  Most of this interline revenue was with carriers with
which we maintain transportation  alliances. We do not recognize revenue (or the
associated  expenses) that relates to the portion of the shipment transported by
our alliance partners.

                                       19


     Insurance and Claims  Accruals.  We record  insurance  and claims  accruals
based upon our  estimate of the  ultimate  total cost of claims,  not covered by
insurance,  for  bodily  injury and  property  damage,  cargo  loss and  damage,
physical damage to our equipment,  workers' compensation,  long-term disability,
and group health, and post-retirement  health benefits.  Our estimates are based
on our  evaluation  of the nature and severity of the claims and our past claims
experience.  We include an estimate for incurred  but not reported  claims.  The
estimated  costs for bodily injury and property  damage,  cargo loss and damage,
and physical  damage to our equipment  are charged to insurance and claims.  The
other estimated costs are charged to employee benefits expense.

     While we believe that our insurance and claims accruals are adequate,  such
estimates  may be more or less than the amount  ultimately  paid when claims are
settled. The estimates are continually reviewed and any changes are reflected in
current operations.

     Our  self-insured  retention for bodily injury and property  damage,  cargo
loss and damage,  and physical damage to our equipment was an aggregate $750,000
per occurrence.

     Our self-insured  retention for workers' compensation has been $1.0 million
per occurrence since October 28, 2002. We also self-insure for all health claims
up to $300,000 per occurrence.

     Allowance  for  Doubtful  Accounts  and  Revenue  Adjustments.  We maintain
allowances  for  doubtful  accounts  and revenue  adjustments.  Such  allowances
represent  our estimate of accounts  that will not  ultimately  be collected and
correspondingly  adjust our  operating  revenues  to reflect  the  estimates  of
noncollectible accounts.  Estimates used in determining this allowance are based
on our historical  collection  experience,  current trends, credit policy, and a
percentage  of our  accounts  receivable  by aging  category.  If the  financial
condition of our customers  were to  deteriorate,  resulting in an impairment of
their ability to make payments, additional allowances may be required.

Inflation

     Most of our expenses are affected by inflation,  which generally results in
increased  operating costs. In response to fluctuations in the cost of petroleum
products,  particularly diesel fuel, we have implemented a fuel surcharge in our
tariffs and contractual agreements. The fuel surcharge is designed to offset the
cost of fuel above a base price and  increases as fuel prices  escalate over the
base.  We do not expect the net effect of inflation on our results of operations
to be different from the effect on LTL carriers generally.

Seasonality

     We experience some seasonal  fluctuations in freight volume.  Historically,
our shipments  decrease during winter months and our fuel  efficiency  declines,
but our  operating  expenses  have  been  higher  in the  summer  months  due to
increased maintenance costs for our tractors and trailers in hotter weather as a
large  percentage of our operating  region is in the South and Southwest  United
States.  Our  expansion  into the Midwest and the  Northwest  may  increase  our
exposure to seasonal fluctuations in operating expenses.

Item 3.  Quantatative and Qualitative Disclosures About Market Risk.

     We are exposed to a variety of market risks,  most  importantly the effects
of the price and  availability  of diesel fuel and changes in interest rates. To
address the risk of high fuel prices, we maintain a fuel surcharge program. Fuel
surcharge programs are well established in the industry and are broadly accepted
by our  customers.  We  believe  our fuel  surcharge  program  is  effective  at
mitigating the risk of high fuel prices. Accordingly, we have not engaged in any
fuel price hedging activities. Because fuel surcharges,  typically, are based on
the  weekly  national  average  price  of  diesel  fuel and our  operations  are
concentrated  in the  Southwest  and West  coast,  we have  structured  our fuel
surcharge to reflect the cost in those  regions where we conduct the majority of
our business.  There remains some risk that this blended  national  average will
not fully  reflect  regional  fuel prices.  We are highly  dependent on adequate
supplies of diesel fuel. If our supply were interrupted, for example as a result
of war or hostile action against the United States or in fuel producing regions,
we would be exposed to significant risks.

     Our  market  risk  is  also   affected   by  changes  in  interest   rates.
Historically,  we have  used a  combination  of  fixed  rate and  variable  rate
obligations to manage our interest rate exposure.  Fixed rate obligations expose
us to the risk that interest rates might fall.  Variable rate obligations expose
us to the risk that interest rates might rise. We did not have any interest rate
swaps at July 3, 2004, although we may enter into such swaps in the future if we
deem appropriate.

                                       20


     Our variable rate  obligations  consist of our revolving line of credit and
our accounts receivable  securitization  facility. Our revolving line of credit,
provided  there has been no default,  carries a variable  interest rate based on
either the prime rate or LIBOR. Our  securitization  facility carries a variable
interest rate based on the commercial  paper rate. We currently have no drawings
under our  securitization  facility,  but assuming  borrowings were equal to the
$37.6 million  available on the  securitization  facility at July 3, 2004, a one
percentage  point  increase in commercial  paper rates would increase our annual
interest expense by $376,000.

Item 4.  Controls and Procedures.

     As required by Rule 13a-15 under the Exchange  Act, the Company has carried
out an  evaluation  of the  effectiveness  of the  design and  operation  of the
Company's disclosure controls and procedures as of the end of the period covered
by this report.  This  evaluation was carried out under the supervision and with
the  participation  of the Company's  management,  including our Chief Executive
Officer and our Chief Financial Officer.  Based upon that evaluation,  our Chief
Executive  Officer and Chief  Financial  Officer  concluded  that our disclosure
controls and  procedures  were  effective as of the end of the period covered by
this report.  During the  Company's  first two  quarters of 2004,  there were no
changes in the Company's  internal  control over  financial  reporting that have
materially  affected,  or that are reasonably likely to materially  affect,  the
Company's internal control over financial reporting.

     Disclosure  controls and procedures are controls and other  procedures that
are  designed  to  ensure  that  information  required  to be  disclosed  in the
Company's  reports  filed or  submitted  under  the  Exchange  Act is  recorded,
processed,  summarized  and reported  within the time  periods  specified in the
Securities and Exchange  Commission's rules and forms.  Disclosure  controls and
procedures  include controls and procedures  designed to ensure that information
required to be  disclosed  in Company  reports  filed under the  Exchange Act is
accumulated  and  communicated  to  management,  including the  Company's  Chief
Executive   Officer  as  appropriate,   to  allow  timely  decisions   regarding
disclosures.

     The  Company  has  confidence  in its  internal  controls  and  procedures.
Nevertheless,  the Company's  management,  including the Chief Executive Officer
and Chief Financial  Officer,  does not expect that our disclosure  controls and
procedures  or our  internal  controls  will  prevent all errors or  intentional
fraud. An internal  control  system,  no matter how well conceived and operated,
can provide only reasonable, not absolute, assurance that the objectives of such
internal  controls are met.  Further,  the design of an internal  control system
must reflect the fact that there are resource  constraints,  and the benefits of
controls  must be  considered  relative to their costs.  Because of the inherent
limitations  in all internal  control  systems,  no  evaluation  of controls can
provide  absolute  assurance that all control issues and instances of fraud,  if
any, within the Company have been detected.


                                       21


                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.

     We are involved in litigation incidental to our operations. These lawsuits
primarily involve claims for workers' compensation, personal injury, or property
damage incurred in the transportation of freight.

     In June and July 2004, three  stockholder  class actions were filed against
us and certain of our officers and  directors.  The class  actions were filed in
the United  States  District  Court - Western  District  of Texas and  generally
allege that false and  misleading  statements  were made in our  initial  public
offering  registration  statement and prospectus,  during the period surrounding
our initial pubic offering and up to the Company's  press release dated June 16,
2004.  The class  actions are in the initial  phases and we intend to vigorously
defend  against the suits.  We maintain a  directors'  and  officers'  insurance
policy with a $350,000  deductible.  We have informed our insurance  carrier and
retained outside counsel to assist us in our defense.

     We believe there is no factual or legal basis for the allegations. Although
it is not  possible  at this time to  predict  the  litigation  outcome of these
cases, we expect to prevail.  However,  an adverse  litigation  outcome could be
material to our consolidated  financial position or results of operations.  As a
result of the uncertainty  regarding the outcome of this matter no provision has
been  made  in the  consolidated  financial  statements  with  respect  to  this
contingent liability.

     We are not aware of any other  claims  that  could  materially  affect  our
consolidated financial position or results of operations.

Item 2. Changes in  Securities,  Use of Proceeds and Issuer  Purchases of Equity
Securities.

     (a) Not applicable.
     (b) Not applicable.
     (c) Not applicable.
     (d) Use of Proceeds from Registered Securities.

     The effective date of the  registration  statement  relating to our initial
public  offering,  filed  on  Form  S-1  under  the  Securities  Act  (File  No.
333-109068),  was December  11, 2003. A total of 9,775,000 of our common  shares
were sold. The managing  underwriters for the offering were Bear,  Stearns & Co.
Inc., BB&T Capital Markets, a division of Scott & Stringfellow, Inc., Legg Mason
Wood Walker, Incorporated, Morgan Keegan & Company, Inc., and Stephens Inc.

     The offering commenced on December 11, 2003, and has been completed. Of the
8,500,000 shares of common stock  registered,  5,700,000 shares were offered and
sold by us and 2,800,000 shares were offered and sold by Jerry Moyes and certain
trusts for the benefit of Mr. Moyes and his family, as selling shareholders. The
aggregate offering price of shares sold by us was $85,500,000.  The underwriting
discount on those shares was $5,985,000. We incurred approximately $1,881,000 of
other expenses in connection with the offerings.  The net proceeds to us totaled
approximately $77,634,000.  We did not receive any of the proceeds from the sale
of shares by the selling stockholders.

     Approximately  $49.6  million of the proceeds we received have been used to
repay  debt,  including:   (a)  $30.5  million  under  our  accounts  receivable
securitization  facility; (b) $17.1 million under secured equipment and terminal
notes; and (c) $2.0 million under secured capital leases. As of July 3, 2004, we
had used  approximately  $8.0 million for the  acquisition  of certain assets of
EOFF.  We expect to use an  additional  $2.0  million  in  connection  with this
acquisition. We have also used another $10.6 million, in the first six months of
2004, to acquire two terminals and purchase used and new revenue equipment.

     As of July 3, 2004,  approximately $9.4 million of the proceeds received in
our initial public offering remain unused. We intend to use the remainder of the
proceeds  to  repay  amounts  under  secured  capital  leases,  and for  general
corporate purposes, including working capital and capital expenditures.

     (e) Not applicable.

Item 3.  Defaults Upon Senior Securities.

         Not applicable.

                                       22


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

     The Annual Meeting of Stockholders of Central Freight Lines,  Inc. was held
on May 19, 2004,  for the purposes of (a)  electing six  directors  for one-year
terms,  and (b)  considering  and  acting  upon a proposal  to approve  the 2004
Employee Stock Purchase Plan. Proxies for the meeting were solicited pursuant to
Section  14(a)  of  the  Securities  Exchange  Act of  1934,  and  there  was no
solicitation  in  opposition  to  management's  nominees for  director.  Each of
management's nominees for director as listed in the Proxy Statement was elected,
and the 2004 Employee Stock Purchase Plan was approved.

     The voting  tabulation  on the  election  of  directors  in item (a) was as
follows:

                                  Shares Voted      Shares Voted     hares Voted
                                      "FOR"           "AGAINST"       "ABSTAIN"

      Robert V. Fasso               15,569,554            0            287,800
      Jerry Moyes                   15,575,984            0            281,370
      Duane W. Acklie               15,502,629            0            354,725
      John Breslow                  15,534,584            0            322,770
      Porter J. Hall                15,502,629            0            354,725
      Gordan W. Winburne            15,543,329            0            314,025

The voting  tabulation on the approval of the 2004 Employee  Stock Purchase Plan
in item (b) was 13,738,139  shares voted "FOR," 525,595 shares voted  "AGAINST,"
and 900 shares voted "ABSTAIN."

Item 5.  Other Information.

         Not applicable.

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



(a)    Exhibits

         Exhibit No.                Description
                                    

             3.1                    Amended and Restated Articles of Incorporation of Central Freight Lines, Inc.,
                                    a Nevada corporation.  (Incorporated by reference to Exhibit 3.1(b) to the
                                    Company's Registration Statement on Form S-1 No. 333-109068.)

             3.2                    Bylaws of Central Freight Lines, Inc., a Nevada corporation.  (Incorporated by
                                    reference to Exhibit 3.2 to the Company's Registration Statement on Form S-1
                                    No. 333-109068.)

             4.1                    Amended and Restated Articles of Incorporation of Central Freight Lines, Inc.,
                                    a Nevada corporation.  (Incorporated by reference to Exhibit 3.1 to this
                                    Report on Form 10-Q.)

             4.2                    Bylaws of Central Freight Lines, Inc., a Nevada corporation.  (Incorporated by
                                    reference to Exhibit 3.2 to this Report on Form 10-Q.)

             10.4(a)*               First Amended and Restated Revolving Credit Loan Agreement, dated
                                    July 28, 2004, by and between Central Freight Lines, Inc., a Texas
                                    corporation, and Suntrust Bank, a Georgia state banking corporation.

             10.4(b)*               Revolving Credit Note, dated July 28, 2004, by Central Freight Lines, Inc., a
                                    Texas corporation, in favor of Suntrust
                                    Bank, a Georgia state banking corporation.

                                       23


             10.5*                  Guaranty, dated July 28, 2004, by Central Freight Lines, Inc., a Nevada
                                    corporation, in favor of Suntrust Bank, a Georgia state banking corporation.

             10.6*                  Security Agreement, dated July 28, 2004, by and between Central Freight
                                    Lines, Inc., a Texas corporation and Suntrust Bank, a Georgia state banking
                                    corporation.

             31.1*                  Certification pursuant to Item 601(b)(31) of Regulation S-K, as adopted
                                    pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, by Robert V. Fasso,
                                    the Company's Chief Executive Officer.

             31.2*                  Certification pursuant to Item 601(b)(31) of Regulation S-K, as adopted
                                    pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, by Jeffrey A. Hale,
                                    the Company's Chief Financial Officer.

             32.1*                  Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
                                    Section 906 of the Sarbanes-Oxley Act of 2002, by Robert V. Fasso, the
                                    Company's Chief Executive Officer.

             32.2*                  Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
                                    Section 906 of the Sarbanes-Oxley Act of 2002, by Jeffrey A. Hale, the
                                    Company's Chief Financial Officer.
<FN>


         *  Filed herewith.
</FN>




 (b) Reports on Form 8-K

     On April 28, 2004,  Central  Freight Lines,  Inc. filed a current report on
     Form 8-K to furnish under item 12 Central's  press release  presenting  its
     2004 first quarter results.

     On June 16, 2004,  Central  Freight  Lines,  Inc. filed a current report on
     Form 8-K to furnish under item 12 Central's  press release  announcing  its
     expected results of operations for its 2004 second quarter.

     On July 29, 2004,  Central  Freight  Lines,  Inc. filed a current report on
     Form 8-K to furnish under item 12 Central's  press release  presenting  its
     2004 second quarter results.



                                       24


                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused this Form  10-Quarterly  Report to be signed on its
behalf by the undersigned thereunto duly authorized.


August 13, 2004

                                     Central Freight Lines, Inc.





                                     /s/ Jeffrey A. Hale

                                         Jeffrey A. Hale
                                         Senior Vice President and
                                           Chief Financial Officer

                                       25